<PAGE>
                                                                               .
                                                                               .
                                                                               .

                                                                    Exhibit 99.2

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
   1   Fixed     Interest In Arrears    175500  175258.85   175,258.85      7.9     7.9       0.5    0    7.4  1275.55
   2   Arm       Interest In Arrears    213750   213457.8   213,457.80      9.9     9.9       0.5    0    9.4  1860.04
   3   Fixed     Interest In Arrears    460000  458859.96   458,859.96     6.99    6.99       0.5    0   6.49  3057.31
   4   Fixed     Interest In Arrears    239400  238992.76   238,992.76     8.85    8.85       0.5    0   8.35  1900.49
   5   Arm       Interest In Arrears     85000   84917.79    84,917.79      9.6     9.6       0.5    0    9.1   720.94
   6   Arm       Interest In Arrears    391741  391355.43   391,355.43     7.55    7.55       0.5    0   7.05  2592.42
   7   Arm       Interest In Arrears    500000  496366.62   496,366.62     7.75    7.75       0.5    0   7.25  3582.07
   8   Arm       Interest In Arrears    270000   269753.8   269,753.80     10.2    10.2       0.5    0    9.7  2335.17
   9   Arm       Interest In Arrears    130500  130191.92   130,191.92    10.65   10.65       0.5    0  10.15   1208.4
  10   Arm       Interest In Arrears    522500  521627.08   521,627.08     8.95    8.95       0.5    0   8.45  4185.37
  11   Arm       Interest In Arrears    956000  952513.53   952,513.53     7.65    7.65       0.5    0   7.15  6782.96
  12   Arm       Interest In Arrears    253000  252873.77   252,873.77    12.15   12.15       0.5    0  11.65  2582.14
  13   Arm       Interest In Arrears    300000  299461.07   299,461.07    11.05   11.05       0.5    0  10.55  2868.32
  14   Arm       Interest In Arrears    146200  145731.55   145,731.55      9.2     9.2       0.5    0    8.7  1197.46
  15   Fixed     Interest In Arrears    801000  800379.24   800,379.24     6.95    6.95       0.5    0   6.45  4948.61
  16   Arm       Interest In Arrears    320000  319487.89   319,487.89     9.15    9.15       0.5    0   8.65  2609.41
  17   Arm       Interest In Arrears    850000  848593.73   848,593.73     8.99    8.99       0.5    0   8.49  6833.18
  18   Arm       Interest In Arrears    325500  325432.84   325,432.84     11.4    11.4       0.5    0   10.9  3125.67
  19   Arm       Interest In Arrears    297000  296367.05   296,367.05     7.75    7.75       0.5    0   7.25  2127.75
  20   Arm       Interest In Arrears    528000  527414.97   527,414.97     8.95    8.95       0.5    0   8.45  4229.43
  21   Arm       Interest In Arrears    236000  235725.17   235,725.17    10.65   10.65       0.5    0  10.15   2185.3
  22   Arm       Interest In Arrears    620100  619498.31   619,498.31      7.6     7.6       0.5    0    7.1   4126.6
  23   Arm       Interest In Arrears    110400  109783.26   109,783.26     9.99    9.99       0.5    0   9.49   968.03
  24   Arm       Interest In Arrears    230000  229832.69   229,832.69      7.6     7.6       0.5    0    7.1  1623.98
  25   Arm       Interest In Arrears    670000  669465.15   669,465.15     10.5    10.5       0.5    0     10  6128.76
  26   Arm       Interest In Arrears     85500   85340.25    85,340.25      8.4     8.4       0.5    0    7.9   651.38
  27   Arm       Interest In Arrears    109010  108718.98   108,718.98     8.75    8.75       0.5    0   8.25   857.59
  28   Arm       Interest In Arrears    426000  425398.89   425,398.89     9.75    9.75       0.5    0   9.25     3660
  29   Arm       Interest In Arrears    800000  798665.41   798,665.41     8.95    8.95       0.5    0   8.45  6408.23
  30   Arm       Interest In Arrears    541800  540848.25   540,848.25      8.7     8.7       0.5    0    8.2  4243.01
  31   Arm       Interest In Arrears    190000  189812.97   189,812.97     7.55    7.55       0.5    0   7.05  1257.37
  32   Arm       Interest Only          735000     735000   735,000.00      8.1     8.1       0.5    0    7.6  4961.25
  33   Arm       Interest In Arrears   1380000 1379133.41 1,379,133.41    8.325   8.325       0.5    0  7.825 10440.34
  34   Arm       Interest In Arrears    121500  121247.49   121,247.49    7.875   7.875       0.5    0  7.375   880.96
  35   Arm       Interest In Arrears    520000  519616.64   519,616.64     8.55    8.55       0.5    0   8.05  3831.88
  36   Arm       Interest Only          384000     384000   384,000.00      8.5     8.5       0.5    0      8     2720
  37   Arm       Interest In Arrears     98010   97846.49    97,846.49     8.95    8.95       0.5    0   8.45   785.09
  38   Fixed     Interest In Arrears    225000  224356.17   224,356.17     6.25    6.25       0.5    0   5.75  1385.37
  39   Arm       Interest In Arrears    156000  155836.97   155,836.97    11.15   11.15       0.5    0  10.65  1503.34
  40   Arm       Interest In Arrears    192000  191818.94   191,818.94      7.7     7.7       0.5    0    7.2  1291.97
  41   Arm       Interest Only          191700     191700   191,700.00        8       8       0.5    0    7.5     1278
  42   Arm       Interest In Arrears    115200  114856.73   114,856.73     8.65    8.65       0.5    0   8.15   898.07
  43   Arm       Interest In Arrears    247500  233058.52   233,058.52     8.45    8.45       0.5    0   7.95  1805.01
  44   Arm       Interest In Arrears    280000  279791.31   279,791.31    10.25   10.25       0.5    0   9.75   2432.7
  45   Arm       Interest In Arrears    154850  154770.09   154,770.09     9.75    9.75       0.5    0   9.25  1284.58
  46   Arm       Interest In Arrears     80000   79902.73    79,902.73    10.45   10.45       0.5    0   9.95   728.81
  47   Fixed     Interest In Arrears     76000   75886.71    75,886.71     9.49    9.49       0.5    0   8.99    638.5
  48   Arm       Interest Only          319500     319500   319,500.00     6.95    6.95       0.5    0   6.45  1850.44
  49   Fixed     Interest In Arrears     57500   57483.81    57,483.81   12.075  12.075       0.5    0 11.575   594.78

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
   1      1275.55   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
   2      1860.04   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
   3      3057.31   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
   4      1900.49   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
   5       720.94    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
   6      2592.42   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
   7      3582.07    9/9/2005 11/1/2005 10/1/2035 8/1/2006   10      360       350      360       24
   8      2335.17    1/6/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      480       24
   9       1208.4   1/18/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
  10      4185.37   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  11      6782.96    2/2/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       36
  12      2582.14   1/11/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      480       24
  13      2868.32    2/8/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
  14      1197.46   1/26/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
  15      4948.61   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
  16      2609.41   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  17      6833.18   4/15/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
  18      3125.67    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
  19      2127.75   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  20      4229.43   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
  21       2185.3   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  22       4126.6    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  23       968.03  10/24/2005 12/1/2005 11/1/2035 8/1/2006    9      360       351      360       24
  24      1623.98    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
  25      6128.76   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
  26       651.38   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
  27       857.59   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
  28         3660   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
  29      6408.23   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  30      4243.01   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  31      1257.37   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  32      4961.25   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
  33     10440.34    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
  34       880.96   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  35      3831.88   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  36         2720   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
  37       785.09   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  38      1385.37   4/22/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
  39      1503.34   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  40      1291.97   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  41         1278   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
  42       898.07    2/2/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       36
  43      1805.01    2/3/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       36
  44       2432.7    2/1/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
  45      1284.58   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
  46       728.81   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  47        638.5   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  48      1850.44   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       36
  49       594.78    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
   1   Not a Balloon Loan 30 YR FXD           0      0
   2   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
   3   Not a Balloon Loan 30 YR FXD           0      0
   4   Not a Balloon Loan 30 YR FXD           0      0
   5   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
   6   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
   7   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.67
   8   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
   9   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  10   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
  11   Not a Balloon Loan 3/ 6 MONTH LIBOR    0  5.429
  12   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  13   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.55
  14   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.788
  15   Balloon Loan       BALLOON OTHER       0      0
  16   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  17   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.919
  18   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  19   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.679
  20   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
  21   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  22   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
  23   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  24   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
  25   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  26   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
  27   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
  28   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  29   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
  30   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
  31   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
  32   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.029
  33   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.046
  34   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.804
  35   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
  36   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.429
  37   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
  38   Not a Balloon Loan 30 YR FXD           0      0
  39   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  40   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
  41   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.669
  42   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.238
  43   Balloon Loan       2/ 6 MONTH LIBOR    0  5.966
  44   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  45   Balloon Loan       2/ 6 MONTH LIBOR    0   6.45
  46   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  47   Not a Balloon Loan 30 YR FXD           0      0
  48   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.879
  49   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
   1            0          0       0        0        0        0       0     7.9          0 00/00/0000 00/00/0000
   2            6          6       2      1.5        6        0     9.9    15.9         24   5/1/2008   5/1/2008
   3            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
   4            0          0       0        0        0        0       0    8.85          0 00/00/0000 00/00/0000
   5            6          6       2      1.5        6        0     9.6    15.6         24   6/1/2008   6/1/2008
   6            6          6       2      1.5        6        0    7.55   13.55         24   5/1/2008   5/1/2008
   7            6          6       2      1.5        6        0    7.75   13.75         24  10/1/2007  10/1/2007
   8            6          6       2      1.5        6        0    10.2    16.2         24   2/1/2008   2/1/2008
   9            6          6       2      1.5        6        0   10.65   16.65         24   2/1/2008   2/1/2008
  10            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
  11            6          6       2      1.5        6        0    7.65   13.65         36   3/1/2009   3/1/2009
  12            6          6       2      1.5        6        0   12.15   18.15         24   2/1/2008   2/1/2008
  13            6          6       2      1.5        6        0   11.05   17.05         24   3/1/2008   3/1/2008
  14            6          6       2      1.5        6        0     9.2    15.2         24   2/1/2008   2/1/2008
  15            0          0       0        0        0        0       0    6.95          0 00/00/0000 00/00/0000
  16            6          6       2      1.5        6        0    9.15   15.15         24   5/1/2008   5/1/2008
  17            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
  18            6          6       2      1.5        6        0    11.4    17.4         24   6/1/2008   6/1/2008
  19            6          6       2      1.5        6        0    7.75   13.75         24   5/1/2008   5/1/2008
  20            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
  21            6          6       2      1.5        6        0   10.65   16.65         24   5/1/2008   5/1/2008
  22            6          6       2      1.5        6        0     7.6    13.6         24   5/1/2008   5/1/2008
  23            6          6       2      1.5        6        0    9.99   15.99         24  11/1/2007  11/1/2007
  24            6          6       2      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
  25            6          6       2      1.5        6        0    10.5    16.5         24   5/1/2008   5/1/2008
  26            6          6       2      1.5        6        0     8.4    14.4         24   5/1/2008   5/1/2008
  27            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
  28            6          6       2      1.5        6        0    9.75   15.75         24   5/1/2008   5/1/2008
  29            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
  30            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
  31            6          6       2      1.5        6        0    7.55   13.55         24   5/1/2008   5/1/2008
  32            6          6       2      1.5        6        0     8.1    14.1         24   5/1/2008   5/1/2008
  33            6          6       2      1.5        6        0   8.325  14.325         24   7/1/2008   7/1/2008
  34            6          6       2      1.5        6        0   7.875  13.875         24   5/1/2008   5/1/2008
  35            6          6       2      1.5        6        0    8.55   14.55         24   5/1/2008   5/1/2008
  36            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
  37            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
  38            0          0       0        0        0        0       0    6.25          0 00/00/0000 00/00/0000
  39            6          6       2      1.5        6        0   11.15   17.15         24   5/1/2008   5/1/2008
  40            6          6       2      1.5        6        0     7.7    13.7         24   5/1/2008   5/1/2008
  41            6          6       2      1.5        6        0       8      14         24   5/1/2008   5/1/2008
  42            6          6       2      1.5        6        0    8.65   14.65         24   3/1/2008   3/1/2008
  43            6          6       2      1.5        6        0    8.45   14.45         24   3/1/2008   3/1/2008
  44            6          6       2      1.5        6        0   10.25   16.25         24   3/1/2008   3/1/2008
  45            6          6       2      1.5        6        0    9.75   15.75         24   5/1/2008   5/1/2008
  46            6          6       2      1.5        6        0   10.45   16.45         24   5/1/2008   5/1/2008
  47            0          0       0        0        0        0       0    9.49          0 00/00/0000 00/00/0000
  48            6          6       2      1.5        6        0    6.95   12.95         24   5/1/2008   5/1/2008
  49            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
   1   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
   2     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
   3   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
   4   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
   5     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
   6     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
   7    11/1/2007  11/1/2007      14 Home Improvement Stated Doc    Owner Occupied       1         0
   8     3/1/2008   3/1/2008      18 Cash Out Refi    Stated Doc    Owner Occupied       1         0
   9     3/1/2008   3/1/2008      18 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  10     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  11     4/1/2009   4/1/2009      31 Cash Out Refi    Full          Owner Occupied       1         0
  12     3/1/2008   3/1/2008      18 Cash Out Refi    Full          Owner Occupied       1         0
  13     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  14     3/1/2008   3/1/2008      18 Cash Out Refi    Full          Investor Occupied    1         0
  15   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  16     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  17     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  18     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  19     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
  20     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  21     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Investor Occupied    1         0
  22     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  23    12/1/2007  12/1/2007      15 Purchase         Stated Doc    Owner Occupied       1         0
  24     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
  25     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
  26     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  27     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  28     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  29     6/1/2008   6/1/2008      21 Rate & Term Refi Full          Owner Occupied       1         0
  30     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  31     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  32     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  33     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
  34     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
  35     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
  36     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
  37     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  38   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  39     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  40     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  41     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  42     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
  43     4/1/2008   4/1/2008      19 Purchase         Full          Investor Occupied    1         0
  44     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
  45     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  46     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  47   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  48     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  49   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    230000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
   1       19500       90      100    195000         0
   2           0       75       75    285000         0
   3           0    83.64    83.64    550000         0
   4           0       90       90    266000         0
   5           0       85       85    100000         0
   6       97935       80      100    489677         0
   7           0    74.18    74.18    674000         0
   8           0    62.79    62.79    430000         0
   9           0       75       75    174000         0
  10           0       95       95    550000         0
  11           0       80       80   1195000         0
  12           0    56.22    56.22    450000         0
  13           0    56.82    56.82    528000         0
  14           0       85       85    172000         0
  15           0       90       90    890000         0
  16           0    68.82    68.82    465000         0
  17           0    68.22    68.22   1246000         0
  18           0       70       70    465000         0
  19           0       90       90    330000         0
  20           0       80       80    660000         0
  21           0       80       80    295000         0
  22           0       90       90    689000         0
  23       20700       80       95    138000         0
  24       57500       80      100    287500         0
  25           0      100      100    670000         0
  26        9500       90      100     95000         0
  27           0    91.61    91.61    119000         0
  28           0       75       75    568000         0
  29           0    94.12    94.12    850000         0
  30           0       90       90    602000         0
  31       47380       80    99.95    237500         0
  32           0    61.25    61.25   1200000         0
  33           0       80       80   1725000         0
  34       13500       90      100    135000         0
  35      130000       80      100    650000         0
  36       96000       80      100    480000         0
  37       10890       90      100    108900         0
  38           0    78.95    78.95    285000         0
  39           0       60       60    260000         0
  40       45000       80    98.75    240000         0
  41           0       90       90    213000         0
  42           0       80       80    144000         0
  43           0       90       90    275000         0
  44           0    72.73    72.73    385000         0
  45           0       95       95    163000         0
  46           0    54.79    54.79    146000         0
  47       19000       80      100     95000         0
  48       35500       90      100    355000         0
  49           0       20      100    287500         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
   1     195000 No MI       0                       Single Family     1 DEERFIELD BEACH      FL    33441      581     0 46.86
   2          0 No MI       0                       Two Family        2 PHILADELPHIA         PA    19146      599     0 28.85
   3          0 No MI       0                       Single Family     1 NORWALK              CT     6854      610     0  44.9
   4     270500 No MI       0                       Single Family     1 DAYTONA BEACH        FL    32118      751     0 31.07
   5          0 No MI       0                       Two Family        2 PHILADELPHIA         PA    19143      552     0 46.51
   6     489677 No MI       0                       Single Family     1 OWINGS MILLS         MD    21117      579     0 49.99
   7          0 No MI       0                       Single Family     1 BIG PINE KEY         FL    33043      550     0 31.64
   8          0 No MI       0                       Single Family     1 FALLS CHURCH         VA    22043      525     0 52.82
   9          0 No MI       0                       Single Family     1 EDEN                 VT     5652      521     0 28.51
  10          0 No MI       0                       Single Family     1 ALHAMBRA             CA    91803      557     0 41.17
  11          0 No MI       0                       Single Family     1 VAUGHN               WA    98394      656     0 49.05
  12          0 No MI       0                       Condomimium       1 EL CAJON AREA        CA    92019      546     0 55.06
  13          0 No MI       0                       Single Family     1 HUNTINGTOWN          MD    20639      570     0 54.86
  14          0 No MI       0                       Two Family        2 NORRISTOWN           PA    19401      614     0 21.93
  15          0 No MI       0                       Single Family     1 MITCHELLVILLE        MD    20721      631     0 44.99
  16          0 No MI       0                       Single Family     1 NORWALK              CA    90650      561     0 37.85
  17          0 No MI       0                       Condomimium       1 MASHPEE              MA     2649      524     0 42.04
  18          0 No MI       0                       Single Family     1 SAN DIEGO            CA    92114      514     0 49.97
  19     330000 No MI       0                       Single Family     1 WASHINGTON           DC    20019      683     0 50.47
  20          0 No MI       0                       Two Family        2 BROOKLYN             NY    11236      540     0 54.81
  21     295000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89031      514     0 43.99
  22          0 No MI       0                       Single Family     1 LOS ANGELES          CA    91307      566     0 48.38
  23     138000 No MI       0                       Single Family     1 NEZPERCE             ID    83543      500     0    48
  24     287500 No MI       0                       Single Family     1 WORCESTER            MA     1605      608     0 44.37
  25     670000 No MI       0                       Single Family     1 PEQUANNOCK           NJ     7440      715     0 43.25
  26      95000 No MI       0                       Single Family     1 FLINT                MI    48505      615     0 26.61
  27          0 No MI       0                       Single Family     1 BALTIMORE            MD    21229      604     0 42.32
  28          0 No MI       0                       Single Family     1 MESA                 AZ    85205      518     0 36.32
  29          0 No MI       0                       Single Family     1 OAKLAND              CA    94605      557     0 49.07
  30     602000 No MI       0                       Four Family       4 MIAMI                FL    33125      643     0 41.75
  31     237500 No MI       0                       Single Family     1 COMMERCE CITY        CO    80022      607     0 32.97
  32          0 No MI       0                       Condomimium       1 NEW YORK             NY    10014      652     0 46.85
  33          0 No MI       0                       Single Family     1 WELLESLEY            MA     2782      617     0  48.2
  34     135000 No MI       0                       Two Family        2 HARTFORD             CT     6112      769     0 52.31
  35     650000 No MI       0                       Single Family     1 LEES SUMMIT          MO    64064      731     0 41.77
  36     480000 No MI       0                       Single Family     1 LA/RESEDA AREA       CA    91335      723     0 46.33
  37     108900 No MI       0                       Single Family     1 ROSEVILLE            MI    48066      560     0 48.94
  38          0 No MI       0                       Single Family     1 GALENA               MD    21635      756     0 35.28
  39          0 No MI       0                       Single Family     1 MARTINSBURG          WV    25401      524     0 43.11
  40          0 No MI       0                       Single Family     1 FARR WEST            UT    84404      653     0 44.39
  41          0 No MI       0                       Condomimium       1 BALDWIN              NY    11510      586     0    50
  42          0 No MI       0                       Single Family     1 SALT LAKE CITY       UT    84120      501     0 53.64
  43     275000 No MI       0                       Single Family     1 PALMDALE             CA    93550      593     0 53.67
  44          0 No MI       0                       Single Family     1 ONTARIO              CA    91761      505     0  54.8
  45          0 No MI       0                       Single Family     1 ALBUQUERQUE          NM    87111      581     0 31.14
  46          0 No MI       0                       Single Family     1 COMPTON              AR    72624      525     0 41.25
  47          0 No MI       0                       Single Family     1 OGDEN                UT    84401      589     0 49.67
  48          0 No MI       0                       Single Family     1 MORENO VALLEY        CA    92553      629     0 49.86
  49     287500 No MI       0                       Single Family     1 WORCESTER            MA     1605      608     0 44.37

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
   1   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
   2   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
   3   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
   4   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
   5   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
   6   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
   7   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
   8   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
   9   Wholesale             A-XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
  10   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
  11   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  12   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  13   Wholesale             C-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  14   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
  15   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  16   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  17   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  18   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  19   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  20   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
  21   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  22   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
  23   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  24   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  25   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  26   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
  27   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  28   Wholesale             CXP   No       7/1/2006 6/1/2006     0     0     1      0    1 FHLT 2006-B     2
  29   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  30   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  31   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  32   Wholesale             AXP   No       7/1/2006 8/1/2006     1     0     0      0    1 FHLT 2006-B     2
  33   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  34   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  35   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
  36   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  37   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  38   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  39   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  40   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  41   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  42   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  43   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  44   Wholesale             C-XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
  45   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  46   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  47   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  48   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
  49   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
  50   Arm       Interest In Arrears    240000  239867.89   239,867.89     8.15    8.15       0.5    0   7.65  1695.83
  51   Arm       Interest In Arrears    350000  349908.88   349,908.88    10.65   10.65       0.5    0  10.15  3151.61
  52   Arm       Interest Only          185600     185600   185,600.00      7.5     7.5       0.5    0      7     1160
  53   Arm       Interest In Arrears    204000   203884.8   203,884.80     9.45    9.45       0.5    0   8.95   1644.6
  54   Arm       Interest In Arrears    526500  526120.84   526,120.84     7.65    7.65       0.5    0   7.15   3735.6
  55   Arm       Interest In Arrears    375250  375006.98   375,006.98     8.99    8.99       0.5    0   8.49  2891.65
  56   Arm       Interest In Arrears    121000  120780.79   120,780.79     8.55    8.55       0.5    0   8.05   934.68
  57   Fixed     Interest In Arrears    161000  160667.09   160,667.09      7.9     7.9       0.5    0    7.4  1170.16
  58   Arm       Interest In Arrears    660250     659936   659,936.00     8.65    8.65       0.5    0   8.15  4915.74
  59   Arm       Interest In Arrears    126000  125913.72   125,913.72      7.9     7.9       0.5    0    7.4   915.78
  60   Arm       Interest In Arrears    184000  183738.94   183,738.94     9.85    9.85       0.5    0   9.35  1594.38
  61   Arm       Interest In Arrears    520000   519516.6   519,516.60     7.75    7.75       0.5    0   7.25  3518.43
  62   Fixed     Interest In Arrears    800000  798913.87   798,913.87      6.4     6.4       0.5    0    5.9  4626.79
  63   Arm       Interest In Arrears    450000  449643.12   449,643.12      8.3     8.3       0.5    0    7.8  3230.64
  64   Arm       Interest In Arrears    128000  127868.15   127,868.15      9.3     9.3       0.5    0    8.8  1057.67
  65   Arm       Interest Only          386390     386390   386,390.00     7.75    7.75       0.5    0   7.25  2495.44
  66   Arm       Interest In Arrears    597600  597365.64   597,365.64      9.3     9.3       0.5    0    8.8  4748.13
  67   Arm       Interest In Arrears    388000  387578.29   387,578.29      7.2     7.2       0.5    0    6.7  2467.73
  68   Arm       Interest In Arrears    124000  123795.71   123,795.71     6.99    6.99       0.5    0   6.49   824.15
  69   Arm       Interest In Arrears    252000  251693.65   251,693.65      6.8     6.8       0.5    0    6.3  1529.54
  70   Arm       Interest In Arrears    750000  749137.44   749,137.44      8.8     8.8       0.5    0    8.3     5670
  71   Arm       Interest In Arrears    364500  364069.06   364,069.06      6.9     6.9       0.5    0    6.4   2238.7
  72   Arm       Interest Only          336000     336000   336,000.00      8.3     8.3       0.5    0    7.8     2324
  73   Fixed     Interest In Arrears     77400   77340.66    77,340.66      9.9     9.9       0.5    0    9.4   697.89
  74   Arm       Interest In Arrears     51000   50939.31    50,939.31    10.55   10.55       0.5    0  10.05   468.43
  75   Fixed     Interest In Arrears    158000  157847.27   157,847.27     6.15    6.15       0.5    0   5.65   885.92
  76   Arm       Interest Only          348000     348000   348,000.00      6.4     6.4       0.5    0    5.9     1856
  77   Arm       Interest In Arrears     84000   83956.45    83,956.45     9.25    9.25       0.5    0   8.75   691.05
  78   Fixed     Interest In Arrears    190000  189661.53   189,661.53      7.2     7.2       0.5    0    6.7  1208.43
  79   Fixed     Interest In Arrears     76500   76389.73    76,389.73     9.65    9.65       0.5    0   9.15   651.65
  80   Fixed     Interest In Arrears    750000  742451.59   742,451.59     6.35    6.35       0.5    0   5.85  6471.62
  81   Arm       Interest In Arrears     58500   58474.67    58,474.67     10.1    10.1       0.5    0    9.6   517.71
  82   Arm       Interest In Arrears    513450  513269.25   513,269.25       11      11       0.5    0   10.5  4766.33
  83   Arm       Interest In Arrears    146000  145822.51   145,822.51      6.8     6.8       0.5    0    6.3   886.16
  84   Fixed     Interest In Arrears    153900     153610   153,610.00      6.3     6.3       0.5    0    5.8    952.6
  85   Fixed     Interest In Arrears    112400  112333.53   112,333.53   11.875  11.875       0.5    0 11.375  1145.36
  86   Arm       Interest In Arrears     72000   71966.06    71,966.06    10.05   10.05       0.5    0   9.55   614.22
  87   Arm       Interest In Arrears    640000  639544.14   639,544.14     7.25    7.25       0.5    0   6.75  4093.91
  88   Fixed     Interest In Arrears    160000  159872.26   159,872.26     10.5    10.5       0.5    0     10  1463.59
  89   Fixed     Interest In Arrears    288534  288136.86   288,136.86     6.35    6.35       0.5    0   5.85  1658.51
  90   Fixed     Interest In Arrears     75400   75371.61    75,371.61    10.75   10.75       0.5    0  10.25   703.85
  91   Arm       Interest In Arrears    252000   251927.6   251,927.60     7.99    7.99       0.5    0   7.49   1750.3
  92   Fixed     Interest In Arrears     71000   70955.13    70,955.13   11.575  11.575       0.5    0 11.075   707.18
  93   Fixed     Interest In Arrears    185000  184874.66   184,874.66      7.5     7.5       0.5    0      7  1217.44
  94   Fixed     Interest In Arrears    139750  139665.34   139,665.34      8.5     8.5       0.5    0      8  1074.56
  95   Arm       Interest In Arrears    301600  301371.18   301,371.18     7.39    7.39       0.5    0   6.89  2086.17
  96   Arm       Interest In Arrears    404000  403730.42   403,730.42     7.48    7.48       0.5    0   6.98  2652.64
  97   Arm       Interest In Arrears    161000  160789.73   160,789.73     8.15    8.15       0.5    0   7.65  1198.24
  98   Arm       Interest In Arrears    405000  404699.07   404,699.07      7.1     7.1       0.5    0    6.6  2546.27

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
  50      1695.83    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
  51      3151.61   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  52         1160   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
  53       1644.6   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  54       3735.6    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
  55      2891.65   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
  56       934.68   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
  57      1170.16   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
  58      4915.74   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
  59       915.78    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
  60      1594.38   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  61      3518.43   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  62      4626.79   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
  63      3230.64   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  64      1057.67   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
  65      2495.44    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
  66      4748.13   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
  67      2467.73   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
  68       824.15   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
  69      1529.54   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  70         5670    2/2/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       12
  71       2238.7   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  72         2324   1/27/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      300       24
  73       697.89    6/9/2006  8/1/2006  7/1/2031 8/1/2006    1      300       299      300        0
  74       468.43   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
  75       885.92   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
  76         1856   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
  77       691.05   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
  78      1208.43   5/20/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
  79       651.65   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
  80      6471.62   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
  81       517.71   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
  82      4766.33   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  83       886.16   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  84        952.6   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
  85      1145.36   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
  86       614.22   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
  87      4093.91    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
  88      1463.59    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
  89      1658.51   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
  90       703.85   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
  91       1750.3    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
  92       707.18    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
  93      1217.44   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
  94      1074.56   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
  95      2086.17   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
  96      2652.64    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
  97      1198.24   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
  98      2546.27   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
  50   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
  51   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  52   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.429
  53   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  54   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.371
  55   Balloon Loan       2/ 6 MONTH LIBOR    0  6.919
  56   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.479
  57   Not a Balloon Loan 30 YR FXD           0      0
  58   Balloon Loan       2/ 6 MONTH LIBOR    0  6.429
  59   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.679
  60   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  61   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
  62   Balloon Loan       BALLOON OTHER       0      0
  63   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
  64   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  65   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.679
  66   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  67   Balloon Loan       2/ 6 MONTH LIBOR    0  5.129
  68   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.769
  69   Balloon Loan       2/ 6 MONTH LIBOR    0  4.729
  70   Balloon Loan       2/ 6 MONTH LIBOR    0  6.316
  71   Balloon Loan       2/ 6 MONTH LIBOR    0  4.829
  72   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.888
  73   Not a Balloon Loan 30 YR FXD           0      0
  74   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  75   Balloon Loan       BALLOON OTHER       0      0
  76   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.329
  77   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  78   Balloon Loan       BALLOON OTHER       0      0
  79   Not a Balloon Loan 30 YR FXD           0      0
  80   Not a Balloon Loan 15 YR FXD           0      0
  81   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
  82   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  83   Balloon Loan       2/ 6 MONTH LIBOR    0  4.729
  84   Not a Balloon Loan 30 YR FXD           0      0
  85   Not a Balloon Loan 30 YR FXD           0      0
  86   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
  87   Balloon Loan       2/ 6 MONTH LIBOR    0  5.029
  88   Not a Balloon Loan 30 YR FXD           0      0
  89   Balloon Loan       BALLOON OTHER       0      0
  90   Not a Balloon Loan 30 YR FXD           0      0
  91   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
  92   Not a Balloon Loan 30 YR FXD           0      0
  93   Balloon Loan       BALLOON OTHER       0      0
  94   Not a Balloon Loan 30 YR FXD           0      0
  95   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.319
  96   Balloon Loan       2/ 6 MONTH LIBOR    0  5.409
  97   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.929
  98   Balloon Loan       2/ 6 MONTH LIBOR    0  4.879
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
  50            6          6       2      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
  51            6          6       2      1.5        6        0   10.65   16.65         24   5/1/2008   5/1/2008
  52            6          6       2      1.5        6        0     7.5    13.5         24   5/1/2008   5/1/2008
  53            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
  54            6          6       2      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
  55            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
  56            6          6       2      1.5        6        0    8.55   14.55         24   5/1/2008   5/1/2008
  57            0          0       0        0        0        0       0     7.9          0 00/00/0000 00/00/0000
  58            6          6       2      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
  59            6          6       2      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
  60            6          6       2      1.5        6        0    9.85   15.85         24   5/1/2008   5/1/2008
  61            6          6       2      1.5        6        0    7.75   13.75         24   5/1/2008   5/1/2008
  62            0          0       0        0        0        0       0     6.4          0 00/00/0000 00/00/0000
  63            6          6       2      1.5        6        0     8.3    14.3         24   5/1/2008   5/1/2008
  64            6          6       2      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
  65            6          6       2      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
  66            6          6       2      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
  67            6          6       2      1.5        6        0     7.2    13.2         24   5/1/2008   5/1/2008
  68            6          6       2      1.5        6        0    6.99   12.99         24   6/1/2008   6/1/2008
  69            6          6       2      1.5        6        0     6.8    12.8         24   5/1/2008   5/1/2008
  70            6          6       2      1.5        6        0     8.8    14.8         24   3/1/2008   3/1/2008
  71            6          6       2      1.5        6        0     6.9    12.9         24   5/1/2008   5/1/2008
  72            6          6       2      1.5        6        0     8.3    14.3         24   2/1/2008   2/1/2008
  73            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
  74            6          6       2      1.5        6        0   10.55   16.55         24   5/1/2008   5/1/2008
  75            0          0       0        0        0        0       0    6.15          0 00/00/0000 00/00/0000
  76            6          6       2      1.5        6        0     6.4    12.4         24   5/1/2008   5/1/2008
  77            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
  78            0          0       0        0        0        0       0     7.2          0 00/00/0000 00/00/0000
  79            0          0       0        0        0        0       0    9.65          0 00/00/0000 00/00/0000
  80            0          0       0        0        0        0       0    6.35          0 00/00/0000 00/00/0000
  81            6          6       3      1.5        6        0    10.1    16.1         24   7/1/2008   7/1/2008
  82            6          6       3      1.5        6        0      11      17         24   5/1/2008   5/1/2008
  83            6          6       3      1.5        6        0     6.8    12.8         24   5/1/2008   5/1/2008
  84            0          0       0        0        0        0       0     6.3          0 00/00/0000 00/00/0000
  85            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
  86            6          6       2      1.5        6        0   10.05   16.05         24   5/1/2008   5/1/2008
  87            6          6       2      1.5        6        0    7.25   13.25         24   6/1/2008   6/1/2008
  88            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
  89            0          0       0        0        0        0       0    6.35          0 00/00/0000 00/00/0000
  90            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
  91            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
  92            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
  93            0          0       0        0        0        0       0     7.5          0 00/00/0000 00/00/0000
  94            0          0       0        0        0        0       0     8.5          0 00/00/0000 00/00/0000
  95            6          6       3      1.5        6        0    7.39   13.39         24   7/1/2008   7/1/2008
  96            6          6       3      1.5        6        0    7.48   13.48         24   6/1/2008   6/1/2008
  97            6          6       3      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
  98            6          6       3      1.5        6        0     7.1    13.1         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
  50     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
  51     6/1/2008   6/1/2008      21 Home Improvement Stated Doc    Owner Occupied       1         0
  52     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  53     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  54     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
  55     6/1/2008   6/1/2008      21 Cash Out Refi    Easy Doc      Owner Occupied       1         0
  56     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  57   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  58     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
  59     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
  60     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
  61     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
  62   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  63     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  64     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
  65     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
  66     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
  67     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
  68     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
  69     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  70     4/1/2008   4/1/2008      19 Purchase         Stated Doc    Investor Occupied    1         0
  71     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  72     3/1/2008   3/1/2008      18 Purchase         Full          Owner Occupied       1         0
  73   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  74     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
  75   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  76     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  77     8/1/2008   8/1/2008      23 Purchase         Full          Investor Occupied    1         0
  78   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  79   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    1         0
  80   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  81     8/1/2008   8/1/2008      23 Purchase         Full          Investor Occupied    1         0
  82     6/1/2008   6/1/2008      21 Cash Out Refi    Easy Doc      Owner Occupied       1         0
  83     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
  84   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  85   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  86     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
  87     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
  88   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    640000
  89   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  90   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    301600
  91     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
  92   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    284000
  93   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
  94   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
  95     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
  96     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
  97     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
  98     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
  50           0       80       80    300000         0
  51           0    73.68    73.68    475000         0
  52       46400       80      100    232000         0
  53           0       80       80    255000         0
  54           0       65       65    810000         0
  55           0       95       95    395000         0
  56           0    89.63    89.63    135000         0
  57           0    81.31    81.31    198000         0
  58           0       95       95    695000         0
  59           0    78.75    78.75    160000         0
  60       46000       80      100    230000         0
  61      130000       80      100    650000         0
  62           0    89.89    89.89    890000         0
  63       50000       90      100    500000         0
  64       24000       80       95    160000         0
  65           0       80       80    482990         0
  66      149400       80      100    747000         0
  67           0       80       80    485000         0
  68       31000       80      100    155000         0
  69       63000       80      100    315000         0
  70           0       75       75   1000000         0
  71           0       90       90    405000         0
  72       84000       80      100    420000         0
  73           0       90       90     86000         0
  74        9000       85      100     60000         0
  75           0    50.97    50.97    310000         0
  76       87000       80      100    435000         0
  77       10500       80       90    105000         0
  78           0    73.08    73.08    260000         0
  79           0       90       90     85000         0
  80           0    61.73    61.73   1215000         0
  81        6500       90      100     65000         0
  82           0       70       70    733500         0
  83       36500       80      100    182500         0
  84           0       90       90    171000         0
  85           0    68.12    68.12    165000         0
  86        8000       90      100     80000         0
  87      160000       80      100    800000         0
  88           0       20      100    800000         0
  89           0    83.63    83.63    345000         0
  90           0       20      100    377000         0
  91       63000       80      100    315000         0
  92           0       20      100    355000         0
  93           0    84.09    84.09    220000         0
  94           0     84.7     84.7    165000         0
  95       75400       80      100    377000         0
  96      101000       80      100    505000         0
  97           0    94.71    94.71    170000         0
  98           0       90       90    450000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
  50          0 No MI       0                       Single Family     1 MIAMI                FL    33162      656     0 48.72
  51          0 No MI       0                       Single Family     1 HAWTHORNE            CA    90250      506     0 51.55
  52     232000 No MI       0                       Single Family     1 BAKERSFIELD          CA    93306      600     0 45.07
  53          0 No MI       0                       Single Family     1 RIVERVIEW            FL    33569      522     0 53.55
  54          0 No MI       0                       Single Family     1 CROTON FALLS         NY    10560      623     0 30.51
  55          0 No MI       0                       Single Family     1 NEW CASTLE           DE    19720      606     0    45
  56          0 No MI       0                       Single Family     1 BALTIMORE            MD    21206      569     0 51.98
  57          0 No MI       0                       Single Family     1 HILLSBORO            OR    97123      645     0 37.25
  58          0 No MI       0                       Single Family     1 GLENDALE             CA    91214      590     0 44.18
  59     160000 No MI       0                       Single Family     1 PASCO                WA    99301      662     0 33.58
  60     230000 No MI       0                       Two Family        2 ST LOUIS             MO    63118      556     0 52.71
  61     650000 No MI       0                       Single Family     1 FONTANA              CA    92336      723     0 48.19
  62          0 No MI       0                       Single Family     1 LAGUNA NIGUEL        CA    92677      694     0 52.17
  63     500000 No MI       0                       Condomimium       1 IRVINE               CA    92612      607     0 47.64
  64     160000 No MI       0                       Condomimium       1 CHICAGO              IL    60625      627     0 35.59
  65     482990 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92407      596     0 43.91
  66     747000 No MI       0                       Single Family     1 OLALLA               WA    98359      656     0 38.89
  67          0 No MI       0                       Single Family     1 MIAMI                FL    33162      627     0 53.82
  68     155000 No MI       0                       Single Family     1 BARSTOW              CA    92311      767     0 27.21
  69     315000 No MI       0                       Single Family     1 CENTREVILLE          VA    20120      695     0 48.63
  70    1000000 No MI       0                       Single Family     1 ORANGE               CA    92869      764     0 46.45
  71     405000 No MI       0                       Single Family     1 LOS ANGELES          CA    90032      655     0 43.21
  72     420000 No MI       0                       Single Family     1 SOUTH GATE           CA    90280      673     0 42.08
  73          0 No MI       0                       Single Family     1 BALTIMORE            MD    21229      616     0 35.31
  74      60000 No MI       0                       Single Family     1 DETROIT              MI    48205      591     0 41.44
  75          0 No MI       0                       Single Family     1 COMPTON              CA    90220      730     0 48.92
  76     435000 No MI       0                       Single Family     1 RIVERSIDE            CA    92505      736     0 38.06
  77     105000 No MI       0                       Four Family       4 EAST CHICAGO         IN    46312      677     0 49.69
  78          0 No MI       0                       Single Family     1 PUTNAM               CT     6260      627     0 46.71
  79          0 No MI       0                       Single Family     1 WEST PALM BEACH      FL    33407      601     0 51.52
  80          0 No MI       0                       Single Family     1 WEST HILLS AREA      CA    91304      669     0 10.51
  81      65000 No MI       0                       Single Family     1 EAST CHICAGO         IN    46312      677     0 33.42
  82          0 No MI       0                       Single Family     1 SYLMAR AREA          CA    91342      564     0 48.43
  83     182500 No MI       0                       Single Family     1 PHOENIX              AZ    85021      732     0 44.74
  84          0 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55412      665     0 40.81
  85          0 No MI       0                       Single Family     1 BEDFORD              VA    24523      505     0  39.9
  86      80000 No MI       0                       Single Family     1 DETROIT              MI    48205      622     0 35.07
  87     800000 No MI       0                       Condomimium       1 LOS ANGELES          CA    90012      767     0 41.63
  88     800000 No MI       0                       Condomimium       1 LOS ANGELES          CA    90012      767     0 41.63
  89          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92509      674     0 46.07
  90     377000 No MI       0                       Single Family     1 LAKE RONKONKOMA      NY    11779      697     0 37.24
  91     315000 No MI       0                       Single Family     1 MILFORD              MA     1757      620     0 39.05
  92          0 No MI       0                       Single Family     1 PALMDALE             CA    93550      601     0 32.93
  93          0 No MI       0                       Single Family     1 BANNING              CA    92220      605     0 42.68
  94          0 No MI       0                       Single Family     1 CARY                 NC    27513      624     0  50.6
  95     377000 No MI       0                       Single Family     1 LAKE RONKONKOMA      NY    11779      697     0 37.24
  96     505000 No MI       0                       Single Family     1 CORONA               CA    92882      728     0 49.81
  97          0 No MI       0                       Single Family     1 CHARLEROI            PA    15022      620     0 38.13
  98          0 No MI       0                       Single Family     1 LONG BEACH           CA    90806      710     0 37.41

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
  50   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  51   Wholesale             A-XP  No       7/1/2006 6/1/2006     2     0     0      0    2 FHLT 2006-B     2
  52   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  53   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  54   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  55   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  56   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  57   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  58   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  59   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  60   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  61   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
  62   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  63   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  64   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  65   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  66   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  67   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  68   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  69   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  70   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  71   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  72   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  73   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  74   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
  75   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  76   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  77   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  78   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  79   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  80   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
  81   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  82   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  83   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  84                         A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  85   Correspondent         C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  86   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  87   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  88   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
  89   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  90   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  91   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  92   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
  93   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  94   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  95   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  96   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  97   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
  98   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
  99   Arm       Interest In Arrears    235000  234775.12   234,775.12     9.65    9.65       0.5    0   9.15  2001.78
 100   Fixed     Interest In Arrears     26869   26808.45    26,808.45   11.225  11.225       0.5    0 10.725   281.47
 101   Fixed     Interest In Arrears    487500   487295.2   487,295.20     6.65    6.65       0.5    0   6.15  2906.36
 102   Fixed     Interest In Arrears    234000  233869.32   233,869.32      8.1     8.1       0.5    0    7.6  1644.62
 103   Fixed     Interest In Arrears     75000    74924.7    74,924.70      9.6     9.6       0.5    0    9.1   636.12
 104   Arm       Interest In Arrears    351200  351068.06   351,068.06     7.05    7.05       0.5    0   6.55  2195.24
 105   Fixed     Interest In Arrears     87800   87765.22    87,765.22   10.515  10.515       0.5    0 10.015   804.13
 106   Fixed     Interest In Arrears    310000   309469.9   309,469.90      6.8     6.8       0.5    0    6.3  2020.97
 107   Arm       Interest In Arrears    178500  178464.29   178,464.29     11.5    11.5       0.5    0     11  1728.39
 108   Fixed     Interest In Arrears    305000  304735.82   304,735.82     6.55    6.55       0.5    0   6.05  1796.52
 109   Arm       Interest In Arrears    396000  395879.82   395,879.82      7.8     7.8       0.5    0    7.3  2694.18
 110   Fixed     Interest In Arrears    232641  232416.12   232,416.12     6.15    6.15       0.5    0   5.65  1304.44
 111   Fixed     Interest In Arrears     62250   62183.82    62,183.82     9.15    9.15       0.5    0   8.65   507.62
 112   Fixed     Interest In Arrears    156000  155950.57   155,950.57     7.65    7.65       0.5    0   7.15  1043.93
 113   Arm       Interest In Arrears     94000   93906.17    93,906.17     9.45    9.45       0.5    0   8.95   786.98
 114   Fixed     Interest In Arrears    137500  137250.71   137,250.71      6.5     6.5       0.5    0      6    869.1
 115   Fixed     Interest In Arrears    520000  519143.33   519,143.33     6.99    6.99       0.5    0   6.49  3456.09
 116   Arm       Interest In Arrears    193500  193392.08   193,392.08      8.9     8.9       0.5    0    8.4  1543.05
 117   Fixed     Interest In Arrears    532950  532099.28   532,099.28     7.15    7.15       0.5    0   6.65  3599.59
 118   Arm       Interest In Arrears    311192  311114.94   311,114.94      8.5     8.5       0.5    0      8  2281.34
 119   Fixed     Interest In Arrears    165000  164728.71   164,728.71        7       7       0.5    0    6.5  1097.75
 120   Fixed     Interest In Arrears     99000    98956.2    98,956.20       10      10       0.5    0    9.5    868.8
 121   Fixed     Interest In Arrears    438101  437734.74   437,734.74      6.9     6.9       0.5    0    6.4  2885.34
 122   Arm       Interest In Arrears    252000  251803.41   251,803.41     7.25    7.25       0.5    0   6.75  1719.09
 123   Arm       Interest In Arrears    155200  155096.91   155,096.91     8.05    8.05       0.5    0   7.55  1144.22
 124   Arm       Interest In Arrears    171000  170898.52   170,898.52      8.6     8.6       0.5    0    8.1  1326.98
 125   Fixed     Interest In Arrears     63000   62981.93    62,981.93    11.99   11.99       0.5    0  11.49   647.55
 126   Arm       Interest In Arrears    284000  283814.22   283,814.22     7.55    7.55       0.5    0   7.05  1879.43
 127   Arm       Interest In Arrears    207000  206889.34   206,889.34     8.25    8.25       0.5    0   7.75  1478.27
 128   Arm       Interest In Arrears    451250  451102.28   451,102.28      9.9     9.9       0.5    0    9.4  3796.37
 129   Arm       Interest In Arrears    104000  103892.87   103,892.87      9.3     9.3       0.5    0    8.8   859.36
 130   Arm       Interest In Arrears    107478  107434.57   107,434.57      9.2     9.2       0.5    0    8.7   845.63
 131   Fixed     Interest In Arrears    548000  546904.09   546,904.09     5.99    5.99       0.5    0   5.49  3282.02
 132   Arm       Interest In Arrears    160000  159461.43   159,461.43     8.05    8.05       0.5    0   7.55  1179.61
 133   Arm       Interest In Arrears    153000  152535.19   152,535.19     8.65    8.65       0.5    0   8.15  1192.75
 134   Arm       Interest In Arrears    156000  155724.49   155,724.49      6.5     6.5       0.5    0      6   913.32
 135   Arm       Interest In Arrears    218700  218656.63   218,656.63     9.25    9.25       0.5    0   8.75  1729.18
 136   Arm       Interest In Arrears    624000  623640.27   623,640.27     7.99    7.99       0.5    0   7.49  4334.07
 137   Arm       Interest In Arrears    223920  223793.14   223,793.14     8.05    8.05       0.5    0   7.55  1565.35
 138   Arm       Interest In Arrears    449600  449503.66   449,503.66     8.99    8.99       0.5    0   8.49  3464.59
 139   Arm       Interest In Arrears    456000  455770.03   455,770.03     8.45    8.45       0.5    0   7.95  3325.58
 140   Arm       Interest Only          240000     240000   240,000.00     7.25    7.25       0.5    0   6.75     1450
 141   Fixed     Interest In Arrears     57000   56978.65    56,978.65   10.775  10.775       0.5    0 10.275   533.16
 142   Arm       Interest In Arrears    155000  154859.32   154,859.32      9.9     9.9       0.5    0    9.4   1348.8
 143   Fixed     Interest In Arrears    176000  175917.01   175,917.01      9.7     9.7       0.5    0    9.2  1505.66
 144   Fixed     Interest In Arrears     77798   77771.73    77,771.73    11.25   11.25       0.5    0  10.75   755.63
 145   Fixed     Interest In Arrears    615000  614557.11   614,557.11     7.65    7.65       0.5    0   7.15  4363.52
 146   Fixed     Interest In Arrears    144500  144427.41   144,427.41      9.4     9.4       0.5    0    8.9  1204.51
 147   Arm       Interest In Arrears    387000  386703.43   386,703.43     6.99    6.99       0.5    0   6.49  2402.13

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
  99      2001.78   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 100       281.47   5/15/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240       24
 101      2906.36   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 102      1644.62   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 103       636.12   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 104      2195.24   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 105       804.13   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 106      2020.97   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 107      1728.39   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 108      1796.52   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 109      2694.18    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 110      1304.44   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 111       507.62   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 112      1043.93    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 113       786.98   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 114        869.1    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 115      3456.09   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 116      1543.05    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 117      3599.59   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 118      2281.34   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 119      1097.75   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 120        868.8    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 121      2885.34   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 122      1719.09    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 123      1144.22   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 124      1326.98   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 125       647.55    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 126      1879.43    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 127      1478.27   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 128      3796.37    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 129       859.36   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 130       845.63   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 131      3282.02   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 132      1179.61   2/10/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
 133      1192.75   2/28/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       12
 134       913.32    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
 135      1729.18    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 136      4334.07   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 137      1565.35   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 138      3464.59    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 139      3325.58   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 140         1450   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 141       533.16    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 142       1348.8   5/20/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 143      1505.66    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 144       755.63   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 145      4363.52   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 146      1204.51   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 147      2402.13   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
  99   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.49
 100   Not a Balloon Loan 20 YR FXD           0      0
 101   Balloon Loan       BALLOON OTHER       0      0
 102   Balloon Loan       BALLOON OTHER       0      0
 103   Not a Balloon Loan 30 YR FXD           0      0
 104   Balloon Loan       2/ 6 MONTH LIBOR    0  4.771
 105   Not a Balloon Loan 30 YR FXD           0      0
 106   Not a Balloon Loan 30 YR FXD           0      0
 107   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 108   Balloon Loan       BALLOON OTHER       0      0
 109   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
 110   Balloon Loan       BALLOON OTHER       0      0
 111   Not a Balloon Loan 30 YR FXD           0      0
 112   Balloon Loan       BALLOON OTHER       0      0
 113   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 114   Not a Balloon Loan 30 YR FXD           0      0
 115   Not a Balloon Loan 30 YR FXD           0      0
 116   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.771
 117   Not a Balloon Loan 30 YR FXD           0      0
 118   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
 119   Not a Balloon Loan 30 YR FXD           0      0
 120   Not a Balloon Loan 30 YR FXD           0      0
 121   Not a Balloon Loan 30 YR FXD           0      0
 122   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.029
 123   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.829
 124   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
 125   Not a Balloon Loan 30 YR FXD           0      0
 126   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
 127   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
 128   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 129   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 130   Balloon Loan       2/ 6 MONTH LIBOR    0  6.979
 131   Not a Balloon Loan 30 YR FXD           0      0
 132   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.566
 133   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.166
 134   Balloon Loan       2/ 6 MONTH LIBOR    0  4.016
 135   Balloon Loan       2/ 6 MONTH LIBOR    0  6.971
 136   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
 137   Balloon Loan       2/ 6 MONTH LIBOR    0  5.829
 138   Balloon Loan       2/ 6 MONTH LIBOR    0  6.769
 139   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
 140   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.029
 141   Not a Balloon Loan 30 YR FXD           0      0
 142   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 143   Not a Balloon Loan 30 YR FXD           0      0
 144   Not a Balloon Loan 30 YR FXD           0      0
 145   Not a Balloon Loan 30 YR FXD           0      0
 146   Not a Balloon Loan 30 YR FXD           0      0
 147   Balloon Loan       2/ 6 MONTH LIBOR    0  4.769
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
  99            6          6       3      1.5        6        0    9.65   15.65         24   6/1/2008   6/1/2008
 100            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
 101            0          0       0        0        0        0       0    6.65          0 00/00/0000 00/00/0000
 102            0          0       0        0        0        0       0     8.1          0 00/00/0000 00/00/0000
 103            0          0       0        0        0        0       0     9.6          0 00/00/0000 00/00/0000
 104            6          6       3      1.5        6        0    7.05   13.05         24   7/1/2008   7/1/2008
 105            0          0       0        0        0        0       0  10.515          0 00/00/0000 00/00/0000
 106            0          0       0        0        0        0       0     6.8          0 00/00/0000 00/00/0000
 107            6          6       3      1.5        6        0    11.5    17.5         24   6/1/2008   6/1/2008
 108            0          0       0        0        0        0       0    6.55          0 00/00/0000 00/00/0000
 109            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
 110            0          0       0        0        0        0       0    6.15          0 00/00/0000 00/00/0000
 111            0          0       0        0        0        0       0    9.15          0 00/00/0000 00/00/0000
 112            0          0       0        0        0        0       0    7.65          0 00/00/0000 00/00/0000
 113            6          6       3      1.5        6        0    9.45   15.45         24   6/1/2008   6/1/2008
 114            0          0       0        0        0        0       0     6.5          0 00/00/0000 00/00/0000
 115            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
 116            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
 117            0          0       0        0        0        0       0    7.15          0 00/00/0000 00/00/0000
 118            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
 119            0          0       0        0        0        0       0       7          0 00/00/0000 00/00/0000
 120            0          0       0        0        0        0       0      10          0 00/00/0000 00/00/0000
 121            0          0       0        0        0        0       0     6.9          0 00/00/0000 00/00/0000
 122            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 123            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
 124            6          6       2      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
 125            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
 126            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
 127            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
 128            6          6       3      1.5        6        0     9.9    15.9         24   6/1/2008   6/1/2008
 129            6          6       3      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
 130            6          6       3      1.5        6        0     9.2    15.2         24   6/1/2008   6/1/2008
 131            0          0       0        0        0        0       0    5.99          0 00/00/0000 00/00/0000
 132            6          6       2      1.5        6        0    8.05   14.05         24   3/1/2008   3/1/2008
 133            6          6       2      1.5        6        0    8.65   14.65         24   3/1/2008   3/1/2008
 134            6          6       2      1.5        6        0     6.5    12.5         24   4/1/2008   4/1/2008
 135            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
 136            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 137            6          6       3      1.5        6        0    8.05   14.05         24   6/1/2008   6/1/2008
 138            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
 139            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
 140            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 141            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
 142            6          6       2      1.5        6        0     9.9    15.9         24   6/1/2008   6/1/2008
 143            0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
 144            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
 145            0          0       0        0        0        0       0    7.65          0 00/00/0000 00/00/0000
 146            0          0       0        0        0        0       0     9.4          0 00/00/0000 00/00/0000
 147            6          6       3      1.5        6        0    6.99   12.99         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
  99     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 100   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    107478
 101   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 102   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 103   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 104     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 105   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    351200
 106   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
 107     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 108   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Second Home          1         0
 109     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 110   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
 111   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
 112   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
 113     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 114   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 115   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 116     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 117   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
 118     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 119   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       1         0
 120   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    396000
 121   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 122     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 123     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 124     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
 125   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    252000
 126     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 127     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 128     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 129     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Second Home          1         0
 130     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 131   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 132     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
 133     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Investor Occupied    1         0
 134     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 135     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 136     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 137     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 138     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 139     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 140     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 141   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    228000
 142     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 143   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
 144   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    311192
 145   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 146   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
 147     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
  99           0    53.78    53.78    437000         0
 100           0       20      100    134348         0
 101           0       75       75    650000         0
 102           0    53.18    53.18    440000         0
 103           0    18.99    18.99    395000         0
 104       87800       80      100    439000         0
 105           0       20      100    439000         0
 106           0    64.38    64.38    481524         0
 107           0    66.11    66.11    270000         0
 108           0    76.25    76.25    400000         0
 109       99000       80      100    495000         0
 110           0    54.74    54.74    425000         0
 111           0       75       75     83000         0
 112       39000       80      100    195000         0
 113           0    89.52    89.52    105000         0
 114           0    16.18    16.18    850000         0
 115           0       80       80    650000         0
 116           0       90       90    215000         0
 117           0       85       85    627000         0
 118       77798       80      100    388990         0
 119           0       75       75    220000         0
 120           0       20      100    495000         0
 121      124493    77.82    99.93    563000         0
 122       63000       80      100    315000         0
 123       29100       80       95    194000         0
 124           0       90       90    190000         0
 125           0       20      100    315000         0
 126       71000       80      100    355000         0
 127           0       90       90    230000         0
 128           0       95       95    475000         0
 129       26000       80      100    130000         0
 130       26869       80      100    134348         0
 131           0       80       80    685000         0
 132       40000       80      100    200000         0
 133           0       90       90    170000         0
 134           0       80       80    195000         0
 135           0       90       90    243000         0
 136      133000       80    97.05    780000         0
 137       55980       80      100    279900         0
 138      112400       80      100    562000         0
 139      114000       80      100    570000         0
 140           0       80       80    300000         0
 141           0       20      100    285000         0
 142           0       62       62    250000         0
 143       44000       80      100    220000         0
 144           0       20      100    388990         0
 145           0    71.51    71.51    860000         0
 146           0       85       85    170000         0
 147           0       86       86    450000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
  99          0 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      508     0 26.21
 100     134348 No MI       0                       Condomimium       1 MIAMI                FL    33157      679     0 43.85
 101          0 No MI       0                       Single Family     1 CERRITOS             CA    90703      674     0 54.99
 102          0 No MI       0                       Single Family     1 WASHINGTON           DC    20011      593     0 35.55
 103          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90047      554     0 52.96
 104     439000 No MI       0                       Single Family     1 RANCHO CUCAMONGA     CA    91739      669     0 49.95
 105     439000 No MI       0                       Single Family     1 RANCHO CUCAMONGA     CA    91739      669     0 49.95
 106          0 No MI       0                       Single Family     1 ELKTON               MD    21921      648     0  52.4
 107          0 No MI       0                       Single Family     1 GLENDALE             AZ    85302      554     0  54.5
 108          0 No MI       0                       Single Family     1 PAGOSA SPRINGS       CO    81147      753     0 54.59
 109     495000 No MI       0                       Single Family     1 OCEANSIDE            CA    92057      717     0  49.9
 110          0 No MI       0                       Single Family     1 PALMDALE             CA    93552      660     0 43.21
 111      83000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19142      686     0 46.73
 112     195000 No MI       0                       Single Family     1 ORANGE PARK          FL    32073      661     0 26.79
 113          0 No MI       0                       Single Family     1 SAINT LOUIS          MO    63135      556     0 48.68
 114          0 No MI       0                       Single Family     1 FALLBROOK            CA    92028      611     0 37.14
 115          0 No MI       0                       Single Family     1 LOS ANGELES          CA    91411      600     0 45.01
 116          0 No MI       0                       Single Family     1 PHOENIX              AZ    85042      627     0 47.68
 117     627000 No MI       0                       Single Family     1 CASTAIC              CA    91384      692     0 51.02
 118     388990 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92532      656     0 38.43
 119          0 No MI       0                       Single Family     1 TULARE               CA    93274      661     0 30.98
 120     495000 No MI       0                       Single Family     1 OCEANSIDE            CA    92057      717     0  49.9
 121          0 No MI       0                       Single Family     1 BOWIE                MD    20721      673     0 53.87
 122     315000 No MI       0                       Condomimium       1 LONG BEACH           CA    90802      647     0 41.71
 123     194000 No MI       0                       Three Family      3 WILMINGTON           DE    19802      675     0 42.12
 124          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19111      555     0 42.47
 125     315000 No MI       0                       Single Family     1 MILFORD              MA     1757      620     0 39.05
 126          0 No MI       0                       Single Family     1 PALMDALE             CA    93550      601     0 32.93
 127          0 No MI       0                       Single Family     1 PHOENIX              AZ    85008      672     0 41.71
 128          0 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92530      749     0 43.09
 129     130000 No MI       0                       Condomimium       1 MESA                 AZ    85205      651     0 53.85
 130     134348 No MI       0                       Condomimium       1 MIAMI                FL    33157      679     0 43.85
 131          0 No MI       0                       Single Family     1 YORBA LINDA          CA    92886      720     0 47.45
 132     200000 No MI       0                       Single Family     1 PHOENIX              AZ    85035      631     0 42.03
 133          0 No MI       0                       Single Family     1 LITHONIA             GA    30058      668     0 53.45
 134          0 No MI       0                       Single Family     1 DENVER               CO    80205      628     0 54.89
 135          0 No MI       0                       Single Family     1 PHOENIX              AZ    85042      604     0 52.03
 136          0 No MI       0                       Single Family     1 CERRITOS             CA    90703      619     0 34.36
 137     279900 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92405      637     0 47.75
 138     562000 No MI       0                       Single Family     1 ELMONT               NY    11003      646     0 47.53
 139     570000 No MI       0                       Single Family     1 ANAHEIM              CA    92806      727     0 48.71
 140     300000 No MI       0                       Single Family     1 APPLE VALLEY         CA    92308      731     0 41.34
 141     285000 No MI       0                       Condomimium       1 SAN DIEGO            CA    92120      697     0 47.12
 142          0 No MI       0                       Single Family     1 KERMAN               CA    93630      556     0  49.4
 143     220000 No MI       0                       Single Family     1 PRESCOTT VALLEY      AZ    86314      547     0 43.16
 144     388990 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92532      656     0 37.59
 145          0 No MI       0                       Single Family     1 SANTA MONICA         CA    90405      584     0 38.12
 146     170000 No MI       0                       Single Family     1 DETROIT              MI    48221      537     0  51.8
 147          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92508      647     0  7.44

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
  99   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 100   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 101   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 102   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 103   Correspondent         A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 104   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 105   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 106   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 107   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 108   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 109   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 110   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 111   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 112   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 113   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 114   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 115   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 116   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 117   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 118   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 119   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 120   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 121   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 122   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 123   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 124   Correspondent         AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 125   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 126   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 127   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 128   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 129   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 130   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 131   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 132   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 133   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 134   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 135   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 136   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 137   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 138   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 139   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 140   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 141   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 142   Correspondent         CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 143   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 144   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 145   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
 146   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 147   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 148   Arm       Interest Only          208000     208000   208,000.00     6.75    6.75       0.5    0   6.25     1170
 149   Fixed     Interest In Arrears    196000  195883.44   195,883.44     8.59    8.59       0.5    0   8.09  1519.59
 150   Fixed     Interest In Arrears    165000  164868.29   164,868.29     10.5    10.5       0.5    0     10  1509.32
 151   Fixed     Interest In Arrears    275000   274682.4   274,682.40     8.75    8.75       0.5    0   8.25  2163.43
 152   Fixed     Interest In Arrears    252000  251632.22   251,632.22      7.6     7.6       0.5    0    7.1  1779.31
 153   Fixed     Interest In Arrears    125000  124817.56   124,817.56      7.6     7.6       0.5    0    7.1    882.6
 154   Fixed     Interest In Arrears     55980   55945.12    55,945.12   11.725  11.725       0.5    0 11.225      564
 155   Arm       Interest Only          390000     390000   390,000.00     7.99    7.99       0.5    0   7.49  2596.75
 156   Fixed     Interest In Arrears     63000   62972.07    62,972.07     9.99    9.99       0.5    0   9.49   552.41
 157   Fixed     Interest In Arrears    232000  231793.42   231,793.42     9.99    9.99       0.5    0   9.49  2034.26
 158   Arm       Interest In Arrears    234000  233949.26   233,949.26     8.95    8.95       0.5    0   8.45  1795.99
 159   Fixed     Interest In Arrears    112400  112365.62   112,365.62     11.7    11.7       0.5    0   11.2  1130.28
 160   Arm       Interest In Arrears     56700   56675.18    56,675.18    10.05   10.05       0.5    0   9.55   499.68
 161   Fixed     Interest In Arrears    133000  132923.32   132,923.32    11.99   11.99       0.5    0  11.49  1367.04
 162   Arm       Interest In Arrears    114400  114284.37   114,284.37     5.99    5.99       0.5    0   5.49   628.65
 163   Fixed     Interest In Arrears     28600   28581.21    28,581.21   11.475  11.475       0.5    0 10.975   282.68
 164   Arm       Interest In Arrears    169600  169369.32   169,369.32     7.95    7.95       0.5    0   7.45  1238.56
 165   Arm       Interest In Arrears     76000   75938.99    75,938.99     9.25    9.25       0.5    0   8.75   600.91
 166   Fixed     Interest In Arrears    124650  124455.12   124,455.12      7.8     7.8       0.5    0    7.3   897.32
 167   Arm       Interest In Arrears    154400   154317.4   154,317.40      9.1     9.1       0.5    0    8.6  1253.47
 168   Fixed     Interest In Arrears    170000  169837.13   169,837.13      6.2     6.2       0.5    0    5.7   1041.2
 169   Arm       Interest In Arrears    168000  167934.11   167,934.11      9.3     9.3       0.5    0    8.8  1334.82
 170   Arm       Interest In Arrears    220000  219942.24   219,942.24      8.3     8.3       0.5    0    7.8  1579.43
 171   Arm       Interest In Arrears    175500  175398.83   175,398.83    11.99   11.99       0.5    0  11.49  1803.87
 172   Fixed     Interest In Arrears    114000  113927.18   113,927.18   11.525  11.525       0.5    0 11.025  1131.11
 173   Fixed     Interest In Arrears    233750  233683.03   233,683.03        8       8       0.5    0    7.5   1625.3
 174   Arm       Interest In Arrears     91933   91900.57    91,900.57    11.05   11.05       0.5    0  10.55   878.98
 175   Fixed     Interest In Arrears    340000  339707.26   339,707.26     6.75    6.75       0.5    0   6.25  2205.24
 176   Fixed     Interest In Arrears     38600   38585.55    38,585.55   10.775  10.775       0.5    0 10.275   361.05
 177   Fixed     Interest In Arrears    283000  282867.25   282,867.25     6.25    6.25       0.5    0   5.75  1606.71
 178   Fixed     Interest In Arrears    344500  343797.96   343,797.96      6.2     6.2       0.5    0    5.7  2109.96
 179   Arm       Interest In Arrears    360000  359709.08   359,709.08      6.8     6.8       0.5    0    6.3  2185.05
 180   Fixed     Interest In Arrears    165750  165631.82   165,631.82      7.7     7.7       0.5    0    7.2  1181.74
 181   Fixed     Interest In Arrears    484500  484360.81   484,360.81     7.99    7.99       0.5    0   7.49  3365.15
 182   Fixed     Interest In Arrears     87800   87768.18    87,768.18   10.925  10.925       0.5    0 10.425   831.17
 183   Fixed     Interest In Arrears     99800   99764.21    99,764.21   10.975  10.975       0.5    0 10.475   948.54
 184   Fixed     Interest In Arrears     45000   44969.47    44,969.47    11.25   11.25       0.5    0  10.75   437.07
 185   Arm       Interest In Arrears    322400  322318.61   322,318.61    10.75   10.75       0.5    0  10.25  2928.68
 186   Fixed     Interest In Arrears    547200  546780.66   546,780.66     6.99    6.99       0.5    0   6.49   3396.5
 187   Arm       Interest In Arrears    115200  115130.21   115,130.21      8.5     8.5       0.5    0      8   885.79
 188   Fixed     Interest In Arrears    175000  174936.08   174,936.08     7.15    7.15       0.5    0   6.65  1106.63
 189   Fixed     Interest In Arrears     89000   88936.59    88,936.59   11.025  11.025       0.5    0 10.525   849.25
 190   Arm       Interest In Arrears    440000  439431.16   439,431.16      8.2     8.2       0.5    0    7.7  3290.12
 191   Fixed     Interest In Arrears    198220  198131.36   198,131.36     9.95    9.95       0.5    0   9.45  1732.21
 192   Fixed     Interest In Arrears    315000  314393.03   314,393.03    6.425   6.425       0.5    0  5.925  1975.51
 193   Arm       Interest In Arrears    167920   167807.1   167,807.10     7.99    7.99       0.5    0   7.49  1230.97
 194   Fixed     Interest In Arrears     25000   24886.28    24,886.28   11.225  11.225       0.5    0 10.725   347.57
 195   Fixed     Interest In Arrears    173600  173491.54   173,491.54     8.35    8.35       0.5    0   7.85  1316.43
 196   Fixed     Interest In Arrears    308000  307801.58   307,801.58      8.2     8.2       0.5    0    7.7  2303.09

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 148         1170   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 149      1519.59   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 150      1509.32   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 151      2163.43   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 152      1779.31   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 153        882.6   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 154          564   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 155      2596.75   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 156       552.41    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 157      2034.26   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 158      1795.99   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 159      1130.28    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 160       499.68   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 161      1367.04   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 162       628.65   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 163       282.68   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 164      1238.56   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 165       600.91    3/2/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 166       897.32   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 167      1253.47    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 168       1041.2    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 169      1334.82   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 170      1579.43    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 171      1803.87   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 172      1131.11   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 173       1625.3    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 174       878.98   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 175      2205.24    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 176       361.05    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 177      1606.71    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 178      2109.96   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 179      2185.05   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 180      1181.74   6/10/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 181      3365.15    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 182       831.17    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 183       948.54    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 184       437.07   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 185      2928.68   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 186       3396.5   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 187       885.79    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 188      1106.63   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 189       849.25   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 190      3290.12   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 191      1732.21   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 192      1975.51   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 193      1230.97    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 194       347.57   6/10/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120       24
 195      1316.43   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 196      2303.09    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 148   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.529
 149   Not a Balloon Loan 30 YR FXD           0      0
 150   Not a Balloon Loan 30 YR FXD           0      0
 151   Not a Balloon Loan 30 YR FXD           0      0
 152   Not a Balloon Loan 30 YR FXD           0      0
 153   Not a Balloon Loan 30 YR FXD           0      0
 154   Not a Balloon Loan 30 YR FXD           0      0
 155   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.769
 156   Not a Balloon Loan 30 YR FXD           0      0
 157   Not a Balloon Loan 30 YR FXD           0      0
 158   Balloon Loan       2/ 6 MONTH LIBOR    0  6.671
 159   Not a Balloon Loan 30 YR FXD           0      0
 160   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 161   Not a Balloon Loan 30 YR FXD           0      0
 162   Balloon Loan       2/ 6 MONTH LIBOR    0  3.769
 163   Not a Balloon Loan 30 YR FXD           0      0
 164   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
 165   Balloon Loan       2/ 6 MONTH LIBOR    0  6.766
 166   Not a Balloon Loan 30 YR FXD           0      0
 167   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
 168   Not a Balloon Loan 30 YR FXD           0      0
 169   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 170   Balloon Loan       2/ 6 MONTH LIBOR    0  6.021
 171   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 172   Not a Balloon Loan 30 YR FXD           0      0
 173   Balloon Loan       BALLOON OTHER       0      0
 174   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 175   Not a Balloon Loan 30 YR FXD           0      0
 176   Not a Balloon Loan 30 YR FXD           0      0
 177   Balloon Loan       BALLOON OTHER       0      0
 178   Not a Balloon Loan 30 YR FXD           0      0
 179   Balloon Loan       2/ 6 MONTH LIBOR    0  4.579
 180   Not a Balloon Loan 30 YR FXD           0      0
 181   Balloon Loan       BALLOON OTHER       0      0
 182   Not a Balloon Loan 30 YR FXD           0      0
 183   Not a Balloon Loan 30 YR FXD           0      0
 184   Not a Balloon Loan 30 YR FXD           0      0
 185   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 186   Balloon Loan       BALLOON OTHER       0      0
 187   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.221
 188   Balloon Loan       BALLOON OTHER       0      0
 189   Not a Balloon Loan 30 YR FXD           0      0
 190   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
 191   Not a Balloon Loan 30 YR FXD           0      0
 192   Not a Balloon Loan 30 YR FXD           0      0
 193   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.769
 194   Not a Balloon Loan 10 YR FXD           0      0
 195   Not a Balloon Loan 30 YR FXD           0      0
 196   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 148            6          6       3      1.5        6        0    6.75   12.75         24   6/1/2008   6/1/2008
 149            0          0       0        0        0        0       0    8.59          0 00/00/0000 00/00/0000
 150            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
 151            0          0       0        0        0        0       0    8.75          0 00/00/0000 00/00/0000
 152            0          0       0        0        0        0       0     7.6          0 00/00/0000 00/00/0000
 153            0          0       0        0        0        0       0     7.6          0 00/00/0000 00/00/0000
 154            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
 155            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 156            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
 157            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
 158            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
 159            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
 160            6          6       3      1.5        6        0   10.05   16.05         24   7/1/2008   7/1/2008
 161            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
 162            6          6       3      1.5        6        0    5.99   11.99         24   6/1/2008   6/1/2008
 163            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
 164            6          6       3      1.5        6        0    7.95   13.95         24   6/1/2008   6/1/2008
 165            6          6       2      1.5        6        0    9.25   15.25         24   4/1/2008   4/1/2008
 166            0          0       0        0        0        0       0     7.8          0 00/00/0000 00/00/0000
 167            6          6       3      1.5        6        0     9.1    15.1         24   7/1/2008   7/1/2008
 168            0          0       0        0        0        0       0     6.2          0 00/00/0000 00/00/0000
 169            6          6       3      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
 170            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
 171            6          6       3      1.5        6        0   11.99   17.99         24   6/1/2008   6/1/2008
 172            0          0       0        0        0        0       0  11.525          0 00/00/0000 00/00/0000
 173            0          0       0        0        0        0       0       8          0 00/00/0000 00/00/0000
 174            6          6       3      1.5        6        0   11.05   17.05         24   7/1/2008   7/1/2008
 175            0          0       0        0        0        0       0    6.75          0 00/00/0000 00/00/0000
 176            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
 177            0          0       0        0        0        0       0    6.25          0 00/00/0000 00/00/0000
 178            0          0       0        0        0        0       0     6.2          0 00/00/0000 00/00/0000
 179            6          6       3      1.5        6        0     6.8    12.8         24   6/1/2008   6/1/2008
 180            0          0       0        0        0        0       0     7.7          0 00/00/0000 00/00/0000
 181            0          0       0        0        0        0       0    7.99          0 00/00/0000 00/00/0000
 182            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
 183            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
 184            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
 185            6          6       3      1.5        6        0   10.75   16.75         24   6/1/2008   6/1/2008
 186            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
 187            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
 188            0          0       0        0        0        0       0    7.15          0 00/00/0000 00/00/0000
 189            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
 190            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
 191            0          0       0        0        0        0       0    9.95          0 00/00/0000 00/00/0000
 192            0          0       0        0        0        0       0   6.425          0 00/00/0000 00/00/0000
 193            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 194            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
 195            0          0       0        0        0        0       0    8.35          0 00/00/0000 00/00/0000
 196            0          0       0        0        0        0       0     8.2          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 148     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 149   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 150   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 151   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       1         0
 152   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 153   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 154   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    223920
 155     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 156   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    252000
 157   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 158     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 159   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    449600
 160     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 161   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    624000
 162     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 163   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    114400
 164     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 165     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
 166   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 167     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 168   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
 169     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 170     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 171     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 172   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    456000
 173   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 174     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 175   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 176   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    154400
 177   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
 178   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 179     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 180   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 181   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 182   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    351200
 183   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    399200
 184   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    360000
 185     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 186   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 187     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 188   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 189   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    356000
 190     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 191   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Second Home          1         0
 192   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 193     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 194   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    130400
 195   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
 196   00/00/0000 00/00/0000       0 Cash Out Refi    Easy Doc      Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 148       52000       80      100    260000         0
 149           0       80       80    245000         0
 150           0    36.26    36.26    455000         0
 151           0    48.76    48.76    564000         0
 152           0    73.04    73.04    345000         0
 153           0       50       50    250000         0
 154           0       20      100    279900         0
 155           0    63.41    63.41    615000         0
 156           0       20      100    315000         0
 157           0       80       80    290000         0
 158           0       90       90    260000         0
 159           0       20      100    562000         0
 160           0       90       90     63000         0
 161           0    17.05    97.05    780000         0
 162       28600       80      100    143000         0
 163           0       20      100    143000         0
 164       42400       80      100    212000         0
 165           0       80       80     95000         0
 166           0       90       90    138500         0
 167       38600       80      100    193000         0
 168           0    46.58    46.58    365000         0
 169           0       80       80    210000         0
 170       55000       80      100    275000         0
 171           0       65       65    270000         0
 172           0       20      100    570000         0
 173           0       85       85    275000         0
 174           0       70       70    131333         0
 175           0       80       80    425000         0
 176           0       20      100    193000         0
 177           0    59.21    59.21    478000         0
 178           0    50.66    50.66    680000         0
 179       45000       80       90    450000         0
 180           0       65       65    255000         0
 181           0       85       85    570000         0
 182           0       20      100    439000         0
 183           0       20      100    499000         0
 184           0       10       90    450000         0
 185           0       80       80    403000         0
 186           0       80       80    684000         0
 187       28800       80      100    144000         0
 188           0    56.82    56.82    308000         0
 189           0       20      100    445000         0
 190      110000       80      100    550000         0
 191           0       80       80    247775         0
 192           0    66.32    66.32    475000         0
 193           0       80       80    209900         0
 194           0    15.34    95.34    163000         0
 195       43400       80      100    217000         0
 196           0    64.17    64.17    480000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 148          0 No MI       0                       Single Family     1 GILBERT              AZ    85233      712     0  40.9
 149          0 No MI       0                       Single Family     1 SACRAMENTO           CA    95824      586     0 41.66
 150          0 No MI       0                       Single Family     1 WASHINGTON           DC    20010      566     0 46.75
 151          0 No MI       0                       Single Family     1 MIAMI                FL    33185      525     0 35.46
 152          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20772      566     0 27.01
 153          0 No MI       0                       Single Family     1 TWIN PEAKS           CA    92391      613     0 21.23
 154     279900 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92405      637     0 47.75
 155          0 No MI       0                       Single Family     1 ANAHEIM              CA    92805      671     0 38.34
 156     315000 No MI       0                       Condomimium       1 LONG BEACH           CA    90802      647     0 43.71
 157          0 No MI       0                       Single Family     1 LOS LUNAS            NM    87031      517     0 50.65
 158     260000 No MI       0                       Single Family     1 WEST PALM BEACH      FL    33415      641     0 53.31
 159     562000 No MI       0                       Single Family     1 ELMONT               NY    11003      646     0 47.53
 160      63000 No MI       0                       Single Family     1 DEARBORN             MI    48124      634     0 47.95
 161          0 No MI       0                       Single Family     1 CERRITOS             CA    90703      619     0 34.36
 162     143000 No MI       0                       Single Family     1 WILMINGTON           DE    19805      631     0 50.09
 163     143000 No MI       0                       Single Family     1 WILMINGTON           DE    19805      631     0 49.23
 164     212000 No MI       0                       Single Family     1 PHOENIX              AZ    85033      772     0 38.16
 165      95000 No MI       0                       Two Family        2 EAST CLEVELAND       OH    44112      592     0 33.14
 166          0 No MI       0                       Single Family     1 SALT LAKE CITY       UT    84104      605     0 46.17
 167     193500 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55412      719     0 45.91
 168          0 No MI       0                       Single Family     1 HESPERIA             CA    92345      639     0 38.27
 169          0 No MI       0                       Single Family     1 WINCHESTER           VA    22603      611     0 49.58
 170     275000 No MI       0                       Single Family     1 PHOENIX              AZ    85027      642     0  48.5
 171          0 No MI       0                       Single Family     1 MODESTO              CA    95351      541     0    52
 172     570000 No MI       0                       Single Family     1 ANAHEIM              CA    92806      727     0 48.71
 173          0 No MI       0                       Single Family     1 SNELLVILLE           GA    30039      554     0 51.77
 174          0 No MI       0                       Single Family     1 ORLEANS              MI    48865      559     0 34.44
 175          0 No MI       0                       Single Family     1 YUKON                OK    73099      627     0 26.66
 176     193500 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55412      719     0 45.91
 177          0 No MI       0                       Single Family     1 CHINO                CA    91710      792     0 32.97
 178          0 No MI       0                       Single Family     1 ORANGE               CA    92866      691     0 26.88
 179          0 No MI       0                       Single Family     1 SAN DIMAS            CA    91773      629     0 49.55
 180          0 No MI       0                       Two Family        2 FITCHBURG            MA     1420      615     0 38.41
 181          0 No MI       0                       Single Family     1 OCEANSIDE            CA    92057      721     0 52.57
 182     439000 No MI       0                       Single Family     1 COMPTON              CA    90221      727     0 42.34
 183     499000 No MI       0                       Single Family     1 LOS ANGELES          CA    91406      626     0 45.69
 184          0 No MI       0                       Single Family     1 SAN DIMAS            CA    91773      629     0 49.55
 185          0 No MI       0                       Single Family     1 MIAMI                FL    33193      527     0 48.49
 186          0 No MI       0                       Single Family     1 GARDEN BROVE         CA    92840      630     0 54.31
 187          0 No MI       0                       Condomimium       1 LAUDERDALE LAKES     FL    33319      678     0 37.28
 188          0 No MI       0                       Single Family     1 WOODBRIDGE           VA    22191      598     0 54.06
 189     445000 No MI       0                       Single Family     1 HUNTINGTON PARK      CA    90255      712     0 44.46
 190     550000 No MI       0                       Single Family     1 SAN DIEGO            CA    92113      724     0 39.26
 191     247775 No MI       0                       Single Family     1 OCALA                FL    34473      572     0 49.13
 192          0 No MI       0                       Single Family     1 NORWALK              CA    90650      654     0 47.89
 193     209900 No MI       0                       Single Family     1 LYONS                IL    60534      593     0 35.93
 194          0 No MI       0                       Single Family     1 BUENA VISTA          VA    24416      626     0 46.59
 195          0 No MI       0                       Single Family     1 MISHAWAKA            IN    46545      605     0 30.06
 196          0 No MI       0                       Single Family     1 FORT LAUDERDALE      FL    33312      528     0 54.56

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 148   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 149   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 150   Correspondent         C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 151   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 152   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 153   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 154   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 155   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 156   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 157   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 158   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 159   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 160   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 161   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 162   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 163   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 164   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 165   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 166   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 167   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 168                         A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 169   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 170   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 171   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 172   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 173   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 174   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 175   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 176   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 177   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 178   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 179   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 180   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 181   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 182   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 183   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 184   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 185   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 186   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 187   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 188                         A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 189   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 190   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 191   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 192   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 193   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 194   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 195   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 196   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 197   Arm       Interest In Arrears    130400  130353.69   130,353.69     7.25    7.25       0.5    0   6.75   834.14
 198   Arm       Interest In Arrears    217600  217531.05   217,531.05     7.65    7.65       0.5    0   7.15  1456.15
 199   Arm       Interest In Arrears    187200   187144.8   187,144.80      7.9     7.9       0.5    0    7.4   1287.6
 200   Arm       Interest In Arrears    172000  171950.01   171,950.01     7.95    7.95       0.5    0   7.45  1189.49
 201   Arm       Interest In Arrears    150500  150427.51   150,427.51      9.6     9.6       0.5    0    9.1  1276.49
 202   Arm       Interest In Arrears    228000  227940.14   227,940.14      8.3     8.3       0.5    0    7.8  1636.86
 203   Fixed     Interest In Arrears     54400   54382.89    54,382.89   11.575  11.575       0.5    0 11.075   541.84
 204   Arm       Interest In Arrears    227000  226928.08   226,928.08     7.65    7.65       0.5    0   7.15  1519.05
 205   Arm       Interest In Arrears     60000   59972.59    59,972.59     9.85    9.85       0.5    0   9.35   519.91
 206   Arm       Interest In Arrears    652500  651704.23   651,704.23      8.6     8.6       0.5    0    8.1  4833.14
 207   Arm       Interest In Arrears    196519  196439.19   196,439.19     10.4    10.4       0.5    0    9.9  1782.97
 208   Arm       Interest In Arrears    447200  445686.31   445,686.31      8.7     8.7       0.5    0    8.2  3502.17
 209   Arm       Interest In Arrears    323000  322322.42   322,322.42     9.25    9.25       0.5    0   8.75  2657.24
 210   Fixed     Interest In Arrears    252000  251337.25   251,337.25     8.15    8.15       0.5    0   7.65  1875.51
 211   Arm       Interest In Arrears    380000  379492.58   379,492.58      7.5     7.5       0.5    0      7  2500.67
 212   Arm       Interest In Arrears    248000  247293.06   247,293.06     7.75    7.75       0.5    0   7.25   1776.7
 213   Arm       Interest In Arrears    158000  157665.06   157,665.06      9.2     9.2       0.5    0    8.7  1294.11
 214   Arm       Interest In Arrears    175000  174946.48   174,946.48     11.7    11.7       0.5    0   11.2  1759.77
 215   Fixed     Interest In Arrears    498750  498534.59   498,534.59     6.55    6.55       0.5    0   6.05  2937.75
 216   Arm       Interest In Arrears    149600  149469.93   149,469.93      6.7     6.7       0.5    0    6.2   965.34
 217   Fixed     Interest In Arrears     55000    54982.8    54,982.80     11.6    11.6       0.5    0   11.1   548.87
 218   Fixed     Interest In Arrears     95000    94876.8    94,876.80     11.5    11.5       0.5    0     11   940.78
 219   Arm       Interest In Arrears    424000   422929.3   422,929.30     8.35    8.35       0.5    0   7.85  3215.23
 220   Arm       Interest In Arrears    232000  231523.38   231,523.38     9.35    9.35       0.5    0   8.85  1925.44
 221   Arm       Interest In Arrears    134800  134643.54   134,643.54     7.99    7.99       0.5    0   7.49   936.27
 222   Arm       Interest In Arrears    121250     121086   121,086.00     9.95    9.95       0.5    0   9.45  1059.58
 223   Arm       Interest In Arrears    157125  157046.34   157,046.34     9.85    9.85       0.5    0   9.35  1315.74
 224   Arm       Interest In Arrears    257550  257272.74   257,272.74     8.25    8.25       0.5    0   7.75  1839.26
 225   Arm       Interest In Arrears     66600    66478.1    66,478.10      9.9     9.9       0.5    0    9.4   579.55
 226   Arm       Interest In Arrears     96000    95860.2    95,860.20      9.6     9.6       0.5    0    9.1   814.23
 227   Arm       Interest In Arrears    113600  113532.71   113,532.71     9.29    9.29       0.5    0   8.79   901.71
 228   Arm       Interest In Arrears    113400  113225.96   113,225.96     9.35    9.35       0.5    0   8.85   941.14
 229   Arm       Interest In Arrears    228000  227521.71   227,521.71     9.25    9.25       0.5    0   8.75   1875.7
 230   Arm       Interest In Arrears    174400  174099.89   174,099.89      8.8     8.8       0.5    0    8.3  1378.24
 231   Fixed     Interest In Arrears     56000   55955.31    55,955.31     10.5    10.5       0.5    0     10   512.25
 232   Arm       Interest In Arrears    240000  239630.03   239,630.03     6.99    6.99       0.5    0   6.49  1489.69
 233   Arm       Interest In Arrears    133800  133768.25   133,768.25    10.95   10.95       0.5    0  10.45  1236.73
 234   Arm       Interest In Arrears    180000  179806.21   179,806.21     8.25    8.25       0.5    0   7.75  1285.45
 235   Arm       Interest In Arrears    103500  103312.49   103,312.49     8.55    8.55       0.5    0   8.05    799.5
 236   Fixed     Interest In Arrears     54000   53861.61    53,861.61    10.35   10.35       0.5    0   9.85   487.91
 237   Arm       Interest In Arrears     53865   53783.19    53,783.19      9.4     9.4       0.5    0    8.9      449
 238   Arm       Interest In Arrears    199800  199263.81   199,263.81     8.05    8.05       0.5    0   7.55  1473.03
 239   Arm       Interest In Arrears    152000  151812.65   151,812.65     6.75    6.75       0.5    0   6.25    917.1
 240   Arm       Interest In Arrears    360800  360497.33   360,497.33      9.1     9.1       0.5    0    8.6  2810.88
 241   Arm       Interest In Arrears    198000  197689.67   197,689.67     9.25    9.25       0.5    0   8.75   1628.9
 242   Arm       Interest In Arrears    225000  224711.45   224,711.45     10.2    10.2       0.5    0    9.7  2007.87
 243   Arm       Interest In Arrears    247500   247225.7   247,225.70     8.15    8.15       0.5    0   7.65  1748.82
 244   Arm       Interest In Arrears     75000   74833.94    74,833.94     8.99    8.99       0.5    0   8.49   602.93
 245   Arm       Interest In Arrears    416000  415708.32   415,708.32      9.7     9.7       0.5    0    9.2  3434.71

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 197       834.14   6/10/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 198      1456.15   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 199       1287.6   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 200      1189.49    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 201      1276.49    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 202      1636.86    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 203       541.84   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 204      1519.05    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 205       519.91    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 206      4833.14    2/9/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
 207      1782.97   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 208      3502.17   2/24/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
 209      2657.24    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 210      1875.51    3/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
 211      2500.67    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       12
 212       1776.7   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 213      1294.11   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 214      1759.77   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 215      2937.75    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 216       965.34    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 217       548.87    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 218       940.78    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
 219      3215.23   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 220      1925.44   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 221       936.27   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
 222      1059.58   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 223      1315.74    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 224      1839.26   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 225       579.55   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 226       814.23   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
 227       901.71   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
 228       941.14   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 229       1875.7   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
 230      1378.24   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 231       512.25    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 232      1489.69   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
 233      1236.73    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 234      1285.45   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 235        799.5   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 236       487.91   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 237          449   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
 238      1473.03   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 239        917.1   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 240      2810.88   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
 241       1628.9   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 242      2007.87   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 243      1748.82   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 244       602.93   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 245      3434.71   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 197   Balloon Loan       2/ 6 MONTH LIBOR    0  5.029
 198   Balloon Loan       2/ 6 MONTH LIBOR    0  5.371
 199   Balloon Loan       2/ 6 MONTH LIBOR    0  5.621
 200   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
 201   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 202   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
 203   Not a Balloon Loan 30 YR FXD           0      0
 204   Balloon Loan       2/ 6 MONTH LIBOR    0  5.371
 205   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 206   Balloon Loan       2/ 6 MONTH LIBOR    0  6.116
 207   Not a Balloon Loan 2/ 6 MONTH LIBOR    0      6
 208   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.29
 209   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.57
 210   Not a Balloon Loan 30 YR FXD           0      0
 211   Balloon Loan       2/ 6 MONTH LIBOR    0  5.016
 212   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.07
 213   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 214   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 215   Balloon Loan       BALLOON OTHER       0      0
 216   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.421
 217   Not a Balloon Loan 30 YR FXD           0      0
 218   Not a Balloon Loan 30 YR FXD           0      0
 219   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.42
 220   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 221   Balloon Loan       2/ 6 MONTH LIBOR    0   6.06
 222   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 223   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 224   Balloon Loan       2/ 6 MONTH LIBOR    0   6.32
 225   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 226   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 227   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 228   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 229   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.99
 230   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.759
 231   Not a Balloon Loan 30 YR FXD           0      0
 232   Balloon Loan       2/ 6 MONTH LIBOR    0   5.06
 233   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 234   Balloon Loan       2/ 6 MONTH LIBOR    0   6.32
 235   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.509
 236   Not a Balloon Loan 30 YR FXD           0      0
 237   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 238   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.12
 239   Balloon Loan       2/ 6 MONTH LIBOR    0  4.709
 240   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 241   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 242   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 243   Balloon Loan       2/ 6 MONTH LIBOR    0   6.22
 244   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 245   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 197            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 198            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 199            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
 200            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 201            6          6       3      1.5        6        0     9.6    15.6         24   7/1/2008   7/1/2008
 202            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
 203            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
 204            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 205            6          6       3      1.5        6        0    9.85   15.85         24   7/1/2008   7/1/2008
 206            6          6       2      1.5        6        0     8.6    14.6         24   3/1/2008   3/1/2008
 207            6          6       3      1.5        6        0    10.4    16.4         24   7/1/2008   7/1/2008
 208            6          6       2      1.5        6        0     8.7    14.7         24   3/1/2008   3/1/2008
 209            6          6       2      1.5        6        0    9.25   15.25         24   4/1/2008   4/1/2008
 210            0          0       0        0        0        0       0    8.15          0   4/1/2006   4/1/2006
 211            6          6       2      1.5        6        0     7.5    13.5         24   4/1/2008   4/1/2008
 212            6          6       2      1.5        6        0    7.75   13.75         24   4/1/2008   4/1/2008
 213            6          6       2      1.5        6        0     9.2    15.2         24   4/1/2008   4/1/2008
 214            6          6       3      1.5        6        0    11.7    17.7         24   7/1/2008   7/1/2008
 215            0          0       0        0        0        0       0    6.55          0 00/00/0000 00/00/0000
 216            6          6       3      1.5        6        0     6.7    12.7         24   7/1/2008   7/1/2008
 217            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
 218            0          0       0        0        0        0       0    11.5          0   4/1/2006   4/1/2006
 219            6          6       2      1.5        6        0    8.35   14.35         24   4/1/2008   4/1/2008
 220            6          6       2      1.5        6        0    9.35   15.35         24   4/1/2008   4/1/2008
 221            6          6       2      1.5        6        0    7.99   13.99         24   4/1/2008   4/1/2008
 222            6          6       2      1.5        6        0    9.95   15.95         24   5/1/2008   5/1/2008
 223            6          6       2      1.5        6        0    9.85   15.85         24   5/1/2008   5/1/2008
 224            6          6       2      1.5        6        0    8.25   14.25         24   4/1/2008   4/1/2008
 225            6          6       2      1.5        6        0     9.9    15.9         24   4/1/2008   4/1/2008
 226            6          6       2      1.5        6        0     9.6    15.6         24   4/1/2008   4/1/2008
 227            6          6       2      1.5        6        0    9.29   15.29         24   5/1/2008   5/1/2008
 228            6          6       2      1.5        6        0    9.35   15.35         24   5/1/2008   5/1/2008
 229            6          6       2      1.5        6        0    9.25   15.25         24   4/1/2008   4/1/2008
 230            6          6       2      1.5        6        0     8.8    14.8         24   5/1/2008   5/1/2008
 231            0          0       0        0        0        0       0    10.5          0   6/1/2006   6/1/2006
 232            6          6       2      1.5        6        0    6.99   12.99         24   4/1/2008   4/1/2008
 233            6          6       2      1.5        6        0   10.95   16.95         24   6/1/2008   6/1/2008
 234            6          6       2      1.5        6        0    8.25   14.25         24   4/1/2008   4/1/2008
 235            6          6       2      1.5        6        0    8.55   14.55         24   5/1/2008   5/1/2008
 236            0          0       0        0        0        0       0   10.35          0   4/1/2006   4/1/2006
 237            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
 238            6          6       2      1.5        6        0    8.05   14.05         24   4/1/2008   4/1/2008
 239            6          6       2      1.5        6        0    6.75   12.75         24   5/1/2008   5/1/2008
 240            6          6       2      1.5        6        0     9.1    15.1         24   4/1/2008   4/1/2008
 241            6          6       2      1.5        6        0    9.25   15.25         24   5/1/2008   5/1/2008
 242            6          6       2      1.5        6        0    10.2    16.2         24   5/1/2008   5/1/2008
 243            6          6       2      1.5        6        0    8.15   14.15         24   4/1/2008   4/1/2008
 244            6          6       2      1.5        6        0    8.99   14.99         24   4/1/2008   4/1/2008
 245            6          6       2      1.5        6        0     9.7    15.7         24   4/1/2008   4/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 197     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 198     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 199     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 200     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Second Home          1         0
 201     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 202     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 203   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    217600
 204     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 205     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 206     4/1/2008   4/1/2008      19 Home Improvement Full          Owner Occupied       1         0
 207     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 208     4/1/2008   4/1/2008      19 Purchase         Stated Doc    Investor Occupied    1         0
 209     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 210     5/1/2006   5/1/2006       0 Home Improvement Stated Doc    Owner Occupied       1         0
 211     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 212     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 213     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 214     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 215   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
 216     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 217   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    220000
 218     5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    380000
 219     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Investor Occupied    1         0
 220     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 221     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
 222     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 223     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 224     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 225     5/1/2008   5/1/2008      20 Purchase         Easy Doc      Owner Occupied       1         0
 226     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 227     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 228     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 229     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 230     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 231     7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Investor Occupied    1         0
 232     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 233     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 234     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
 235     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
 236     5/1/2006   5/1/2006       0 Cash Out Refi    Stated Doc    Investor Occupied    1         0
 237     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 238     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
 239     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 240     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Investor Occupied    1         0
 241     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 242     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 243     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 244     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 245     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 197       25000       80    95.34    163000         0
 198       54400       80      100    272000         0
 199           0       80       80    234000         0
 200           0       80       80    215000         0
 201           0       70       70    215000         0
 202       57000       80      100    285000         0
 203           0       20      100    272000         0
 204           0    61.35    61.35    370000         0
 205       15000       80      100     75000         0
 206           0       90       90    725000         0
 207           0       90       90    218355         0
 208           0       80       80    560000         0
 209           0       85       85    380000         0
 210           0    72.41    72.41    348000         0
 211       95000       80      100    475000         0
 212       62000       80      100    310000         0
 213           0      100      100    158000         0
 214           0     62.5     62.5    280000         0
 215           0    73.35    73.35    680000         0
 216       37400       80      100    187000         0
 217           0       20      100    275000         0
 218           0       20      100    475000         0
 219           0       80       80    583000         0
 220           0      100      100    232000         0
 221       33700       80      100    169000         0
 222           0    26.08    26.08    465000         0
 223           0       75       75    209500         0
 224           0       85       85    303000         0
 225        7400       90      100     74000         0
 226           0       80       80    120000         0
 227       28400       80      100    142000         0
 228    11168.77       90    98.86    126000         0
 229           0    71.25    71.25    320000         0
 230       43600       80      100    245000         0
 231           0       70       70     80000         0
 232       45000       80       95    300000         0
 233           0    53.52    53.52    250000         0
 234       45000       80      100    225000         0
 235           0       90       90    130000         0
 236           0       75       75     72000         0
 237        3150       90    95.26     63000         0
 238           0       90       90    222000         0
 239           0       80       80    190000         0
 240           0       80       80    500000         0
 241           0       90       90    220000         0
 242           0       75       75    300000         0
 243           0       75       75    330000         0
 244           0    17.44    17.44    430000         0
 245      104000       80      100    520000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 197          0 No MI       0                       Single Family     1 BUENA VISTA          VA    24416      626     0 46.59
 198          0 No MI       0                       Single Family     1 PARKVILLE            MD    21234      626     0 35.74
 199     234000 No MI       0                       Single Family     1 MESA                 AZ    85210      599     0  54.7
 200     215000 No MI       0                       Condomimium       1 LAS VEGAS            NV    89166      640     0 51.17
 201          0 No MI       0                       Single Family     1 PHOENIX              AZ    85035      540     0 32.53
 202     285000 No MI       0                       Condomimium       1 SAN DIEGO            CA    92120      697     0 47.12
 203          0 No MI       0                       Single Family     1 PARKVILLE            MD    21234      626     0 35.74
 204          0 No MI       0                       Single Family     1 HYATTSVILLE          MD    20783      609     0 46.41
 205      75000 No MI       0                       Single Family     1 DETROIT              MI    48212      565     0 38.45
 206          0 No MI       0                       Four Family       4 WASHINGTON           DC    20002      639     0 38.73
 207     218355 No MI       0                       Single Family     1 ALBUQUERQUE          NM    87121      606     0 34.58
 208     559000 No MI       0                       Two Family        2 CEDARHURST           NY    11516      802     0 36.65
 209          0 No MI       0                       Single Family     1 MARYSVILLE           CA    95901      617     0  35.7
 210          0 No MI       0                       Single Family     1 CALEXICO             CA    92231      628     0 44.81
 211          0 No MI       0                       Single Family     1 LEAVENWORTH          WA    98826      615     0 35.73
 212          0 No MI       0                       Single Family     1 SURPRISE             AZ    85374      609     0 49.63
 213          0 No MI       0                       Single Family     1 LOUISVILLE           KY    40214      605     0  49.9
 214          0 No MI       0                       Single Family     1 LAKELAND             FL    33813      589     0 11.56
 215          0 No MI       0                       Single Family     1 GLENDALE             CA    91201      764     0 40.71
 216     187000 No MI       0                       Single Family     1 PHOENIX              AZ    85033      787     0 41.96
 217     275000 No MI       0                       Single Family     1 PHOENIX              AZ    85027      642     0  48.5
 218          0 No MI       0                       Single Family     1 LEAVENWORTH          WA    98826      615     0 35.73
 219     530000 No MI       0                       Single Family     1 COMMERCE TOWNSHIP    MI    48382      757     0  53.1
 220          0 No MI       0                       Single Family     1 JACKSON              TN    38305      628     0 44.36
 221     168500 No MI       0                       Condomimium       1 CORAL SPRINGS        FL    33065      693     0 41.23
 222          0 No MI       0                       Single Family     1 NIPOMO               CA    93444      529     0 51.41
 223          0 No MI       0                       Single Family     1 WALNUTPORT           PA    18088      591     0  40.6
 224          0 No MI       0                       Two Family        2 BRADENTON            FL    34205      612     0 50.49
 225      74000 No MI       0                       Single Family     1 CANTON               PA    17724      595     0 31.95
 226          0 No MI       0                       Single Family     1 KANSAS CITY          KS    66104      500     0 31.86
 227     142000 No MI       0                       Single Family     1 DALLAS               GA    30157      641     0  26.6
 228     126000 No MI       0                       Single Family     1 EAST OTTO            NY    14171      616     0 30.42
 229          0 No MI       0                       Single Family     1 RANDALLSTOWN         MD    21133      636     0 42.29
 230     218000 No MI       0                       Single Family     1 MOHAVE VALLEY        AZ    86440      635     0 45.65
 231          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19146      576     0 32.46
 232          0 No MI       0                       Single Family     1 LANCASTER            CA    93534      615     0 46.59
 233          0 No MI       0                       Single Family     1 BOCA RATON           FL    33498      612     0 54.35
 234     225000 No MI       0                       Single Family     1 PHOENIX              AZ    85016      632     0 48.46
 235     115000 No MI       0                       Single Family     1 BALTIMORE            MD    21223      667     0 32.09
 236          0 No MI       0                       Single Family     1 JACKSONVILLE         FL    32208      605     0 25.64
 237      59850 No MI       0                       Single Family     1 DETROIT              MI    48214      612     0 16.01
 238     222000 No MI       0                       Two Family        2 DELRAY BEACH         FL    33444      793     0 47.17
 239          0 No MI       0                       Single Family     1 WESTMORLAND          CA    92281      621     0 47.25
 240     451000 No MI       0                       Single Family     1 CORONA               CA    92881      671     0 39.15
 241          0 No MI       0                       Two Family        2 BARSTOW              CA    92311      627     0 43.96
 242          0 No MI       0                       Single Family     1 ANCHORAGE            AK    99507      532     0 51.96
 243          0 No MI       0                       Condomimium       1 GARDEN GROVE         CA    92843      589     0 48.57
 244          0 No MI       0                       Single Family     1 LOS OSOS             CA    93402      648     0  53.4
 245     520000 No MI       0                       Condomimium       1 GLENDALE             CA    91206      764     0 48.24

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 197   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 198   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 199   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 200   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 201   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 202   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 203   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 204   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 205   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 206   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 207   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 208   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 209   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 210   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 211   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 212   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 213   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 214   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     3      0    3 FHLT 2006-B     2
 215   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 216   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 217   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 218   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 219   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 220   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 221   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 222   Wholesale             CXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
 223   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 224   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 225   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
 226   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 227   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 228   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 229   Wholesale             CXP   Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 230   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 231   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 232   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 233   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 234   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 235   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 236   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 237   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 238   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 239   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 240   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 241   Wholesale             A+XP  Yes      7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
 242   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 243   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 244   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 245   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 246   Arm       Interest In Arrears    382500  382071.17   382,071.17     8.11    8.11       0.5    0   7.61  2691.19
 247   Arm       Interest In Arrears    130000  129590.66   129,590.66     7.25    7.25       0.5    0   6.75   886.83
 248   Arm       Interest In Arrears    680000  679410.03   679,410.03     7.99    7.99       0.5    0   7.49  4723.02
 249   Fixed     Interest In Arrears    170000     169772   169,772.00     9.99    9.99       0.5    0   9.49  1490.62
 250   Arm       Interest In Arrears     58400   58316.33    58,316.33      9.7     9.7       0.5    0    9.2    499.6
 251   Arm       Interest In Arrears    232750  232235.71   232,235.71        9       9       0.5    0    8.5  1872.76
 252   Arm       Interest In Arrears    113520  113224.45   113,224.45      8.2     8.2       0.5    0    7.7   848.85
 253   Arm       Interest In Arrears    143920  143541.86   143,541.86      8.9     8.9       0.5    0    8.4  1147.67
 254   Arm       Interest In Arrears    205250  204893.15   204,893.15     8.75    8.75       0.5    0   8.25   1614.7
 255   Arm       Interest In Arrears     65450   65372.14    65,372.14    10.55   10.55       0.5    0  10.05   601.14
 256   Arm       Interest In Arrears    331500  331057.38   331,057.38      7.5     7.5       0.5    0      7   2181.5
 257   Arm       Interest In Arrears    120600  120487.05   120,487.05    11.65   11.65       0.5    0  11.15  1208.11
 258   Arm       Interest In Arrears    248000   247320.9   247,320.90     7.95    7.95       0.5    0   7.45   1811.1
 259   Arm       Interest In Arrears     85000   84824.25    84,824.25      7.9     7.9       0.5    0    7.4   617.78
 260   Arm       Interest In Arrears    357000  356346.59   356,346.59      8.5     8.5       0.5    0      8  2745.02
 261   Arm       Interest In Arrears    488000  487739.11   487,739.11     8.25    8.25       0.5    0   7.75     3485
 262   Arm       Interest In Arrears    315000  314446.65   314,446.65      8.7     8.7       0.5    0    8.2  2466.87
 263   Arm       Interest In Arrears    196400  196118.51   196,118.51     7.25    7.25       0.5    0   6.75  1256.32
 264   Arm       Interest Only          351200     351200   351,200.00      7.3     7.3       0.5    0    6.8  2136.47
 265   Arm       Interest In Arrears    177600  177548.38   177,548.38     7.95    7.95       0.5    0   7.45  1228.22
 266   Fixed     Interest In Arrears    149400  149302.99   149,302.99    11.45   11.45       0.5    0  10.95   1473.8
 267   Arm       Interest In Arrears    252000  251150.03   251,150.03      6.9     6.9       0.5    0    6.4  1659.67
 268   Arm       Interest In Arrears    244800  244685.29   244,685.29      8.7     8.7       0.5    0    8.2  1831.95
 269   Arm       Interest In Arrears    445800   445300.9   445,300.90      8.9     8.9       0.5    0    8.4  3554.98
 270   Arm       Interest In Arrears    132750   132516.8   132,516.80      8.7     8.7       0.5    0    8.2  1039.61
 271   Arm       Interest In Arrears    135000  134711.89   134,711.89      9.8     9.8       0.5    0    9.3  1164.82
 272   Arm       Interest In Arrears     99000   98818.82    98,818.82      8.5     8.5       0.5    0      8   761.22
 273   Arm       Interest In Arrears    153000  152722.83   152,722.83     8.55    8.55       0.5    0   8.05  1181.86
 274   Arm       Interest In Arrears    168000  167852.57   167,852.57     7.95    7.95       0.5    0   7.45  1161.82
 275   Arm       Interest In Arrears    250250  249914.68   249,914.68    11.35   11.35       0.5    0  10.85   2449.6
 276   Arm       Interest In Arrears    501600  500583.58   500,583.58        8       8       0.5    0    7.5  3680.56
 277   Arm       Interest In Arrears    226800  226582.74   226,582.74     8.65    8.65       0.5    0   8.15  1688.58
 278   Arm       Interest In Arrears     64000    63899.7    63,899.70     9.25    9.25       0.5    0   8.75   526.51
 279   Arm       Interest In Arrears    376000   375618.1   375,618.10     8.45    8.45       0.5    0   7.95  2742.14
 280   Arm       Interest In Arrears     94500   94447.84    94,447.84     8.95    8.95       0.5    0   8.45   756.97
 281   Arm       Interest In Arrears    306000  305544.89   305,544.89      9.5     9.5       0.5    0      9  2573.01
 282   Arm       Interest In Arrears    272000  271793.51   271,793.51     8.45    8.45       0.5    0   7.95  1983.68
 283   Arm       Interest In Arrears    494400  493802.61   493,802.61     7.85    7.85       0.5    0   7.35  3382.09
 284   Fixed     Interest In Arrears   1040000 1037350.83 1,037,350.83     6.85    6.85       0.5    0   6.35   6814.7
 285   Arm       Interest In Arrears    373500  373137.59   373,137.59      7.6     7.6       0.5    0    7.1  2485.54
 286   Arm       Interest In Arrears    360000  359697.42   359,697.42      8.1     8.1       0.5    0    7.6  2530.18
 287   Arm       Interest In Arrears    600000  599639.35   599,639.35     9.25    9.25       0.5    0   8.75  4743.96
 288   Arm       Interest In Arrears    380000     379277   379,277.00     6.25    6.25       0.5    0   5.75  2339.73
 289   Fixed     Interest In Arrears    300000  299153.48   299,153.48     6.95    6.95       0.5    0   6.45  1985.84
 290   Arm       Interest In Arrears    312750  312331.17   312,331.17     6.45    6.45       0.5    0   5.95  1819.89
 291   Arm       Interest Only          372000     372000   372,000.00     5.65    5.65       0.5    0   5.15   1751.5
 292   Arm       Interest In Arrears    160000  159814.82   159,814.82        8       8       0.5    0    7.5   1112.5
 293   Fixed     Interest In Arrears     44600   44536.76    44,536.76    9.725   9.725       0.5    0  9.225   382.36
 294   Arm       Interest In Arrears    175750  175627.33   175,627.33    9.715   9.715       0.5    0  9.215  1453.14

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 246      2691.19   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 247       886.83   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 248      4723.02   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
 249      1490.62   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 250        499.6   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
 251      1872.76   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 252       848.85   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 253      1147.67   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 254       1614.7   3/29/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 255       601.14   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 256       2181.5   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 257      1208.11    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
 258       1811.1   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 259       617.78   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 260      2745.02   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 261         3485    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 262      2466.87   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 263      1256.32   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 264      2136.47    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 265      1228.22    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 266       1473.8   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 267      1659.67   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
 268      1831.95   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 269      3554.98   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 270      1039.61   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 271      1164.82   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
 272       761.22   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 273      1181.86   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 274      1161.82   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
 275       2449.6   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
 276      3680.56   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
 277      1688.58   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 278       526.51    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 279      2742.14   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 280       756.97   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 281      2573.01   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 282      1983.68   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 283      3382.09   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
 284       6814.7    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
 285      2485.54   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 286      2530.18   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 287      4743.96   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 288      2339.73   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 289      1985.84   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
 290      1819.89    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
 291       1751.5    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       36
 292       1112.5   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
 293       382.36    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 294      1453.14   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 246   Balloon Loan       2/ 6 MONTH LIBOR    0   6.18
 247   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.32
 248   Balloon Loan       2/ 6 MONTH LIBOR    0   6.06
 249   Not a Balloon Loan 30 YR FXD           0      0
 250   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 251   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 252   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.27
 253   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.97
 254   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.82
 255   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 256   Balloon Loan       2/ 6 MONTH LIBOR    0   5.57
 257   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 258   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.02
 259   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.97
 260   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.57
 261   Balloon Loan       2/ 6 MONTH LIBOR    0  6.209
 262   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.77
 263   Balloon Loan       2/ 6 MONTH LIBOR    0   5.32
 264   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.079
 265   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
 266   Not a Balloon Loan 30 YR FXD           0      0
 267   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   4.97
 268   Balloon Loan       2/ 6 MONTH LIBOR    0   6.77
 269   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
 270   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.77
 271   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 272   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.57
 273   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.509
 274   Balloon Loan       2/ 6 MONTH LIBOR    0   6.02
 275   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   4.99
 276   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.07
 277   Balloon Loan       2/ 6 MONTH LIBOR    0   6.72
 278   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 279   Balloon Loan       2/ 6 MONTH LIBOR    0   6.52
 280   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.729
 281   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 282   Balloon Loan       2/ 6 MONTH LIBOR    0   6.52
 283   Balloon Loan       2/ 6 MONTH LIBOR    0   5.92
 284   Not a Balloon Loan 30 YR FXD           0      0
 285   Balloon Loan       2/ 6 MONTH LIBOR    0  5.559
 286   Balloon Loan       2/ 6 MONTH LIBOR    0  6.059
 287   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 288   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   4.32
 289   Not a Balloon Loan 30 YR FXD           0      0
 290   Balloon Loan       2/ 6 MONTH LIBOR    0  4.409
 291   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   3.72
 292   Balloon Loan       2/ 6 MONTH LIBOR    0   6.07
 293   Not a Balloon Loan 30 YR FXD           0      0
 294   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 246            6          6       2      1.5        6        0    8.11   14.11         24   4/1/2008   4/1/2008
 247            6          6       2      1.5        6        0    7.25   13.25         24   4/1/2008   4/1/2008
 248            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
 249            0          0       0        0        0        0       0    9.99          0   5/1/2006   5/1/2006
 250            6          6       2      1.5        6        0     9.7    15.7         24   5/1/2008   5/1/2008
 251            6          6       2      1.5        6        0       9      15         24   4/1/2008   4/1/2008
 252            6          6       2      1.5        6        0     8.2    14.2         24   4/1/2008   4/1/2008
 253            6          6       2      1.5        6        0     8.9    14.9         24   4/1/2008   4/1/2008
 254            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
 255            6          6       2      1.5        6        0   10.55   16.55         24   5/1/2008   5/1/2008
 256            6          6       2      1.5        6        0     7.5    13.5         24   4/1/2008   4/1/2008
 257            6          6       2      1.5        6        0   11.65   17.65         24   5/1/2008   5/1/2008
 258            6          6       2      1.5        6        0    7.95   13.95         24   4/1/2008   4/1/2008
 259            6          6       2      1.5        6        0     7.9    13.9         24   5/1/2008   5/1/2008
 260            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
 261            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
 262            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
 263            6          6       2      1.5        6        0    7.25   13.25         24   4/1/2008   4/1/2008
 264            6          6       3      1.5        6        0     7.3    13.3         24   7/1/2008   7/1/2008
 265            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 266            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
 267            6          6       2      1.5        6        0     6.9    12.9         24   4/1/2008   4/1/2008
 268            6          6       2      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
 269            6          6       2      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
 270            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
 271            6          6       2      1.5        6        0     9.8    15.8         24   4/1/2008   4/1/2008
 272            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
 273            6          6       2      1.5        6        0    8.55   14.55         24   5/1/2008   5/1/2008
 274            6          6       2      1.5        6        0    7.95   13.95         24   5/1/2008   5/1/2008
 275            6          6       2      1.5        6        0   11.35   17.35         24   4/1/2008   4/1/2008
 276            6          6       2      1.5        6        0       8      14         24   4/1/2008   4/1/2008
 277            6          6       2      1.5        6        0    8.65   14.65         24   4/1/2008   4/1/2008
 278            6          6       2      1.5        6        0    9.25   15.25         24   5/1/2008   5/1/2008
 279            6          6       2      1.5        6        0    8.45   14.45         24   4/1/2008   4/1/2008
 280            6          6       2      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
 281            6          6       2      1.5        6        0     9.5    15.5         24   5/1/2008   5/1/2008
 282            6          6       2      1.5        6        0    8.45   14.45         24   5/1/2008   5/1/2008
 283            6          6       2      1.5        6        0    7.85   13.85         24   4/1/2008   4/1/2008
 284            0          0       0        0        0        0       0    6.85          0   5/1/2006   5/1/2006
 285            6          6       2      1.5        6        0     7.6    13.6         24   5/1/2008   5/1/2008
 286            6          6       2      1.5        6        0     8.1    14.1         24   5/1/2008   5/1/2008
 287            6          6       2      1.5        6        0    9.25   15.25         24   5/1/2008   5/1/2008
 288            6          6       2      1.5        6        0    6.25   12.25         24   5/1/2008   5/1/2008
 289            0          0       0        0        0        0       0    6.95          0   5/1/2006   5/1/2006
 290            6          6       2      1.5        6        0    6.45   12.45         24   5/1/2008   5/1/2008
 291            6          6       2      1.5        6        0    5.65   11.65         24   5/1/2008   5/1/2008
 292            6          6       2      1.5        6        0       8      14         24   4/1/2008   4/1/2008
 293            0          0       0        0        0        0       0   9.725          0   5/1/2006   5/1/2006
 294            6          6       2      1.5        6        0   9.715  15.715         24   4/1/2008   4/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 246     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 247     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
 248     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 249     6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    680000
 250     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 251     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 252     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
 253     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 254     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 255     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 256     5/1/2008   5/1/2008      20 Home Improvement Full          Owner Occupied       1         0
 257     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 258     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 259     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 260     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 261     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 262     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
 263     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 264     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 265     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 266   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    597600
 267     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 268     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 269     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 270     6/1/2008   6/1/2008      21 Purchase         Full          Second Home          1         0
 271     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 272     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 273     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 274     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 275     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 276     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
 277     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
 278     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 279     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 280     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 281     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 282     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 283     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
 284     6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 285     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 286     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 287     6/1/2008   6/1/2008      21 Home Improvement Stated Doc    Owner Occupied       1         0
 288     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 289     6/1/2006   6/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 290     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 291     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 292     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
 293     6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2    178400
 294     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 246           0       85       85    450000         0
 247       32500       80      100    163000         0
 248      170000       80      100    861000         0
 249           0       20      100    861000         0
 250        4300       80    85.89     73000         0
 251           0       95       95    245000         0
 252       28380       80      100    142000         0
 253       35980    74.19    92.73    194000         0
 254           0    83.78    83.78    245000         0
 255           0       85       85     77000         0
 256           0       85       85    390000         0
 257           0       67       67    180000         0
 258       62000       80      100    310000         0
 259           0    20.24    20.24    420000         0
 260           0    78.81    78.81    475000         0
 261           0       80       80    610000         0
 262       17500       90       95    350000         0
 263       49100       80      100    245500         0
 264       87800       80      100    439000         0
 265       44400       80      100    222000         0
 266           0       20      100    747000         0
 267       63000       80      100    315000         0
 268           0       85       85    288000         0
 269           0    89.92    89.92    500000         0
 270           0       90       90    149000         0
 271           0    42.86    42.86    315000         0
 272           0       90       90    112000         0
 273           0       85       85    180000         0
 274       42000       80      100    215000         0
 275           0       65       65    385000         0
 276      125400       80      100    627000         0
 277           0       90       90    252000         0
 278           0      100      100     86000         0
 279       94000       80      100    470000         0
 280        5250       90       95    105000         0
 281           0    83.84    83.84    365000         0
 282       68000       80      100    340000         0
 283      123600       80      100    618000         0
 284           0       80       80   1300000         0
 285           0       90       90    415000         0
 286           0       90       90    400000         0
 287      112500       80       95    750000         0
 288       95000       80      100    480000         0
 289           0    71.43    71.43    420000         0
 290           0    49.64    49.64    630000         0
 291       92500       80    99.89    500000         0
 292       40000       80      100    200000         0
 293           0       20      100    223000         0
 294           0       95       95    185000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 246          0 No MI       0                       Single Family     1 ESCONDIDO            CA    92029      671     0 54.35
 247     162500 No MI       0                       Single Family     1 WEST JORDAN          UT    84084      619     0 43.45
 248     850000 No MI       0                       Condomimium       1 SAN DIEGO            CA    92101      738     0 39.02
 249     850000 No MI       0                       Condomimium       1 SAN DIEGO            CA    92101      738     0 39.02
 250      73000 No MI       0                       Single Family     1 DETROIT              MI    48234      539     0 50.31
 251          0 No MI       0                       Single Family     1 VALRICO              FL    33594      602     0  41.1
 252     141900 No MI       0                       Single Family     1 TUCSON               AZ    85706      681     0 40.52
 253          0 No MI       0                       Single Family     1 BLUE SPRINGS         MO    64014      623     0 33.59
 254          0 No MI       0                       Single Family     1 SUFFOLK              VA    23434      597     0 46.02
 255     100000 No MI       0                       Single Family     1 DETROIT              MI    48205      528     0 46.31
 256          0 No MI       0                       Single Family     1 PERRIS               CA    92571      612     0 54.94
 257          0 No MI       0                       Single Family     1 LANSDOWNE            PA    19050      565     0 54.65
 258          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89143      609     0  47.6
 259          0 No MI       0                       Single Family     1 ANTELOPE             CA    95843      600     0 26.73
 260     453000 No MI       0                       Single Family     1 WAYNE                NJ     7470      583     0 52.02
 261          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92506      548     0  49.9
 262     350000 No MI       0                       Single Family     1 LAKE HAVASU CITY     AZ    86403      633     0 21.44
 263          0 No MI       0                       Single Family     1 WASHINGTON           DC    20032      618     0 47.85
 264     439000 No MI       0                       Single Family     1 COMPTON              CA    90221      727     0 42.34
 265     222000 No MI       0                       Single Family     1 PHOENIX              AZ    85023      761     0 40.46
 266     747000 No MI       0                       Single Family     1 OLALLA               WA    98369      656     0 38.89
 267          0 No MI       0                       Single Family     1 LANCASTER            CA    93534      609     0 42.46
 268          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92501      619     0 51.06
 269     495800 No MI       0                       Single Family     1 CHESTER              NH     3036      784     0 52.26
 270     147500 No MI       0                       Single Family     1 SALEM                OR    97302      625     0 39.73
 271          0 No MI       0                       Single Family     1 FAIRFIELD            CA    94533      525     0 41.06
 272     110000 No MI       0                       Single Family     1 SOCORRO              NM    87801      574     0  26.6
 273     180000 No MI       0                       Single Family     1 MESA                 AZ    85210      630     0 34.85
 274     210000 No MI       0                       Single Family     1 ATLANTA              GA    30311      685     0 45.37
 275          0 No MI       0                       Single Family     1 GLENN DALE           MD    20769      633     0 41.68
 276     627000 No MI       0                       Single Family     1 PHOENIX              AZ    85021      599     0 21.82
 277          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89120      582     0 49.16
 278      64000 No MI       0                       Two Family        2 DETROIT              MI    48238      655     0  32.2
 279          0 No MI       0                       Single Family     1 ANTIOCH              CA    94509      635     0 24.81
 280     105000 No MI       0                       Single Family     1 SPARTANBURG          SC    29301      552     0 44.07
 281          0 No MI       0                       Single Family     1 HIALEAH              FL    33012      590     0 42.91
 282     340000 No MI       0                       Single Family     1 BAKERSFIELD          CA    93309      753     0 34.86
 283     618000 No MI       0                       Single Family     1 MURRIETA             CA    92562      785     0 36.61
 284          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92504      689     0 34.99
 285          0 No MI       0                       Two Family        2 SACRAMENTO           CA    95824      654     0  8.48
 286          0 No MI       0                       Single Family     1 LA QUINTA            CA    92253      572     0 52.11
 287          0 No MI       0                       Two Family        2 FULLERTON            CA    92832      630     0 43.78
 288     475000 No MI       0                       Single Family     1 BROOKLYN             NY    11203      722     0 49.48
 289          0 No MI       0                       Single Family     1 WOODBRIDGE           VA    22193      624     0 47.81
 290          0 No MI       0                       Single Family     1 NEWBURY PARK         CA    91320      631     0 41.82
 291     465000 No MI       0                       Single Family     1 SAN DIEGO            CA    92139      718     0  49.3
 292     200000 No MI       0                       Single Family     1 NEW BRITAIN          CT     6051      613     0 45.58
 293     223000 No MI       0                       Single Family     1 LAS VEGAS            NV    89121      655     0  44.9
 294          0 No MI       0                       Two Family        2 PHILADELPHIA         PA    19136      610     0 35.11

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 246   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 247   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 248   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 249   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 250   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 251   Wholesale             A-XP  Yes      7/1/2006 6/1/2006     2     0     0      0    2 FHLT 2006-B     2
 252   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 253   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
 254   Wholesale             CXP   Yes      7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
 255   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 256   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 257   Wholesale             DXP   No       7/1/2006 7/1/2006    11     1     0      0   12 FHLT 2006-B     2
 258   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 259   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 260   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 261   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 262   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 263   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 264   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 265   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 266   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 267   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 268   Wholesale             AXP   Yes      7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 269   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 270   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 271   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 272   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 273   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 274   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 275   Wholesale             C-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 276   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 277   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 278   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 279   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 280   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 281   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 282   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 283   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 284   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 285   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 286   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 287   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 288   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 289   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 290   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 291   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 292   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 293   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 294   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 295   Arm       Interest In Arrears    850000  849726.81   849,726.81      7.6     7.6       0.5    0    7.1  5656.52
 296   Arm       Interest In Arrears    318400  318307.46   318,307.46     7.95    7.95       0.5    0   7.45  2201.94
 297   Arm       Interest In Arrears    216000  215343.66   215,343.66      8.7     8.7       0.5    0    8.2  1616.43
 298   Arm       Interest In Arrears    215000  214936.23   214,936.23    11.55   11.55       0.5    0  11.05  2090.43
 299   Arm       Interest In Arrears    387000  386414.94   386,414.94      8.1     8.1       0.5    0    7.6  2719.94
 300   Arm       Interest In Arrears    556000  555043.26   555,043.26      8.8     8.8       0.5    0    8.3  4393.92
 301   Arm       Interest In Arrears    335000   334551.7   334,551.70       10      10       0.5    0    9.5  2939.86
 302   Arm       Interest In Arrears    374000  373794.17   373,794.17     8.15    8.15       0.5    0   7.65  2642.65
 303   Arm       Interest In Arrears    136000  135797.73   135,797.73      9.5     9.5       0.5    0      9  1143.56
 304   Arm       Interest In Arrears    218700  218246.89   218,246.89     7.89    7.89       0.5    0   7.39     1588
 305   Arm       Interest In Arrears    528000   526919.2   526,919.20     7.95    7.95       0.5    0   7.45  3855.89
 306   Arm       Interest In Arrears    257130  256704.58   256,704.58     8.99    8.99       0.5    0   8.49  2067.08
 307   Arm       Interest Only          328000     328000   328,000.00      7.6     7.6       0.5    0    7.1  2077.33
 308   Arm       Interest In Arrears    430000  429340.01   429,340.01     9.35    9.35       0.5    0   8.85  3568.71
 309   Arm       Interest In Arrears    327750   327490.6   327,490.60      8.3     8.3       0.5    0    7.8  2352.98
 310   Arm       Interest In Arrears    240000  239815.14   239,815.14      8.4     8.4       0.5    0    7.9  1741.19
 311   Arm       Interest In Arrears    192000  191622.57   191,622.57     8.15    8.15       0.5    0   7.65  1428.96
 312   Arm       Interest In Arrears    220000  219830.55   219,830.55      8.4     8.4       0.5    0    7.9  1596.09
 313   Arm       Interest In Arrears    420000  419489.32   419,489.32      8.5     8.5       0.5    0      8  3229.44
 314   Arm       Interest In Arrears    192000  191888.03   191,888.03     7.95    7.95       0.5    0   7.45   1327.8
 315   Arm       Interest In Arrears    308000  307609.68   307,609.68     6.65    6.65       0.5    0   6.15  1836.22
 316   Arm       Interest In Arrears    200800  200508.11   200,508.11     6.15    6.15       0.5    0   5.65   1125.9
 317   Arm       Interest In Arrears    165000  164813.35   164,813.35     8.85    8.85       0.5    0   8.35  1309.86
 318   Arm       Interest In Arrears    152000  151801.47   151,801.47     8.15    8.15       0.5    0   7.65  1131.26
 319   Arm       Interest In Arrears    112500  112361.81   112,361.81     8.45    8.45       0.5    0   7.95   861.04
 320   Arm       Interest In Arrears    304000  303345.63   303,345.63      7.7     7.7       0.5    0    7.2   2167.4
 321   Arm       Interest In Arrears    170226  170144.67   170,144.67     10.1    10.1       0.5    0    9.6  1458.85
 322   Arm       Interest In Arrears    161250  161064.62   161,064.62        7       7       0.5    0    6.5  1002.06
 323   Arm       Interest In Arrears    220000  219718.46   219,718.46     8.25    8.25       0.5    0   7.75  1652.79
 324   Arm       Interest In Arrears    207000   206942.7   206,942.70    10.45   10.45       0.5    0   9.95  1831.15
 325   Arm       Interest In Arrears    351400  351213.16   351,213.16     9.65    9.65       0.5    0   9.15  2887.62
 326   Arm       Interest In Arrears     63000    62983.6    62,983.60    10.65   10.65       0.5    0  10.15   567.29
 327   Arm       Interest In Arrears    160200  159934.98   159,934.98     8.99    8.99       0.5    0   8.49  1287.85
 328   Arm       Interest In Arrears    244000  243544.18   243,544.18      8.4     8.4       0.5    0    7.9  1858.88
 329   Arm       Interest In Arrears    374400  373898.63   373,898.63     6.45    6.45       0.5    0   5.95  2178.63
 330   Arm       Interest In Arrears    368000  367555.31   367,555.31     7.85    7.85       0.5    0   7.35  2517.42
 331   Arm       Interest In Arrears     55675   55546.15    55,546.15      9.5     9.5       0.5    0      9   468.15
 332   Arm       Interest In Arrears 559845.03   559209.3   559,209.30    12.15   12.15       0.5    0  11.65  5824.97
 333   Arm       Interest In Arrears    117600  117512.62   117,512.62      7.1     7.1       0.5    0    6.6   739.36
 334   Arm       Interest In Arrears    223200  223096.95   223,096.95     8.75    8.75       0.5    0   8.25  1678.84
 335   Arm       Interest In Arrears    780000     779618   779,618.00     8.55    8.55       0.5    0   8.05  5747.82
 336   Arm       Interest In Arrears    112000  111826.28   111,826.28      9.3     9.3       0.5    0    8.8   925.46
 337   Arm       Interest Only          163000  162999.96   162,999.96     7.25    7.25       0.5    0   6.75   984.79
 338   Arm       Interest In Arrears     95000   94791.38    94,791.38      7.6     7.6       0.5    0    7.1   670.77
 339   Arm       Interest In Arrears    166050  165827.78   165,827.78       10      10       0.5    0    9.5  1457.21
 340   Fixed     Interest In Arrears     54600   54564.73    54,564.73   11.475  11.475       0.5    0 10.975   539.66
 341   Arm       Interest In Arrears    157500  157344.07   157,344.07    10.75   10.75       0.5    0  10.25  1470.23
 342   Arm       Interest Only          260000     260000   260,000.00     6.99    6.99       0.5    0   6.49   1514.5
 343   Arm       Interest In Arrears    108000  107947.11   107,947.11     8.55    8.55       0.5    0   8.05   795.85

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 295      5656.52    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 296      2201.94    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 297      1616.43   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 298      2090.43    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 299      2719.94    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 300      4393.92    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 301      2939.86   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
 302      2642.65   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 303      1143.56   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 304         1588   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 305      3855.89   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 306      2067.08   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 307      2077.33   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       12
 308      3568.71   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 309      2352.98   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
 310      1741.19   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 311      1428.96    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 312      1596.09   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 313      3229.44   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 314       1327.8   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 315      1836.22   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12
 316       1125.9   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
 317      1309.86    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 318      1131.26    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 319       861.04   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 320       2167.4   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 321      1458.85   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 322      1002.06   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 323      1652.79   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 324      1831.15    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 325      2887.62   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
 326       567.29    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 327      1287.85   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 328      1858.88   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 329      2178.63   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 330      2517.42   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
 331       468.15    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
 332      5824.97   2/25/2006  5/1/2006  3/1/2036 8/1/2006    4      359       355      359       24
 333       739.36    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 334      1678.84    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 335      5747.82    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 336       925.46   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 337       984.79   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
 338       670.77   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
 339      1457.21   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
 340       539.66   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 341      1470.23   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 342       1514.5    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 343       795.85   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 295   Balloon Loan       5/ 6 MONTH LIBOR    0  5.379
 296   Balloon Loan       2/ 6 MONTH LIBOR    0  5.671
 297   Balloon Loan       2/ 6 MONTH LIBOR    0  6.659
 298   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 299   Balloon Loan       2/ 6 MONTH LIBOR    0   6.17
 300   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.759
 301   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 302   Balloon Loan       2/ 6 MONTH LIBOR    0  5.929
 303   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 304   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.96
 305   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.909
 306   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 307   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.559
 308   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 309   Balloon Loan       2/ 6 MONTH LIBOR    0  6.259
 310   Balloon Loan       2/ 6 MONTH LIBOR    0  6.359
 311   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.109
 312   Balloon Loan       2/ 6 MONTH LIBOR    0  6.359
 313   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.279
 314   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
 315   Balloon Loan       2/ 6 MONTH LIBOR    0  4.609
 316   Balloon Loan       3/ 6 MONTH LIBOR    0  4.109
 317   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
 318   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.109
 319   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.409
 320   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.659
 321   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 322   Balloon Loan       2/ 6 MONTH LIBOR    0  4.959
 323   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
 324   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 325   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 326   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 327   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.949
 328   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.359
 329   Balloon Loan       2/ 6 MONTH LIBOR    0  4.409
 330   Balloon Loan       2/ 6 MONTH LIBOR    0  5.366
 331   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 332   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 333   Balloon Loan       2/ 6 MONTH LIBOR    0  4.879
 334   Balloon Loan       2/ 6 MONTH LIBOR    0  6.709
 335   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 336   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 337   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.209
 338   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.809
 339   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 340   Not a Balloon Loan 30 YR FXD           0      0
 341   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 342   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.716
 343   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 295            6          6       3      1.5        6        0     7.6    13.6         60   7/1/2011   7/1/2011
 296            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 297            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
 298            6          6       2      1.5        6        0   11.55   17.55         24   5/1/2008   5/1/2008
 299            6          6       2      1.5        6        0     8.1    14.1         24   5/1/2008   5/1/2008
 300            6          6       2      1.5        6        0     8.8    14.8         24   5/1/2008   5/1/2008
 301            6          6       2      1.5        6        0      10      16         24   5/1/2008   5/1/2008
 302            6          6       2      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
 303            6          6       2      1.5        6        0     9.5    15.5         24   5/1/2008   5/1/2008
 304            6          6       2      1.5        6        0    7.89   13.89         24   5/1/2008   5/1/2008
 305            6          6       2      1.5        6        0    7.95   13.95         24   5/1/2008   5/1/2008
 306            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
 307            6          6       2      1.5        6        0     7.6    13.6         24   5/1/2008   5/1/2008
 308            6          6       2      1.5        6        0    9.35   15.35         24   5/1/2008   5/1/2008
 309            6          6       2      1.5        6        0     8.3    14.3         24   5/1/2008   5/1/2008
 310            6          6       2      1.5        6        0     8.4    14.4         24   5/1/2008   5/1/2008
 311            6          6       2      1.5        6        0    8.15   14.15         24   5/1/2008   5/1/2008
 312            6          6       2      1.5        6        0     8.4    14.4         24   5/1/2008   5/1/2008
 313            6          6       2      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
 314            6          6       2      1.5        6        0    7.95   13.95         24   6/1/2008   6/1/2008
 315            6          6       3      1.5        6        0    6.65   12.65         24   5/1/2008   5/1/2008
 316            6          6       2      1.5        6        0    6.15   12.15         36   5/1/2009   5/1/2009
 317            6          6       2      1.5        6        0    8.85   14.85         24   6/1/2008   6/1/2008
 318            6          6       3      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
 319            6          6       2      1.5        6        0    8.45   14.45         24   5/1/2008   5/1/2008
 320            6          6       3      1.5        6        0     7.7    13.7         24   5/1/2008   5/1/2008
 321            6          6       3      1.5        6        0    10.1    16.1         24   5/1/2008   5/1/2008
 322            6          6       3      1.5        6        0       7      13         24   5/1/2008   5/1/2008
 323            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
 324            6          6       2      1.5        6        0   10.45   16.45         24   6/1/2008   6/1/2008
 325            6          6       2      1.5        6        0    9.65   15.65         24   5/1/2008   5/1/2008
 326            6          6       2      1.5        6        0   10.65   16.65         24   6/1/2008   6/1/2008
 327            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
 328            6          6       2      1.5        6        0     8.4    14.4         24   5/1/2008   5/1/2008
 329            6          6       2      1.5        6        0    6.45   12.45         24   5/1/2008   5/1/2008
 330            6          6       2      1.5        6        0    7.85   13.85         24   4/1/2008   4/1/2008
 331            6          6       2      1.5        6        0     9.5    15.5         24   4/1/2008   4/1/2008
 332            6          6       2      1.5        6        0   12.15   18.15         24   4/1/2008   4/1/2008
 333            6          6       3      1.5        6        0     7.1    13.1         24   6/1/2008   6/1/2008
 334            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
 335            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
 336            6          6       3      1.5        6        0     9.3    15.3         24   5/1/2008   5/1/2008
 337            6          6       3      1.5        6        0    7.25   13.25         24   5/1/2008   5/1/2008
 338            6          6       3      1.5        6        0     7.6    13.6         24   5/1/2008   5/1/2008
 339            6          6       3      1.5        6        0      10      16         24   5/1/2008   5/1/2008
 340            0          0       0        0        0        0       0  11.475          0   6/1/2006   6/1/2006
 341            6          6       3      1.5        6        0   10.75   16.75         24   6/1/2008   6/1/2008
 342            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
 343            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 295     8/1/2011   8/1/2011      59 Cash Out Refi    Full          Owner Occupied       1         0
 296     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 297     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 298     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 299     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
 300     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 301     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 302     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 303     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 304     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
 305     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 306     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 307     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 308     6/1/2008   6/1/2008      21 Home Improvement Full          Owner Occupied       1         0
 309     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 310     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 311     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 312     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 313     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 314     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
 315     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 316     6/1/2009   6/1/2009      33 Purchase         Full          Owner Occupied       1         0
 317     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 318     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 319     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 320     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 321     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 322     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 323     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 324     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 325     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 326     7/1/2008   7/1/2008      22 Purchase         Full          Investor Occupied    1         0
 327     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
 328     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 329     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 330     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
 331     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
 332     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 333     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
 334     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 335     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 336     6/1/2008   6/1/2008      21 Home Improvement Stated Doc    Owner Occupied       1         0
 337     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
 338     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 339     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
 340     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    291200
 341     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 342     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 343     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 295           0    64.15    64.15   1325000         0
 296           0       80       80    398000         0
 297           0       90       90    240000         0
 298           0    49.43    49.43    435000         0
 299       21500       90       95    430000         0
 300      139000       80      100    730000         0
 301           0      100      100    335000         0
 302           0       85       85    440000         0
 303           0       85       85    160000         0
 304           0       90       90    243000         0
 305      132000       80      100    660000         0
 306           0       90       90    285700         0
 307       61500       80       95    410000         0
 308           0    66.67    66.67    645000         0
 309           0       95       95    345000         0
 310       60000       80      100    302000         0
 311       48000       80      100    245000         0
 312           0     64.9     64.9    339000         0
 313           0       80       80    525000         0
 314       48000       80      100    240000         0
 315       77000       80      100    385000         0
 316       50200       80      100    260000         0
 317           0       75       75    220000         0
 318       38000       80      100    190000         0
 319           0       90       90    125000         0
 320           0       80       80    380000         0
 321           0    89.68    89.68    191000         0
 322           0       75       75    215000         0
 323       55000       80      100    275000         0
 324           0       90       90    230000         0
 325           0       70       70    502000         0
 326        7000       90      100     75000         0
 327           0       90       90    178000         0
 328       61000       80      100    350000         0
 329       93600       80      100    468000         0
 330       92000       80      100    460000         0
 331        9825       85      100     65500         0
 332           0    55.98    55.98   1000000         0
 333           0       80       80    147000         0
 334           0       90       90    248000         0
 335      195000       80      100    975000         0
 336           0    31.11    31.11    360000         0
 337           0    81.09    81.09    201000         0
 338           0    29.69    29.69    320000         0
 339           0       90       90    190000         0
 340           0       15       95    365000         0
 341           0       70       70    225000         0
 342           0       65       65    400000         0
 343       27000       80      100    150000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 295          0 No MI       0                       Two Family        2 LOS ANGELES          CA    90035      617     0    28
 296          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90002      642     0 38.14
 297     240000 No MI       0                       Single Family     1 SEBRING              FL    33872      568     0 26.09
 298          0 No MI       0                       Single Family     1 MONTCLAIR            CA    91763      639     0 49.31
 299          0 No MI       0                       Single Family     1 LAKEWOOD             CA    90715      621     0  31.4
 300     695000 No MI       0                       Single Family     1 DANA POINT           CA    92629      739     0 49.93
 301     335000 No MI       0                       Single Family     1 KENT                 WA    98030      692     0 48.13
 302          0 No MI       0                       Single Family     1 CORONA               CA    92882      620     0 53.58
 303     160000 No MI       0                       Single Family     1 CHANDLER             AZ    85225      592     0 46.84
 304          0 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92408      688     0 17.32
 305     660000 No MI       0                       Single Family     1 HUNTINGTON BEACH     CA    92649      730     0 47.32
 306     285700 No MI       0                       Single Family     1 ATLANTA              GA    30318      604     0 45.65
 307          0 No MI       0                       Single Family     1 CHARLES TOWN         WV    25414      612     0  49.7
 308          0 No MI       0                       Single Family     1 CHULA VISTA          CA    91910      510     0 54.73
 309          0 No MI       0                       Condomimium       1 INGLEWOOD            CA    90302      725     0 48.58
 310     300000 No MI       0                       Single Family     1 VICTORVILLE          CA    92394      745     0 43.11
 311     240000 No MI       0                       Condomimium       1 RIALTO               CA    92376      723     0 45.03
 312          0 No MI       0                       Single Family     1 MADERA               CA    93638      566     0 30.77
 313          0 No MI       0                       Two Family        2 HOLLYWOOD            FL    33020      588     0 47.76
 314          0 No MI       0                       Single Family     1 WALLINGFORD          CT     6492      611     0 49.47
 315          0 No MI       0                       Condomimium       1 PACOIMA AREA         CA    91331      607     0 24.72
 316     251000 No MI       0                       Single Family     1 ANDOVER              MN    55304      768     0 40.13
 317          0 No MI       0                       Single Family     1 OCOEE                FL    34761      562     0 48.64
 318          0 No MI       0                       Single Family     1 RICHMOND             VA    23237      642     0 42.39
 319     125000 No MI       0                       Single Family     1 WARNER ROBINS        GA    31093      554     0 43.82
 320          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92505      624     0 40.11
 321     189805 No MI       0                       Single Family     1 RALEIGH              NC    27610      609     0 44.29
 322          0 No MI       0                       Single Family     1 PHOENIX              AZ    85014      705     0 28.06
 323     275000 No MI       0                       Two Family        2 CICERO               IL    60804      651     0 40.12
 324          0 No MI       0                       Single Family     1 HENDERSON            NV    89015      579     0 48.33
 325          0 No MI       0                       Single Family     1 SOLEDAD              CA    93960      536     0 32.89
 326      70000 No MI       0                       Single Family     1 DETROIT              MI    48203      631     0 20.47
 327          0 No MI       0                       Single Family     1 NEW PORT RICHEY      FL    34652      672     0  29.6
 328     305000 No MI       0                       Two Family        2 EUREKA               CA    95501      672     0 44.65
 329          0 No MI       0                       Single Family     1 SAN DIEGO            CA    92154      670     0  7.95
 330     460000 No MI       0                       Single Family     1 CAMBRIA HEIGHTS      NY    11411      718     0 41.03
 331      65500 No MI       0                       Single Family     1 FLINT                MI    48504      542     0 43.96
 332          0 No MI       0                       Single Family     1 WILSONVILLE          OR    97070      569     0 54.18
 333          0 No MI       0                       Single Family     1 TUCSON               AZ    85713      630     0 41.12
 334     248000 No MI       0                       Single Family     1 SUNRISE              FL    33351      594     0 54.77
 335          0 No MI       0                       Single Family     1 SAN CLEMENTE         CA    92673      662     0  44.7
 336          0 No MI       0                       Single Family     1 MIAMI                FL    33186      615     0 41.03
 337          0 No MI       0                       Single Family     1 MESA                 AZ    85202      665     0 23.66
 338          0 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92405      632     0 26.09
 339     184500 No MI       0                       Single Family     1 BALTIMORE            MD    21206      563     0 47.77
 340     364000 No MI       0                       Condomimium       1 GLENDALE             NY    11385      672     0 33.56
 341          0 No MI       0                       Single Family     1 MIDDLEBROOK          VA    24459      546     0 32.57
 342          0 No MI       0                       Single Family     1 FONTANA              CA    92337      600     0 53.13
 343     135000 No MI       0                       Single Family     1 COQUILLE             OR    97423      631     0 47.65

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 295   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 296   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 297   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 298   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 299   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 300   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 301   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 302   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 303   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 304   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 305   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 306   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 307   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 308   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 309   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 310   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 311   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
 312   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 313   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 314   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 315   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 316   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 317   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 318   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 319   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 320   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 321   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 322   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 323   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 324   Wholesale             AXP   Yes      7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 325   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     2     0      0    2 FHLT 2006-B     2
 326   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 327   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 328   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 329   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 330   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 331   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 332   Correspondent         C-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 333   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 334   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
 335   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 336   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
 337   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 338   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 339   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 340   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 341   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 342   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 343   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 344   Arm       Interest In Arrears     95000   94940.47    94,940.47      7.7     7.7       0.5    0    7.2   639.25
 345   Arm       Interest In Arrears     75000    74908.8    74,908.80      8.5     8.5       0.5    0      8   576.69
 346   Arm       Interest In Arrears    300000  299792.29   299,792.29     7.35    7.35       0.5    0   6.85  1941.04
 347   Arm       Interest In Arrears    185000  184891.94   184,891.94    11.93   11.93       0.5    0  11.43  1892.97
 348   Fixed     Interest In Arrears    198000  197824.46   197,824.46      6.6     6.6       0.5    0    6.1  1264.54
 349   Fixed     Interest In Arrears    162000   161889.5   161,889.50   11.225  11.225       0.5    0 10.725  1570.37
 350   Arm       Interest In Arrears    274500  274073.26   274,073.26      8.9     8.9       0.5    0    8.4  2188.97
 351   Arm       Interest In Arrears    252000  251853.03   251,853.03     7.95    7.95       0.5    0   7.45  1742.74
 352   Arm       Interest In Arrears    492000  491696.08   491,696.08     7.75    7.75       0.5    0   7.25  3328.97
 353   Arm       Interest In Arrears    192000  191868.94   191,868.94      7.4     7.4       0.5    0    6.9  1249.33
 354   Arm       Interest In Arrears    528000  527502.12   527,502.12      7.7     7.7       0.5    0    7.2   3552.9
 355   Fixed     Interest In Arrears    181900  181698.45   181,698.45     8.95    8.95       0.5    0   8.45  1457.07
 356   Arm       Interest In Arrears    323000   322729.7   322,729.70     8.15    8.15       0.5    0   7.65  2282.29
 357   Arm       Interest In Arrears    133000   132843.2   132,843.20     8.65    8.65       0.5    0   8.15  1036.83
 358   Arm       Interest In Arrears    153600  153477.59   153,477.59     6.85    6.85       0.5    0   6.35   937.83
 359   Arm       Interest Only          620000     620000   620,000.00     9.25    9.25       0.5    0   8.75  4779.17
 360   Arm       Interest In Arrears    111200  111137.34   111,137.34     8.85    8.85       0.5    0   8.35   882.76
 361   Arm       Interest In Arrears    162000  161816.75   161,816.75     8.85    8.85       0.5    0   8.35  1286.04
 362   Arm       Interest In Arrears    228000  227075.52   227,075.52      7.5     7.5       0.5    0      7  1594.21
 363   Arm       Interest In Arrears    165000  164914.33   164,914.33     8.35    8.35       0.5    0   7.85  1190.81
 364   Fixed     Interest In Arrears     27000   26982.57    26,982.57   11.475  11.475       0.5    0 10.975   266.86
 365   Arm       Interest In Arrears    196000  195918.42   195,918.42      9.1     9.1       0.5    0    8.6  1526.97
 366   Arm       Interest In Arrears    250000  249612.63   249,612.63      7.3     7.3       0.5    0    6.8  1713.93
 367   Arm       Interest In Arrears    110500  110275.63   110,275.63     7.99    7.99       0.5    0   7.49   810.04
 368   Arm       Interest In Arrears    260800  260686.48   260,686.48     8.95    8.95       0.5    0   8.45  2001.68
 369   Arm       Interest In Arrears    326250  326036.61   326,036.61     7.55    7.55       0.5    0   7.05  2159.02
 370   Arm       Interest Only          408000     408000   408,000.00      9.1     9.1       0.5    0    8.6     3094
 371   Arm       Interest In Arrears    331500  329653.54   329,653.54      7.6     7.6       0.5    0    7.1  2206.04
 372   Arm       Interest In Arrears    427500  427031.23   427,031.23        9       9       0.5    0    8.5  3439.76
 373   Arm       Interest In Arrears    351000  350773.67   350,773.67      7.6     7.6       0.5    0    7.1  2335.81
 374   Arm       Interest In Arrears    178400     178306   178,306.00      8.3     8.3       0.5    0    7.8  1280.77
 375   Arm       Interest In Arrears    224000  223753.86   223,753.86     8.99    8.99       0.5    0   8.49  1800.74
 376   Arm       Interest In Arrears    190000  189825.73   189,825.73     9.85    9.85       0.5    0   9.35  1646.36
 377   Fixed     Interest In Arrears    300000  299741.71   299,741.71     6.75    6.75       0.5    0   6.25  1945.79
 378   Arm       Interest In Arrears    359200  358845.24   358,845.24      9.5     9.5       0.5    0      9  3020.35
 379   Arm       Interest In Arrears    356000  355886.61   355,886.61     9.99    9.99       0.5    0   9.49  3020.16
 380   Arm       Interest In Arrears    442000  441735.05   441,735.05     9.25    9.25       0.5    0   8.75  3494.72
 381   Arm       Interest Only          425600     425600   425,600.00        7       7       0.5    0    6.5  2482.67
 382   Arm       Interest In Arrears    376000  375467.53   375,467.53     7.75    7.75       0.5    0   7.25  2693.71
 383   Arm       Interest In Arrears    100000   99940.83    99,940.83      7.9     7.9       0.5    0    7.4   687.82
 384   Arm       Interest In Arrears    205000  204779.84   204,779.84      9.1     9.1       0.5    0    8.6  1664.25
 385   Arm       Interest Only          212000     212000   212,000.00      9.6     9.6       0.5    0    9.1     1696
 386   Arm       Interest In Arrears    332500  332245.77   332,245.77     10.7    10.7       0.5    0   10.2  3091.34
 387   Arm       Interest In Arrears    303750  303517.77   303,517.77     10.7    10.7       0.5    0   10.2  2824.04
 388   Arm       Interest In Arrears    372000  371699.39   371,699.39      6.8     6.8       0.5    0    6.3  2257.88
 389   Fixed     Interest In Arrears    256500   256021.3   256,021.30     6.35    6.35       0.5    0   5.85  1596.03
 390   Arm       Interest In Arrears    103000  102930.13   102,930.13    11.25   11.25       0.5    0  10.75   1000.4
 391   Arm       Interest In Arrears    148000  147899.68   147,899.68     7.95    7.95       0.5    0   7.45  1080.82
 392   Arm       Interest In Arrears    380000  379765.26   379,765.26     7.75    7.75       0.5    0   7.25  2571.16

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 344       639.25    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 345       576.69   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 346      1941.04    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 347      1892.97    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 348      1264.54   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 349      1570.37   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 350      2188.97    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 351      1742.74    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 352      3328.97    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 353      1249.33   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 354       3552.9   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 355      1457.07    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 356      2282.29   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
 357      1036.83    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 358       937.83   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 359      4779.17    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 360       882.76   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 361      1286.04    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 362      1594.21   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 363      1190.81   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 364       266.86   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 365      1526.97   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 366      1713.93    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 367       810.04   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
 368      2001.68   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 369      2159.02    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 370         3094    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 371      2206.04   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 372      3439.76    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 373      2335.81    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 374      1280.77    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 375      1800.74    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 376      1646.36   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 377      1945.79   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 378      3020.35   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 379      3020.16    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 380      3494.72   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
 381      2482.67    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       36
 382      2693.71    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 383       687.82    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 384      1664.25    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 385         1696    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 386      3091.34   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 387      2824.04   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 388      2257.88   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 389      1596.03   5/20/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 390       1000.4   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 391      1080.82    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 392      2571.16    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 344   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
 345   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.459
 346   Balloon Loan       2/ 6 MONTH LIBOR    0  5.309
 347   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.99
 348   Not a Balloon Loan 30 YR FXD           0      0
 349   Not a Balloon Loan 30 YR FXD           0      0
 350   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
 351   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
 352   Balloon Loan       2/ 6 MONTH LIBOR    0  5.709
 353   Balloon Loan       2/ 6 MONTH LIBOR    0  5.179
 354   Balloon Loan       2/ 6 MONTH LIBOR    0  5.659
 355   Not a Balloon Loan 30 YR FXD           0      0
 356   Balloon Loan       2/ 6 MONTH LIBOR    0  6.109
 357   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.609
 358   Balloon Loan       2/ 6 MONTH LIBOR    0  4.629
 359   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.99
 360   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
 361   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
 362   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.279
 363   Balloon Loan       2/ 6 MONTH LIBOR    0  6.129
 364   Not a Balloon Loan 30 YR FXD           0      0
 365   Balloon Loan       2/ 6 MONTH LIBOR    0  6.879
 366   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.079
 367   Not a Balloon Loan 5/ 6 MONTH LIBOR    0  5.949
 368   Balloon Loan       2/ 6 MONTH LIBOR    0  6.729
 369   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
 370   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.879
 371   Balloon Loan       2/ 6 MONTH LIBOR    0  5.379
 372   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.779
 373   Balloon Loan       2/ 6 MONTH LIBOR    0  5.379
 374   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 375   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
 376   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 377   Not a Balloon Loan 30 YR FXD           0      0
 378   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 379   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 380   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 381   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.959
 382   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
 383   Balloon Loan       2/ 6 MONTH LIBOR    0  5.859
 384   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
 385   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.99
 386   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 387   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.49
 388   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 389   Not a Balloon Loan 30 YR FXD           0      0
 390   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 391   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
 392   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 344            6          6       3      1.5        6        0     7.7    13.7         24   6/1/2008   6/1/2008
 345            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
 346            6          6       3      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
 347            6          6       3      1.5        6        0   11.93   17.93         24   6/1/2008   6/1/2008
 348            0          0       0        0        0        0       0     6.6          0   6/1/2006   6/1/2006
 349            0          0       0        0        0        0       0  11.225          0   6/1/2006   6/1/2006
 350            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
 351            6          6       3      1.5        6        0    7.95   13.95         24   6/1/2008   6/1/2008
 352            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
 353            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
 354            6          6       3      1.5        6        0     7.7    13.7         24   5/1/2008   5/1/2008
 355            0          0       0        0        0        0       0    8.95          0   6/1/2006   6/1/2006
 356            6          6       3      1.5        6        0    8.15   14.15         24   5/1/2008   5/1/2008
 357            6          6       3      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
 358            6          6       3      1.5        6        0    6.85   12.85         24   6/1/2008   6/1/2008
 359            6          6       3      1.5        6        0    9.25   15.25         24   6/1/2008   6/1/2008
 360            6          6       3      1.5        6        0    8.85   14.85         24   6/1/2008   6/1/2008
 361            6          6       3      1.5        6        0    8.85   14.85         24   6/1/2008   6/1/2008
 362            6          6       3      1.5        6        0     7.5    13.5         24   6/1/2008   6/1/2008
 363            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
 364            0          0       0        0        0        0       0  11.475          0   6/1/2006   6/1/2006
 365            6          6       3      1.5        6        0     9.1    15.1         24   6/1/2008   6/1/2008
 366            6          6       3      1.5        6        0     7.3    13.3         24   6/1/2008   6/1/2008
 367            6          6       3      1.5        6        0    7.99   13.99         60   5/1/2011   5/1/2011
 368            6          6       3      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
 369            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
 370            6          6       3      1.5        6        0     9.1    15.1         24   6/1/2008   6/1/2008
 371            6          6       3      1.5        6        0     7.6    13.6         24   6/1/2008   6/1/2008
 372            6          6       3      1.5        6        0       9      15         24   6/1/2008   6/1/2008
 373            6          6       3      1.5        6        0     7.6    13.6         24   6/1/2008   6/1/2008
 374            6          6       3      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
 375            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
 376            6          6       3      1.5        6        0    9.85   15.85         24   6/1/2008   6/1/2008
 377            0          0       0        0        0        0       0    6.75          0   7/1/2006   7/1/2006
 378            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
 379            6          6       3      1.5        6        0    9.99   15.99         24   6/1/2008   6/1/2008
 380            6          6       3      1.5        6        0    9.25   15.25         24   5/1/2008   5/1/2008
 381            6          6       3      1.5        6        0       7      13         24   6/1/2008   6/1/2008
 382            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
 383            6          6       3      1.5        6        0     7.9    13.9         24   6/1/2008   6/1/2008
 384            6          6       3      1.5        6        0     9.1    15.1         24   6/1/2008   6/1/2008
 385            6          6       3      1.5        6        0     9.6    15.6         24   6/1/2008   6/1/2008
 386            6          6       3      1.5        6        0    10.7    16.7         24   6/1/2008   6/1/2008
 387            6          6       3      1.5        6        0    10.7    16.7         24   6/1/2008   6/1/2008
 388            6          6       3      1.5        6        0     6.8    12.8         24   6/1/2008   6/1/2008
 389            0          0       0        0        0        0       0    6.35          0   6/1/2006   6/1/2006
 390            6          6       3      1.5        6        0   11.25   17.25         24   6/1/2008   6/1/2008
 391            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 392            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 344     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 345     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Investor Occupied    1         0
 346     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 347     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 348     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 349     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    648000
 350     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 351     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 352     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 353     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 354     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 355     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 356     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 357     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 358     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 359     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 360     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 361     7/1/2008   7/1/2008      22 Purchase         Full          Investor Occupied    1         0
 362     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 363     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 364     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    108000
 365     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 366     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 367     6/1/2011   6/1/2011      57 Cash Out Refi    Full          Owner Occupied       1         0
 368     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 369     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 370     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 371     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 372     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 373     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 374     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 375     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 376     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 377     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 378     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 379     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 380     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
 381     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 382     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 383     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 384     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 385     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 386     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Investor Occupied    1         0
 387     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 388     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 389     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 390     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 391     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 392     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 344           0       76       76    125000         0
 345           0     62.5     62.5    120000         0
 346           0    68.97    68.97    435000         0
 347           0       50       50    370000         0
 348           0    69.96    69.96    283000         0
 349           0       20      100    810000         0
 350           0       90       90    305000         0
 351       63000       80      100    336000         0
 352      100000       80    96.26    615000         0
 353       48000       80      100    240000         0
 354      132000       80      100    660000         0
 355           0    87.45    87.45    208000         0
 356           0       85       85    380000         0
 357           0       95       95    140000         0
 358       38400       80      100    198000         0
 359      155000       80      100    775000         0
 360       14000       80    90.07    139000         0
 361           0       90       90    180000         0
 362       57000       80      100    285000         0
 363           0    86.84    86.84    190000         0
 364           0       20      100    150000         0
 365           0      100      100    196000         0
 366           0    46.64    46.64    536000         0
 367           0       65       65    170000         0
 368       65200       80      100    326000         0
 369           0       75       75    435000         0
 370      102000       80      100    510000         0
 371           0       85       85    390000         0
 372           0       90       90    475000         0
 373           0       90       90    390000         0
 374       44600       80      100    223000         0
 375           0       80       80    280000         0
 376           0    83.33    83.33    228000         0
 377           0    79.58    79.58    377000         0
 378           0       80       80    459000         0
 379           0       80       80    445000         0
 380           0       85       85    520000         0
 381      106400       80      100    535000         0
 382       94000       80      100    470000         0
 383       25000       80      100    125000         0
 384           0    63.08    63.08    325000         0
 385       53000       80      100    265000         0
 386           0       70       70    475000         0
 387           0       75       75    405000         0
 388           0       80       80    465000         0
 389           0       90       90    285000         0
 390           0    66.45    66.45    155000         0
 391           0       80       80    185000         0
 392       95000       80      100    475000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 344          0 No MI       0                       Single Family     1 NEWPORT NEWS         VA    23606      636     0 36.95
 345     120000 No MI       0                       Condomimium       1 PHOENIX              AZ    85032      698     0 42.35
 346          0 No MI       0                       Single Family     1 FONTANA              CA    92335      655     0  52.3
 347          0 No MI       0                       Three Family      3 WARREN               RI     2885      513     0 36.97
 348          0 No MI       0                       Single Family     1 ARCATA               CA    95521      670     0 43.52
 349     810000 No MI       0                       Single Family     1 CARLSBAD             CA    92009      670     0 40.99
 350          0 No MI       0                       Single Family     1 MESA                 AZ    85205      607     0 25.22
 351     315000 No MI       0                       Single Family     1 WASHINGTON           DC    20002      694     0  48.9
 352          0 No MI       0                       Single Family     1 FREDERICKSBURG       VA    22401      638     0 45.61
 353     240000 No MI       0                       Condomimium       1 HYATTSVILLE          MD    20783      742     0  42.8
 354     660000 No MI       0                       Two Family        2 BURBANK              CA    91505      754     0 33.02
 355          0 No MI       0                       Single Family     1 SPRING LAKE          MI    49456      553     0 44.57
 356          0 No MI       0                       Single Family     1 BAKERSFIELD          CA    93313      665     0 49.65
 357          0 No MI       0                       Single Family     1 WEST VALLEY CITY     UT    84128      625     0 44.25
 358     192000 No MI       0                       Single Family     1 ORLANDO              FL    32822      591     0 49.88
 359     775000 No MI       0                       Single Family     1 CHINO HILLS          CA    91709      697     0 42.87
 360     139000 No MI       0                       Single Family     1 VIRGINIA BEACH       VA    23462      560     0 37.46
 361     180000 No MI       0                       Single Family     1 OPA LOCKA            FL    33054      727     0 14.47
 362     285000 No MI       0                       Single Family     1 FREDERICKSBURG       VA    22406      645     0 39.23
 363          0 No MI       0                       Two Family        2 COLORADO SPRINGS     CO    80904      651     0  51.6
 364     135000 No MI       0                       Single Family     1 COQUILLE             OR    97423      631     0 47.65
 365          0 No MI       0                       Single Family     1 ALBANY               OR    97321      616     0 37.78
 366          0 No MI       0                       Single Family     1 MIAMI                FL    33175      627     0 17.05
 367          0 No MI       0                       Single Family     1 PHOENIX              AZ    85009      560     0 23.59
 368     326000 No MI       0                       Single Family     1 HOLLYWOOD            FL    33024      734     0 40.06
 369          0 No MI       0                       Single Family     1 PALMDALE             CA    93550      588     0 41.77
 370     510000 No MI       0                       Single Family     1 TURLOCK              CA    95382      713     0 49.52
 371          0 No MI       0                       Single Family     1 OCALA                FL    34471      599     0 47.63
 372          0 No MI       0                       Single Family     1 MORENO VALLEY        CA    92555      535     0 50.95
 373     390000 No MI       0                       Single Family     1 CATHEDRAL CITY       CA    92234      603     0 54.85
 374     223000 No MI       0                       Single Family     1 PHOENIX              AZ    85029      643     0 41.65
 375          0 No MI       0                       Single Family     1 COLTON               CA    92324      509     0 33.89
 376          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89110      542     0    50
 377          0 No MI       0                       Single Family     1 BROOKLYN             NY    11203      647     0 42.89
 378     449000 No MI       0                       Single Family     1 BAYONNE              NJ     7002      568     0 42.49
 379          0 No MI       0                       Single Family     1 WHITTIER             CA    90606      509     0 40.84
 380     520000 No MI       0                       Single Family     1 LOS ANGELES          CA    91342      535     0 43.75
 381     532000 No MI       0                       Single Family     1 WINNETKA             CA    91306      603     0 41.49
 382     470000 No MI       0                       Single Family     1 ISSAQUAH             WA    98029      641     0 49.37
 383     125000 No MI       0                       Single Family     1 SALT LAKE CITY       UT    84104      609     0 44.91
 384          0 No MI       0                       Single Family     1 MODESTO              CA    95356      539     0 36.97
 385     265000 No MI       0                       Single Family     1 LANCASTER            CA    93535      695     0 40.77
 386          0 No MI       0                       Single Family     1 ADDISON              IL    60101      544     0 54.85
 387          0 No MI       0                       Single Family     1 FREDERICK            MD    21704      523     0 45.27
 388          0 No MI       0                       Single Family     1 EL CENTRO            CA    92243      629     0 54.09
 389          0 No MI       0                       Single Family     1 NEW BEDFORD          MA     2740      620     0    33
 390          0 No MI       0                       Single Family     1 BARSTOW              CA    92311      558     0 42.25
 391          0 No MI       0                       Single Family     1 TRENTON              NJ     8611      652     0 30.01
 392     475000 No MI       0                       Single Family     1 ESCONDIDO            CA    92026      677     0 47.89

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 344   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 345   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 346   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 347   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 348   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 349   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 350   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 351   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 352   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
 353   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 354   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 355   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 356   Wholesale             A-XP  Yes      7/1/2006 6/1/2006     3     0     0      0    3 FHLT 2006-B     2
 357   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 358   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 359   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 360   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 361   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 362   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 363   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 364   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 365   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 366   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 367   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 368   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 369   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 370   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 371   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 372   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 373   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 374   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 375   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 376   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 377   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 378   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 379   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 380   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 381   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 382   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 383   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 384   Wholesale             CXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
 385   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 386   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 387   Wholesale             BXP   No       7/1/2006 7/1/2006    11     0     0      0   11 FHLT 2006-B     2
 388   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 389   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 390   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 391   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 392   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 393   Arm       Interest In Arrears    136000  135825.96   135,825.96     8.25    8.25       0.5    0   7.75  1021.72
 394   Arm       Interest In Arrears    182750  182584.16   182,584.16      9.9     9.9       0.5    0    9.4  1590.27
 395   Arm       Interest In Arrears    471200  470578.31   470,578.31      8.1     8.1       0.5    0    7.6   3490.4
 396   Arm       Interest In Arrears    167600  167429.16   167,429.16     9.35    9.35       0.5    0   8.85  1390.97
 397   Arm       Interest In Arrears     50000   49947.96    49,947.96     9.25    9.25       0.5    0   8.75   411.34
 398   Fixed     Interest In Arrears    206125  206053.86   206,053.86     7.35    7.35       0.5    0   6.85  1333.66
 399   Arm       Interest In Arrears     97600   97520.39    97,520.39     10.4    10.4       0.5    0    9.9    885.5
 400   Arm       Interest In Arrears    151200  151123.75   151,123.75     8.45    8.45       0.5    0   7.95  1102.69
 401   Arm       Interest In Arrears    207920  207808.78   207,808.78      9.1     9.1       0.5    0    8.6  1687.95
 402   Arm       Interest In Arrears     92000   91869.72    91,869.72     7.75    7.75       0.5    0   7.25    659.1
 403   Arm       Interest In Arrears    336000  335484.53   335,484.53     7.35    7.35       0.5    0   6.85  2314.95
 404   Fixed     Interest In Arrears     84000   83949.23    83,949.23   11.775  11.775       0.5    0 11.275   849.51
 405   Arm       Interest In Arrears    527000  526740.02   526,740.02    8.525   8.525       0.5    0  8.025  3873.43
 406   Arm       Interest In Arrears    333750  333464.89   333,464.89      6.6     6.6       0.5    0    6.1  1977.79
 407   Arm       Interest In Arrears    562500   562236.4   562,236.40      8.7     8.7       0.5    0    8.2  4209.45
 408   Arm       Interest In Arrears    307700  307486.95   307,486.95     7.35    7.35       0.5    0   6.85  1990.86
 409   Fixed     Interest In Arrears     54300   54264.94    54,264.94   11.475  11.475       0.5    0 10.975   536.69
 410   Arm       Interest Only          328000     328000   328,000.00        7       7       0.5    0    6.5  1913.33
 411   Arm       Interest In Arrears    158400  158195.06   158,195.06      8.2     8.2       0.5    0    7.7  1184.44
 412   Arm       Interest In Arrears    304000  303844.44   303,844.44      8.4     8.4       0.5    0    7.9  2205.51
 413   Arm       Interest In Arrears     84000   83910.72    83,910.72     9.15    9.15       0.5    0   8.65   684.97
 414   Arm       Interest In Arrears    340000  339831.03   339,831.03      8.5     8.5       0.5    0      8  2492.52
 415   Arm       Interest In Arrears     82400   82354.65    82,354.65     8.15    8.15       0.5    0   7.65   582.23
 416   Arm       Interest In Arrears    396950  396557.96   396,557.96      9.5     9.5       0.5    0      9  3337.77
 417   Arm       Interest In Arrears    342000  341655.05   341,655.05      9.4     9.4       0.5    0    8.9   2850.8
 418   Arm       Interest In Arrears    145920  145759.65   145,759.65     8.99    8.99       0.5    0   8.49  1173.06
 419   Fixed     Interest In Arrears    305000  304541.32   304,541.32     7.45    7.45       0.5    0   6.95  2122.17
 420   Arm       Interest Only          292000     292000   292,000.00     7.15    7.15       0.5    0   6.65  1739.83
 421   Arm       Interest In Arrears    334400  334133.52   334,133.52     6.85    6.85       0.5    0   6.35  2041.73
 422   Arm       Interest In Arrears     72000   71983.18    71,983.18       11      11       0.5    0   10.5   668.37
 423   Fixed     Interest In Arrears    150000  149922.11   149,922.11     8.35    8.35       0.5    0   7.85  1082.56
 424   Arm       Interest In Arrears    155920  155724.51   155,724.51     8.35    8.35       0.5    0   7.85  1182.35
 425   Arm       Interest In Arrears    403750  403555.15   403,555.15      8.6     8.6       0.5    0    8.1  2990.62
 426   Arm       Interest In Arrears    109600  109470.78   109,470.78     8.65    8.65       0.5    0   8.15   854.41
 427   Arm       Interest In Arrears    198250  198131.13   198,131.13     8.55    8.55       0.5    0   8.05   1531.4
 428   Arm       Interest Only          176000     176000   176,000.00      7.2     7.2       0.5    0    6.7     1056
 429   Arm       Interest Only          340000     340000   340,000.00      7.4     7.4       0.5    0    6.9  2096.67
 430   Arm       Interest In Arrears    233600  233499.53   233,499.53     8.99    8.99       0.5    0   8.49   1800.1
 431   Arm       Interest Only          452000     452000   452,000.00     7.99    7.99       0.5    0   7.49  3009.57
 432   Arm       Interest In Arrears  214075.2  213726.68   213,726.68     7.05    7.05       0.5    0   6.55  1431.44
 433   Arm       Interest In Arrears    350000  349893.81   349,893.81    10.15   10.15       0.5    0   9.65  3013.29
 434   Arm       Interest In Arrears    300000  299893.48   299,893.48     7.25    7.25       0.5    0   6.75  1919.02
 435   Fixed     Interest In Arrears    344000  343648.33   343,648.33      6.3     6.3       0.5    0    5.8  1965.16
 436   Arm       Interest Only          360000     360000   360,000.00     7.25    7.25       0.5    0   6.75     2175
 437   Arm       Interest In Arrears    126000  125909.53   125,909.53    10.99   10.99       0.5    0  10.49  1198.98
 438   Arm       Interest In Arrears    190000  189782.83   189,782.83      8.8     8.8       0.5    0    8.3  1501.52
 439   Arm       Interest In Arrears    247200  247010.57   247,010.57     6.99    6.99       0.5    0   6.49  1534.38
 440   Arm       Interest In Arrears    224000  223597.82   223,597.82     6.55    6.55       0.5    0   6.05  1423.21
 441   Arm       Interest Only          256000     256000   256,000.00     7.35    7.35       0.5    0   6.85     1568

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 393      1021.72   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 394      1590.27   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 395       3490.4   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 396      1390.97   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 397       411.34   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 398      1333.66   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 399        885.5   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 400      1102.69   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 401      1687.95    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 402        659.1   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 403      2314.95   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 404       849.51   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 405      3873.43   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 406      1977.79    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 407      4209.45   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 408      1990.86   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 409       536.69   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 410      1913.33    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 411      1184.44   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 412      2205.51    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 413       684.97   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 414      2492.52    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 415       582.23    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 416      3337.77    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 417       2850.8    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 418      1173.06    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 419      2122.17    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 420      1739.83   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       36
 421      2041.73    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 422       668.37   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 423      1082.56   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 424      1182.35   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 425      2990.62   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 426       854.41   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 427       1531.4   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 428         1056   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 429      2096.67    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       12
 430       1800.1    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 431      3009.57   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 432      1431.44   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 433      3013.29   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 434      1919.02    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 435      1965.16    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 436         2175   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 437      1198.98   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 438      1501.52    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 439      1534.38   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 440      1423.21   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 441         1568   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 393   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
 394   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 395   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 396   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.5
 397   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 398   Balloon Loan       BALLOON OTHER       0      0
 399   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 400   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
 401   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.826
 402   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
 403   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.129
 404   Not a Balloon Loan 30 YR FXD           0      0
 405   Balloon Loan       2/ 6 MONTH LIBOR    0  6.304
 406   Balloon Loan       2/ 6 MONTH LIBOR    0  4.379
 407   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
 408   Balloon Loan       2/ 6 MONTH LIBOR    0  5.129
 409   Not a Balloon Loan 30 YR FXD           0      0
 410   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.779
 411   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
 412   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
 413   Not a Balloon Loan 3/ 6 MONTH LIBOR    0  6.929
 414   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
 415   Balloon Loan       2/ 6 MONTH LIBOR    0  5.929
 416   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 417   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 418   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
 419   Not a Balloon Loan 30 YR FXD           0      0
 420   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.929
 421   Balloon Loan       2/ 6 MONTH LIBOR    0  4.629
 422   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 423   Balloon Loan       BALLOON OTHER       0      0
 424   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.129
 425   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
 426   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
 427   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.276
 428   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.979
 429   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.179
 430   Balloon Loan       2/ 6 MONTH LIBOR    0  6.769
 431   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.769
 432   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.829
 433   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 434   Balloon Loan       2/ 6 MONTH LIBOR    0  4.976
 435   Balloon Loan       BALLOON OTHER       0      0
 436   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.029
 437   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 438   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
 439   Balloon Loan       2/ 6 MONTH LIBOR    0  4.769
 440   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.329
 441   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.129
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 393            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
 394            6          6       3      1.5        6        0     9.9    15.9         24   6/1/2008   6/1/2008
 395            6          6       3      1.5        6        0     8.1    14.1         24   6/1/2008   6/1/2008
 396            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
 397            6          6       3      1.5        6        0    9.25   15.25         24   6/1/2008   6/1/2008
 398            0          0       0        0        0        0       0    7.35          0   6/1/2006   6/1/2006
 399            6          6       3      1.5        6        0    10.4    16.4         24   6/1/2008   6/1/2008
 400            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
 401            6          6       3      1.5        6        0     9.1    15.1         24   7/1/2008   7/1/2008
 402            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
 403            6          6       3      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
 404            0          0       0        0        0        0       0  11.775          0   6/1/2006   6/1/2006
 405            6          6       3      1.5        6        0   8.525  14.525         24   6/1/2008   6/1/2008
 406            6          6       3      1.5        6        0     6.6    12.6         24   6/1/2008   6/1/2008
 407            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
 408            6          6       3      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
 409            0          0       0        0        0        0       0  11.475          0   6/1/2006   6/1/2006
 410            6          6       3      1.5        6        0       7      13         24   6/1/2008   6/1/2008
 411            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
 412            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
 413            6          6       3      1.5        6        0    9.15   15.15         36   6/1/2009   6/1/2009
 414            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
 415            6          6       3      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
 416            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
 417            6          6       3      1.5        6        0     9.4    15.4         24   6/1/2008   6/1/2008
 418            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
 419            0          0       0        0        0        0       0    7.45          0   6/1/2006   6/1/2006
 420            6          6       3      1.5        6        0    7.15   13.15         24   6/1/2008   6/1/2008
 421            6          6       3      1.5        6        0    6.85   12.85         24   6/1/2008   6/1/2008
 422            6          6       3      1.5        6        0      11      17         24   6/1/2008   6/1/2008
 423            0          0       0        0        0        0       0    8.35          0   6/1/2006   6/1/2006
 424            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
 425            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
 426            6          6       3      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
 427            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
 428            6          6       3      1.5        6        0     7.2    13.2         24   6/1/2008   6/1/2008
 429            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
 430            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
 431            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 432            6          6       3      1.5        6        0    7.05   13.05         24   6/1/2008   6/1/2008
 433            6          6       3      1.5        6        0   10.15   16.15         24   6/1/2008   6/1/2008
 434            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 435            0          0       0        0        0        0       0     6.3          0   6/1/2006   6/1/2006
 436            6          6       3      1.5        6        0    7.25   13.25         24   6/1/2008   6/1/2008
 437            6          6       3      1.5        6        0   10.99   16.99         24   6/1/2008   6/1/2008
 438            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
 439            6          6       3      1.5        6        0    6.99   12.99         24   6/1/2008   6/1/2008
 440            6          6       3      1.5        6        0    6.55   12.55         24   6/1/2008   6/1/2008
 441            6          6       3      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 393     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 394     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 395     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 396     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 397     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 398     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 399     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 400     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 401     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Investor Occupied    1         0
 402     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
 403     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 404     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    336000
 405     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 406     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
 407     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 408     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 409     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    307700
 410     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 411     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 412     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 413     7/1/2009   7/1/2009      34 Purchase         Stated Doc    Owner Occupied       1         0
 414     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 415     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 416     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 417     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 418     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 419     7/1/2006   7/1/2006       0 Home Improvement Full          Owner Occupied       1         0
 420     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 421     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 422     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 423     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 424     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 425     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 426     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 427     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 428     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 429     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 430     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Investor Occupied    1         0
 431     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
 432     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 433     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 434     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 435     7/1/2006   7/1/2006       0 Home Improvement Full          Owner Occupied       1         0
 436     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 437     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 438     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 439     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 440     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 441     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 393       34000       80      100    181000         0
 394           0       85       85    215000         0
 395           0       80       80    589000         0
 396           0       80       80    209500         0
 397           0    78.13    78.13     64000         0
 398           0       85       85    242500         0
 399           0       80       80    122000         0
 400       37800       80      100    195000         0
 401           0       80       80    259900         0
 402           0    26.29    26.29    350000         0
 403       84000       80      100    420000         0
 404           0       20      100    420000         0
 405           0    79.97    79.97    659000         0
 406           0       75       75    445000         0
 407           0       75       75    750000         0
 408       54300       85      100    362000         0
 409           0       15      100    362000         0
 410       82000       80      100    410000         0
 411       39600       80      100    198000         0
 412       76000       80      100    380000         0
 413       21000       80      100    105000         0
 414           0    64.15    64.15    530000         0
 415           0       80       80    103000         0
 416           0       85       85    467000         0
 417           0       90       90    385000         0
 418       36480       80      100    182500         0
 419           0    72.62    72.62    420000         0
 420           0    87.16    87.16    335000         0
 421       62700       80       95    422000         0
 422           0       80       80     90000         0
 423           0    49.18    49.18    305000         0
 424       38980       80      100    205000         0
 425           0       85       85    475000         0
 426           0       80       80    137000         0
 427           0       65       65    305000         0
 428       44000       80      100    220500         0
 429       85000       80      100    425000         0
 430           0       80       80    327000         0
 431      113000       80      100    565000         0
 432       53518       80      100    268000         0
 433           0       70       70    500000         0
 434       75000       80      100    375000         0
 435           0       80       80    430000         0
 436       90000       80      100    450000         0
 437           0       80       80    157500         0
 438           0    79.17    79.17    240000         0
 439       61800       80      100    309000         0
 440       56000       80      100    280000         0
 441       64000       80      100    320000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 393     170000 No MI       0                       Single Family     1 TUCSON               AZ    85705      617     0 46.54
 394          0 No MI       0                       Single Family     1 HIALEAH              FL    33012      581     0 52.27
 395          0 No MI       0                       Single Family     1 COTATI               CA    94931      620     0 51.98
 396          0 No MI       0                       Single Family     1 WASHINGTON           DC    20019      515     0 36.12
 397          0 No MI       0                       Single Family     1 BALTIMORE            MD    21225      642     0 10.22
 398          0 No MI       0                       Single Family     1 MCDONOUGH            GA    30253      622     0 50.91
 399          0 No MI       0                       Single Family     1 NASSAWADOX           VA    23413      514     0 30.76
 400     189000 No MI       0                       Single Family     1 EL CENTRO            CA    92243      622     0 41.35
 401     259900 No MI       0                       Single Family     1 APPLE VALLEY         CA    92307      691     0 20.62
 402          0 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92405      550     0 32.07
 403     420000 No MI       0                       Single Family     1 RIVERSIDE            CA    92505      717     0 43.36
 404     420000 No MI       0                       Single Family     1 RIVERSIDE            CA    92505      717     0 43.36
 405          0 No MI       0                       Single Family     1 CASTAIC              CA    91384      573     0 40.03
 406          0 No MI       0                       Single Family     1 STOCKTON             CA    95209      603     0 53.43
 407          0 No MI       0                       Single Family     1 SUN CITY             CA    92587      571     0 53.06
 408     362000 No MI       0                       Two Family        2 CHICAGO              IL    60624      635     0 49.08
 409     362000 No MI       0                       Two Family        2 CHICAGO              IL    60624      635     0 49.08
 410          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92504      640     0 41.52
 411     198000 No MI       0                       Single Family     1 MESA                 AZ    85205      634     0 49.93
 412     380000 No MI       0                       Single Family     1 LAS VEGAS            NV    89129      640     0 36.74
 413     105000 No MI       0                       Condomimium       1 FORT LAUDERDALE      FL    33313      624     0 48.56
 414          0 No MI       0                       Single Family     1 PALMDALE             CA    93552      521     0 52.75
 415          0 No MI       0                       Single Family     1 TULSA                OK    74114      596     0  31.7
 416     467000 No MI       0                       Condomimium       1 TEMPLE CITY          CA    91780      598     0 32.93
 417     380000 No MI       0                       Single Family     1 FONTANA              CA    92335      628     0 51.85
 418     182400 No MI       0                       Single Family     1 LAS VEGAS            NV    89108      633     0 43.89
 419          0 No MI       0                       Single Family     1 MORENO VALLEY        CA    92553      662     0 48.24
 420          0 No MI       0                       Condomimium       1 BALDWIN PARK         CA    91706      662     0 30.57
 421     418000 No MI       0                       Single Family     1 STOCKTON             CA    95206      616     0 44.82
 422      90000 No MI       0                       Single Family     1 DETROIT              MI    48209      554     0 32.44
 423          0 No MI       0                       Single Family     1 FONTANA              CA    92335      603     0 48.61
 424     194900 No MI       0                       Single Family     1 FRUITLAND PARK       FL    34731      653     0 48.44
 425          0 No MI       0                       Single Family     1 DEDHAM               MA     2026      598     0 54.77
 426          0 No MI       0                       Condomimium       1 CHANDLER             AZ    85225      532     0 54.93
 427     305000 No MI       0                       Single Family     1 RIDGE                NY    11961      580     0 45.76
 428     220000 No MI       0                       Single Family     1 PHOENIX              AZ    85041      684     0 39.47
 429     425000 No MI       0                       Single Family     1 PALMDALE             CA    93551      635     0 47.03
 430     292000 No MI       0                       Single Family     1 CERES                CA    95307      692     0 48.75
 431          0 No MI       0                       Single Family     1 INGLEWOOD            CA    90305      633     0 35.18
 432     267594 No MI       0                       Single Family     1 BAKERSFIELD          CA    93307      657     0 34.04
 433          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90044      508     0 42.31
 434     375000 No MI       0                       Single Family     1 RIVERSIDE            CA    92501      646     0 41.62
 435          0 No MI       0                       Single Family     1 REDLANDS             CA    92374      675     0 39.05
 436          0 No MI       0                       Single Family     1 VALLEJO              CA    94591      616     0 46.72
 437          0 No MI       0                       Single Family     1 PHOENIX              AZ    85042      538     0 27.05
 438          0 No MI       0                       Single Family     1 DESERT HOT SPRINGS   CA    92240      593     0  46.8
 439     309000 No MI       0                       Single Family     1 RIVERSIDE            CA    92507      640     0 40.28
 440     280000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89032      692     0 47.93
 441          0 No MI       0                       Single Family     1 VERO BEACH           FL    32968      588     0  42.7

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 393   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 394   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 395   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 396   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 397   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 398   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 399   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 400   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 401   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 402   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 403   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 404   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 405   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 406   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 407   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 408   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 409   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 410   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 411   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 412   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 413   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 414   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 415   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 416   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 417   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 418   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 419   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 420   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 421   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 422   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 423   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 424   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 425   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 426   Wholesale             BXP   No       7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 427   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 428   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 429   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 430   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 431   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 432   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 433   Wholesale             CXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
 434   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 435   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 436   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 437   Wholesale             BXP   Yes      7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 438   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 439   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 440   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 441   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 442   Fixed     Interest In Arrears     75000    74970.2    74,970.20     10.5    10.5       0.5    0     10   686.05
 443   Arm       Interest In Arrears    160000  159919.31   159,919.31     8.45    8.45       0.5    0   7.95  1166.87
 444   Arm       Interest In Arrears    263900  263851.22   263,851.22    11.75   11.75       0.5    0  11.25  2608.29
 445   Arm       Interest Only          327200   327199.5   327,199.50     8.25    8.25       0.5    0   7.75   2249.5
 446   Arm       Interest In Arrears    324000  323838.99   323,838.99      8.5     8.5       0.5    0      8  2375.22
 447   Arm       Interest In Arrears    160000  159780.16   159,780.16      7.9     7.9       0.5    0    7.4  1162.89
 448   Arm       Interest Only          116496  116489.06   116,489.06      5.8     5.8       0.5    0    5.3   563.06
 449   Fixed     Interest In Arrears    257000   256519.5   256,519.50     6.35    6.35       0.5    0   5.85  1599.15
 450   Arm       Interest In Arrears    324000  323848.17   323,848.17      8.7     8.7       0.5    0    8.2  2424.64
 451   Fixed     Interest In Arrears     40760   40732.21    40,732.21   11.225  11.225       0.5    0 10.725   395.11
 452   Arm       Interest Only          421600     421600   421,600.00      6.7     6.7       0.5    0    6.2  2353.93
 453   Arm       Interest In Arrears    688000   687677.6   687,677.60      8.7     8.7       0.5    0    8.2  5148.62
 454   Arm       Interest In Arrears     69900   69837.24    69,837.24     9.95    9.95       0.5    0   9.45   610.84
 455   Arm       Interest In Arrears    111000  110875.72   110,875.72      8.9     8.9       0.5    0    8.4   885.16
 456   Arm       Interest In Arrears    246500  246180.68   246,180.68     8.19    8.19       0.5    0   7.69  1841.48
 457   Arm       Interest Only          456000     456000   456,000.00      8.6     8.6       0.5    0    8.1     3268
 458   Arm       Interest In Arrears    184500  184205.49   184,205.49     7.15    7.15       0.5    0   6.65  1246.13
 459   Arm       Interest In Arrears    160000  159773.41   159,773.41     7.75    7.75       0.5    0   7.25  1146.26
 460   Arm       Interest Only          480000     480000   480,000.00     7.75    7.75       0.5    0   7.25     3100
 461   Arm       Interest In Arrears    222000  221856.85   221,856.85      7.6     7.6       0.5    0    7.1  1477.35
 462   Arm       Interest In Arrears    172000  171962.71   171,962.71     8.95    8.95       0.5    0   8.45  1320.12
 463   Arm       Interest In Arrears    227120  226811.08   226,811.08     7.95    7.95       0.5    0   7.45  1658.62
 464   Arm       Interest In Arrears    266000   265719.9   265,719.90      9.2     9.2       0.5    0    8.7  2178.69
 465   Fixed     Interest In Arrears    163118  162875.14   162,875.14      7.5     7.5       0.5    0      7  1140.54
 466   Arm       Interest Only          557600     557600   557,600.00     7.75    7.75       0.5    0   7.25  3601.17
 467   Fixed     Interest In Arrears    200000  199519.08   199,519.08      7.6     7.6       0.5    0    7.1  1412.15
 468   Fixed     Interest In Arrears     25000    24992.4    24,992.40   11.725  11.725       0.5    0 11.225   251.87
 469   Fixed     Interest In Arrears    210000  209677.84   209,677.84     7.35    7.35       0.5    0   6.85  1446.84
 470   Arm       Interest In Arrears    308750  308354.88   308,354.88     8.25    8.25       0.5    0   7.75  2319.54
 471   Fixed     Interest In Arrears    465000  464745.48   464,745.48     8.99    8.99       0.5    0   8.49  3738.15
 472   Arm       Interest In Arrears    607500  606930.85   606,930.85     9.75    9.75       0.5    0   9.25  5219.36
 473   Arm       Interest In Arrears    219000  218805.03   218,805.03     9.99    9.99       0.5    0   9.49  1920.26
 474   Arm       Interest In Arrears    101600  101553.77   101,553.77      8.8     8.8       0.5    0    8.3    768.1
 475   Fixed     Interest In Arrears    243000  242704.54   242,704.54      8.5     8.5       0.5    0      8  1868.46
 476   Arm       Interest In Arrears    585000  584733.83   584,733.83      8.8     8.8       0.5    0    8.3   4422.6
 477   Fixed     Interest In Arrears     96000   95965.77    95,965.77       11      11       0.5    0   10.5   914.23
 478   Fixed     Interest In Arrears    660000  658682.65   658,682.65        6       6       0.5    0    5.5  3957.03
 479   Arm       Interest In Arrears    152000  151896.24   151,896.24      7.4     7.4       0.5    0    6.9   989.05
 480   Arm       Interest In Arrears    225000  224978.65   224,978.65    11.65   11.65       0.5    0  11.15  2205.73
 481   Arm       Interest In Arrears    124800  124649.81   124,649.81     8.55    8.55       0.5    0   8.05   964.03
 482   Arm       Interest Only          676000     676000   676,000.00     7.99    7.99       0.5    0   7.49  4501.03
 483   Arm       Interest In Arrears    119250  119205.29   119,205.29     9.45    9.45       0.5    0   8.95   961.36
 484   Arm       Interest In Arrears    118000  117919.07   117,919.07     11.2    11.2       0.5    0   10.7  1141.61
 485   Arm       Interest In Arrears    100000   99926.53    99,926.53     7.55    7.55       0.5    0   7.05   702.64
 486   Arm       Interest In Arrears    203575  203449.12   203,449.12      8.4     8.4       0.5    0    7.9  1550.91
 487   Arm       Interest In Arrears    109600  109488.28   109,488.28     9.35    9.35       0.5    0   8.85   909.61
 488   Arm       Interest Only          384000     384000   384,000.00     8.35    8.35       0.5    0   7.85     2672
 489   Arm       Interest In Arrears    138000   137939.6   137,939.60    10.05   10.05       0.5    0   9.55  1216.15
 490   Arm       Interest In Arrears    244000  243756.46   243,756.46     9.45    9.45       0.5    0   8.95  2042.79

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 442       686.05    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 443      1166.87    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 444      2608.29   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 445       2249.5   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
 446      2375.22   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 447      1162.89   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 448       563.06    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       36
 449      1599.15   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 450      2424.64    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 451       395.11   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 452      2353.93   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 453      5148.62   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 454       610.84   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 455       885.16   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 456      1841.48   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 457         3268   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 458      1246.13   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 459      1146.26   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 460         3100   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 461      1477.35   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 462      1320.12   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 463      1658.62   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 464      2178.69   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 465      1140.54   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 466      3601.17   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       36
 467      1412.15   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 468       251.87    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 469      1446.84   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 470      2319.54   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 471      3738.15   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 472      5219.36   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 473      1920.26   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 474        768.1   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 475      1868.46   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 476       4422.6   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 477       914.23    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 478      3957.03   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 479       989.05   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 480      2205.73    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 481       964.03   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 482      4501.03   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 483       961.36   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 484      1141.61   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 485       702.64    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 486      1550.91    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 487       909.61   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 488         2672    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 489      1216.15    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 490      2042.79   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 442   Not a Balloon Loan 30 YR FXD           0      0
 443   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
 444   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 445   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.029
 446   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
 447   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.679
 448   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  3.579
 449   Not a Balloon Loan 30 YR FXD           0      0
 450   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
 451   Not a Balloon Loan 30 YR FXD           0      0
 452   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.479
 453   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
 454   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 455   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
 456   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.969
 457   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.379
 458   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.929
 459   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
 460   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.529
 461   Balloon Loan       2/ 6 MONTH LIBOR    0  5.379
 462   Balloon Loan       2/ 6 MONTH LIBOR    0  6.729
 463   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
 464   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
 465   Not a Balloon Loan 30 YR FXD           0      0
 466   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.529
 467   Not a Balloon Loan 30 YR FXD           0      0
 468   Not a Balloon Loan 30 YR FXD           0      0
 469   Not a Balloon Loan 30 YR FXD           0      0
 470   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
 471   Not a Balloon Loan 30 YR FXD           0      0
 472   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 473   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 474   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
 475   Not a Balloon Loan 30 YR FXD           0      0
 476   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
 477   Not a Balloon Loan 30 YR FXD           0      0
 478   Not a Balloon Loan 30 YR FXD           0      0
 479   Balloon Loan       2/ 6 MONTH LIBOR    0  5.179
 480   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 481   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
 482   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.769
 483   Balloon Loan       2/ 6 MONTH LIBOR    0      5
 484   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 485   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.329
 486   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
 487   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 488   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.129
 489   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 490   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 442            0          0       0        0        0        0       0    10.5          0   7/1/2006   7/1/2006
 443            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
 444            6          6       3      1.5        6        0   11.75   17.75         24   6/1/2008   6/1/2008
 445            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
 446            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
 447            6          6       3      1.5        6        0     7.9    13.9         24   6/1/2008   6/1/2008
 448            6          6       3      1.5        6        0     5.8    11.8         24   6/1/2008   6/1/2008
 449            0          0       0        0        0        0       0    6.35          0   6/1/2006   6/1/2006
 450            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
 451            0          0       0        0        0        0       0  11.225          0   6/1/2006   6/1/2006
 452            6          6       3      1.5        6        0     6.7    12.7         24   6/1/2008   6/1/2008
 453            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
 454            6          6       3      1.5        6        0    9.95   15.95         24   6/1/2008   6/1/2008
 455            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
 456            6          6       3      1.5        6        0    8.19   14.19         24   6/1/2008   6/1/2008
 457            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
 458            6          6       3      1.5        6        0    7.15   13.15         24   6/1/2008   6/1/2008
 459            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
 460            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
 461            6          6       3      1.5        6        0     7.6    13.6         24   6/1/2008   6/1/2008
 462            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
 463            6          6       3      1.5        6        0    7.95   13.95         24   6/1/2008   6/1/2008
 464            6          6       3      1.5        6        0     9.2    15.2         24   6/1/2008   6/1/2008
 465            0          0       0        0        0        0       0     7.5          0   6/1/2006   6/1/2006
 466            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
 467            0          0       0        0        0        0       0     7.6          0   6/1/2006   6/1/2006
 468            0          0       0        0        0        0       0  11.725          0   7/1/2006   7/1/2006
 469            0          0       0        0        0        0       0    7.35          0   6/1/2006   6/1/2006
 470            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
 471            0          0       0        0        0        0       0    8.99          0   7/1/2006   7/1/2006
 472            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
 473            6          6       3      1.5        6        0    9.99   15.99         24   6/1/2008   6/1/2008
 474            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
 475            0          0       0        0        0        0       0     8.5          0   6/1/2006   6/1/2006
 476            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
 477            0          0       0        0        0        0       0      11          0   7/1/2006   7/1/2006
 478            0          0       0        0        0        0       0       6          0   6/1/2006   6/1/2006
 479            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
 480            6          6       3      1.5        6        0   11.65   17.65         24   7/1/2008   7/1/2008
 481            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
 482            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 483            6          6       3      1.5        6        0    9.45   15.45         24   6/1/2008   6/1/2008
 484            6          6       3      1.5        6        0    11.2    17.2         24   6/1/2008   6/1/2008
 485            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
 486            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
 487            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
 488            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
 489            6          6       3      1.5        6        0   10.05   16.05         24   7/1/2008   7/1/2008
 490            6          6       3      1.5        6        0    9.45   15.45         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 442     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    300000
 443     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 444     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 445     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 446     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 447     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 448     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 449     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 450     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 451     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    163118
 452     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 453     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 454     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 455     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 456     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 457     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 458     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 459     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 460     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 461     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
 462     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 463     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 464     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 465     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       1         0
 466     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 467     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 468     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    100000
 469     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 470     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 471     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 472     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 473     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 474     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 475     7/1/2006   7/1/2006       0 Purchase         Easy Doc      Owner Occupied       1         0
 476     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 477     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    384000
 478     7/1/2006   7/1/2006       0 Rate & Term Refi Full          Owner Occupied       1         0
 479     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 480     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 481     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Second Home          1         0
 482     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 483     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 484     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 485     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 486     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 487     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 488     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 489     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 490     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 442           0       20      100    375000         0
 443           0    42.67    42.67    375000         0
 444           0       65       65    406000         0
 445       81800    79.82    99.78    410000         0
 446           0       90       90    360000         0
 447       40000       80      100    200000         0
 448           0     35.2     35.2    331000         0
 449           0    58.41    58.41    440000         0
 450           0       90       90    360000         0
 451           0    19.99    99.99    203898         0
 452      105400       80      100    529000         0
 453      172000       80      100    860000         0
 454           0      100      100     71000         0
 455           0    65.29    65.29    170000         0
 456           0       85       85    290000         0
 457      114000       80      100    570000         0
 458           0       90       90    205000         0
 459       40000       80      100    200000         0
 460      120000       80      100    600000         0
 461           0    70.93    70.93    313000         0
 462       32250       80       95    215000         0
 463       56780       80      100    288000         0
 464           0    71.89    71.89    370000         0
 465       40760       80    99.99    203898         0
 466      139400       80      100    700000         0
 467           0    86.96    86.96    230000         0
 468           0       20      100    125000         0
 469           0    71.19    71.19    295000         0
 470           0       95       95    325000         0
 471           0    68.89    68.89    675000         0
 472           0       75       75    810000         0
 473           0       75       75    292000         0
 474       25400       80      100    130000         0
 475           0       90       90    270000         0
 476           0       90       90    650000         0
 477           0       20      100    480000         0
 478           0       33       33   2000000         0
 479       38000       80      100    190000         0
 480           0    56.04    56.04    401500         0
 481           0       80       80    156000         0
 482      169000       80      100    845000         0
 483           0       90       90    132500         0
 484           0    54.13    54.13    218000         0
 485       25000       80      100    125000         0
 486           0       85       85    239500         0
 487           0       80       80    138000         0
 488       96000       80      100    480000         0
 489           0       69       69    200000         0
 490           0       80       80    305000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 442     375000 No MI       0                       Single Family     1 RIVERSIDE            CA    92501      646     0 43.32
 443          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92508      560     0 47.11
 444          0 No MI       0                       Single Family     1 SAN MARCOS           CA    92069      591     0  45.2
 445     409900 No MI       0                       Single Family     1 WALDORF              MD    20603      597     0 49.75
 446          0 No MI       0                       Single Family     1 CRESTLINE            CA    92325      619     0 45.42
 447     200000 No MI       0                       Single Family     1 PHOENIX              AZ    85051      629     0 34.17
 448          0 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92530      665     0 38.97
 449          0 No MI       0                       Single Family     1 FONTANA              CA    92337      650     0 27.38
 450          0 No MI       0                       Single Family     1 SONORA               CA    95370      557     0 50.85
 451     203898 No MI       0                       Single Family     1 GLENOLDEN            PA    19036      622     0 43.37
 452     527000 No MI       0                       Single Family     1 CHULA VISTA          CA    91911      680     0 46.49
 453     860000 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      737     0 41.37
 454      69900 No MI       0                       Single Family     1 MARTINSBURG          WV    25401      614     0 42.68
 455          0 No MI       0                       Single Family     1 PHOENIX              AZ    85006      501     0 30.57
 456          0 No MI       0                       Single Family     1 GILBERT              AZ    85297      567     0 25.89
 457     570000 No MI       0                       Single Family     1 BUENA PARK           CA    90621      612     0 32.82
 458          0 No MI       0                       Single Family     1 PORTLAND             OR    97206      611     0 46.74
 459          0 No MI       0                       Single Family     1 PHOENIX              AZ    85019      593     0 40.79
 460     600000 No MI       0                       Single Family     1 TRIANGLE             VA    22172      601     0 45.05
 461          0 No MI       0                       Single Family     1 HESPERIA             CA    92345      583     0 43.44
 462     215000 No MI       0                       Condomimium       1 BETHESDA             MD    20816      631     0 26.81
 463     283900 No MI       0                       Single Family     1 PHOENIX              AZ    85022      698     0  47.7
 464          0 No MI       0                       Single Family     1 PALMDALE             CA    93550      550     0 50.94
 465     203898 No MI       0                       Single Family     1 GLENOLDEN            PA    19036      622     0 43.37
 466     697000 No MI       0                       Single Family     1 SANTA ANA            CA    92707      698     0 49.74
 467          0 No MI       0                       Single Family     1 BOWIE                MD    20716      742     0 24.29
 468          0 No MI       0                       Single Family     1 BELVIDERE            IL    61008      620     0 48.34
 469          0 No MI       0                       Single Family     1 HENDERSON            NV    89015      639     0 47.99
 470     325000 No MI       0                       Single Family     1 HIALEAH              FL    33018      627     0 46.38
 471          0 No MI       0                       Single Family     1 WEST STOCKBRIDGE     MA     1266      593     0 51.42
 472          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89123      534     0 43.19
 473          0 No MI       0                       Single Family     1 VICTORVILLE          CA    92395      521     0  38.7
 474     127000 No MI       0                       Condomimium       1 SUNRISE              FL    33351      628     0 15.34
 475     270000 No MI       0                       Single Family     1 RALEIGH              NC    27614      622     0 46.96
 476          0 No MI       0                       Single Family     1 SCOTTSDALE           AZ    85255      623     0 38.96
 477     480000 No MI       0                       Single Family     1 NORWALK              CA    90650      644     0 47.43
 478          0 No MI       0                       Single Family     1 HILLSBOROUGH         CA    94010      776     0 29.58
 479     190000 No MI       0                       Single Family     1 PHOENIX              AZ    85035      651     0 33.23
 480          0 No MI       0                       Single Family     1 BLOOMINGTON          CA    92316      502     0 36.93
 481          0 No MI       0                       Condomimium       1 DUNDALK              MD    21222      658     0 51.65
 482     845000 No MI       0                       Single Family     1 FOUNTAIN VALLEY      CA    92708      582     0  42.7
 483          0 No MI       0                       Single Family     1 STEGER               IL    60475      565     0 35.25
 484          0 No MI       0                       Two Family        2 NORTH LAS VEGAS      NV    89030      599     0 46.31
 485          0 No MI       0                       Single Family     1 BELVIDERE            IL    61008      620     0 48.34
 486          0 No MI       0                       Single Family     1 EASTON               PA    18045      542     0 54.48
 487     137000 No MI       0                       Single Family     1 COLLINGDALE          PA    19023      527     0 52.05
 488     480000 No MI       0                       Single Family     1 NORWALK              CA    90650      644     0 47.43
 489          0 No MI       0                       Single Family     1 DINUBA               CA    93618      525     0 35.87
 490          0 No MI       0                       Condomimium       1 GERMANTOWN           MD    20874      527     0 45.67

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 442   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 443   Wholesale             A-XP  No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
 444   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 445   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 446   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 447   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 448   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 449   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 450   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 451   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 452   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 453   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 454   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 455   Wholesale             AXP   No       7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 456   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 457   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 458   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 459   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 460   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 461   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 462   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 463   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 464   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 465   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
 466   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 467   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 468   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 469   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 470   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 471   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 472   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 473   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 474   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 475   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 476   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 477   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 478   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 479   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 480   Wholesale             CXP   No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 481   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 482   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 483   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 484   Wholesale             DXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 485   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 486   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 487   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 488   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 489   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 490   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 491   Arm       Interest In Arrears    285000  284575.99   284,575.99     8.25    8.25       0.5    0   7.75  2141.11
 492   Arm       Interest In Arrears    171891  171804.65   171,804.65      9.4     9.4       0.5    0    8.9  1432.83
 493   Arm       Interest In Arrears    665000  664376.97   664,376.97     9.75    9.75       0.5    0   9.25  5713.38
 494   Arm       Interest In Arrears    459000  458629.07   458,629.07      6.8     6.8       0.5    0    6.3  2785.94
 495   Arm       Interest In Arrears    326400  326209.65   326,209.65     7.95    7.95       0.5    0   7.45  2257.26
 496   Arm       Interest In Arrears    103600  103475.32   103,475.32     8.55    8.55       0.5    0   8.05   800.27
 497   Arm       Interest In Arrears    235000  234883.21   234,883.21      8.5     8.5       0.5    0      8  1722.77
 498   Arm       Interest Only          166400     166400   166,400.00     7.65    7.65       0.5    0   7.15   1060.8
 499   Fixed     Interest In Arrears     41600   41585.33    41,585.33    11.05   11.05       0.5    0  10.55   397.74
 500   Arm       Interest In Arrears    208800  208751.97   208,751.97     8.75    8.75       0.5    0   8.25  1570.53
 501   Arm       Interest In Arrears    120000  119803.73   119,803.73      8.5     8.5       0.5    0      8    922.7
 502   Arm       Interest In Arrears    170000  169874.18   169,874.18    10.85   10.85       0.5    0  10.35  1599.71
 503   Arm       Interest In Arrears    233800  233546.27   233,546.27     9.05    9.05       0.5    0   8.55  1889.63
 504   Arm       Interest In Arrears    750000  749673.57   749,673.57     8.95    8.95       0.5    0   8.45  5756.36
 505   Arm       Interest In Arrears    411500  411292.49   411,292.49     8.45    8.45       0.5    0   7.95  3001.04
 506   Arm       Interest In Arrears    322500  322379.08   322,379.08     9.45    9.45       0.5    0   8.95  2599.91
 507   Arm       Interest In Arrears    184800  184687.48   184,687.48      7.8     7.8       0.5    0    7.3  1257.28
 508   Arm       Interest In Arrears     62400   62352.29    62,352.29     10.7    10.7       0.5    0   10.2   580.15
 509   Arm       Interest In Arrears    107100     107019   107,019.00    10.75   10.75       0.5    0  10.25   999.76
 510   Fixed     Interest In Arrears    150000  149817.62   149,817.62      8.5     8.5       0.5    0      8  1153.37
 511   Arm       Interest Only          363192     363192   363,192.00     8.05    8.05       0.5    0   7.55  2436.41
 512   Arm       Interest In Arrears    216000   215726.4   215,726.40      8.3     8.3       0.5    0    7.8  1630.33
 513   Arm       Interest In Arrears    175920  175647.41   175,647.41      7.3     7.3       0.5    0    6.8  1206.06
 514   Arm       Interest In Arrears     91200   91167.16    91,167.16      7.2     7.2       0.5    0    6.7   580.04
 515   Arm       Interest In Arrears    159000  158763.26   158,763.26      7.5     7.5       0.5    0      7  1111.75
 516   Arm       Interest In Arrears    280800  280485.62   280,485.62      8.9     8.9       0.5    0    8.4  2239.21
 517   Arm       Interest Only          416000     416000   416,000.00     6.35    6.35       0.5    0   5.85  2201.33
 518   Arm       Interest In Arrears    160200  160033.25   160,033.25     9.25    9.25       0.5    0   8.75  1317.93
 519   Arm       Interest In Arrears    148000  147947.46   147,947.46     7.25    7.25       0.5    0   6.75   946.71
 520   Fixed     Interest In Arrears     37000   36988.44    36,988.44     11.6    11.6       0.5    0   11.1   369.23
 521   Arm       Interest In Arrears    355000  354795.36   354,795.36     7.99    7.99       0.5    0   7.49  2465.69
 522   Fixed     Interest In Arrears    237000  236566.15   236,566.15     6.45    6.45       0.5    0   5.95  1490.22
 523   Arm       Interest In Arrears    450000  449732.94   449,732.94      7.9     7.9       0.5    0    7.4  3095.18
 524   Arm       Interest In Arrears    800000  799791.76   799,791.76    10.65   10.65       0.5    0  10.15  7203.66
 525   Arm       Interest In Arrears    260000  259845.42   259,845.42    11.85   11.85       0.5    0  11.35  2644.41
 526   Fixed     Interest In Arrears    300650  300228.51   300,228.51      7.8     7.8       0.5    0    7.3  2164.29
 527   Arm       Interest In Arrears    175920  175787.05   175,787.05     7.05    7.05       0.5    0   6.55  1099.62
 528   Arm       Interest In Arrears    391500  390837.06   390,837.06     6.85    6.85       0.5    0   6.35  2565.34
 529   Arm       Interest In Arrears    329600  329421.21   329,421.21      8.2     8.2       0.5    0    7.7  2341.36
 530   Arm       Interest In Arrears    220000  219945.52   219,945.52      8.5     8.5       0.5    0      8  1612.81
 531   Arm       Interest In Arrears    272000  271912.58   271,912.58      7.6     7.6       0.5    0    7.1  1810.09
 532   Fixed     Interest In Arrears     68000   67976.79    67,976.79     11.2    11.2       0.5    0   10.7   657.88
 533   Fixed     Interest In Arrears    168000  167935.09   167,935.09     6.95    6.95       0.5    0   6.45  1037.91
 534   Arm       Interest In Arrears    193500  193392.28   193,392.28      8.5     8.5       0.5    0      8  1418.54
 535   Arm       Interest In Arrears    455850  455254.63   455,254.63     8.15    8.15       0.5    0   7.65  3392.66
 536   Arm       Interest In Arrears    412000  411805.73   411,805.73      9.7     9.7       0.5    0    9.2   3524.6
 537   Arm       Interest In Arrears    234000  233873.07   233,873.07      8.2     8.2       0.5    0    7.7  1662.25
 538   Arm       Interest In Arrears    117000  116944.25   116,944.25     9.65    9.65       0.5    0   9.15   996.63
 539   Arm       Interest Only          264000     264000   264,000.00      6.5     6.5       0.5    0      6     1430

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 491      2141.11   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 492      1432.83    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 493      5713.38   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 494      2785.94   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 495      2257.26   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 496       800.27   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 497      1722.77   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 498       1060.8    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 499       397.74    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 500      1570.53   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 501        922.7   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 502      1599.71   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 503      1889.63   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 504      5756.36   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 505      3001.04   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 506      2599.91   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 507      1257.28   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 508       580.15   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 509       999.76   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 510      1153.37   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 511      2436.41   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       12
 512      1630.33   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 513      1206.06   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 514       580.04   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 515      1111.75   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 516      2239.21   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 517      2201.33   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 518      1317.93   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 519       946.71    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 520       369.23    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 521      2465.69   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 522      1490.22   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 523      3095.18   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 524      7203.66   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 525      2644.41   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 526      2164.29   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 527      1099.62   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 528      2565.34   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 529      2341.36   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 530      1612.81    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 531      1810.09    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 532       657.88    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 533      1037.91    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 534      1418.54   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 535      3392.66   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 536       3524.6   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 537      1662.25   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 538       996.63    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 539         1430    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 491   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
 492   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 493   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 494   Balloon Loan       2/ 6 MONTH LIBOR    0  4.579
 495   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
 496   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.25
 497   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
 498   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.376
 499   Not a Balloon Loan 30 YR FXD           0      0
 500   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
 501   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.279
 502   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.99
 503   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.829
 504   Balloon Loan       2/ 6 MONTH LIBOR    0  6.729
 505   Balloon Loan       2/ 6 MONTH LIBOR    0   5.99
 506   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 507   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
 508   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 509   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 510   Not a Balloon Loan 30 YR FXD           0      0
 511   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.829
 512   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
 513   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.079
 514   Balloon Loan       2/ 6 MONTH LIBOR    0  4.979
 515   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.279
 516   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
 517   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.129
 518   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 519   Balloon Loan       2/ 6 MONTH LIBOR    0  4.976
 520   Not a Balloon Loan 30 YR FXD           0      0
 521   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
 522   Not a Balloon Loan 30 YR FXD           0      0
 523   Balloon Loan       2/ 6 MONTH LIBOR    0   6.85
 524   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 525   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 526   Not a Balloon Loan 30 YR FXD           0      0
 527   Balloon Loan       2/ 6 MONTH LIBOR    0  4.829
 528   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.629
 529   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
 530   Balloon Loan       2/ 6 MONTH LIBOR    0  6.226
 531   Balloon Loan       2/ 6 MONTH LIBOR    0  5.326
 532   Not a Balloon Loan 30 YR FXD           0      0
 533   Balloon Loan       BALLOON OTHER       0      0
 534   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
 535   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.929
 536   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 537   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
 538   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 539   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.226
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 491            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
 492            6          6       3      1.5        6        0     9.4    15.4         24   7/1/2008   7/1/2008
 493            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
 494            6          6       3      1.5        6        0     6.8    12.8         24   6/1/2008   6/1/2008
 495            6          6       3      1.5        6        0    7.95   13.95         24   6/1/2008   6/1/2008
 496            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
 497            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
 498            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 499            0          0       0        0        0        0       0   11.05          0   7/1/2006   7/1/2006
 500            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
 501            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
 502            6          6       3      1.5        6        0   10.85   16.85         24   6/1/2008   6/1/2008
 503            6          6       3      1.5        6        0    9.05   15.05         24   6/1/2008   6/1/2008
 504            6          6       3      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
 505            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
 506            6          6       3      1.5        6        0    9.45   15.45         24   6/1/2008   6/1/2008
 507            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
 508            6          6       3      1.5        6        0    10.7    16.7         24   6/1/2008   6/1/2008
 509            6          6       3      1.5        6        0   10.75   16.75         24   6/1/2008   6/1/2008
 510            0          0       0        0        0        0       0     8.5          0   6/1/2006   6/1/2006
 511            6          6       3      1.5        6        0    8.05   14.05         24   6/1/2008   6/1/2008
 512            6          6       3      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
 513            6          6       3      1.5        6        0     7.3    13.3         24   6/1/2008   6/1/2008
 514            6          6       3      1.5        6        0     7.2    13.2         24   6/1/2008   6/1/2008
 515            6          6       3      1.5        6        0     7.5    13.5         24   6/1/2008   6/1/2008
 516            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
 517            6          6       3      1.5        6        0    6.35   12.35         24   6/1/2008   6/1/2008
 518            6          6       3      1.5        6        0    9.25   15.25         24   6/1/2008   6/1/2008
 519            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 520            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
 521            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 522            0          0       0        0        0        0       0    6.45          0   6/1/2006   6/1/2006
 523            6          6       3      1.5        6        0     7.9    13.9         24   6/1/2008   6/1/2008
 524            6          6       3      1.5        6        0   10.65   16.65         24   6/1/2008   6/1/2008
 525            6          6       3      1.5        6        0   11.85   17.85         24   6/1/2008   6/1/2008
 526            0          0       0        0        0        0       0     7.8          0   6/1/2006   6/1/2006
 527            6          6       3      1.5        6        0    7.05   13.05         24   6/1/2008   6/1/2008
 528            6          6       3      1.5        6        0    6.85   12.85         24   6/1/2008   6/1/2008
 529            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
 530            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
 531            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
 532            0          0       0        0        0        0       0    11.2          0   7/1/2006   7/1/2006
 533            0          0       0        0        0        0       0    6.95          0   7/1/2006   7/1/2006
 534            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
 535            6          6       3      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
 536            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
 537            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
 538            6          6       3      1.5        6        0    9.65   15.65         24   7/1/2008   7/1/2008
 539            6          6       3      1.5        6        0     6.5    12.5         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 491     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 492     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 493     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 494     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 495     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 496     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 497     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 498     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 499     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    166400
 500     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 501     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 502     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 503     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 504     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 505     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 506     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Second Home          1         0
 507     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 508     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 509     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 510     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 511     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 512     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 513     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 514     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 515     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 516     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 517     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 518     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 519     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 520     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    148000
 521     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 522     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 523     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 524     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
 525     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 526     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 527     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 528     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 529     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 530     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 531     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 532     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    272000
 533     8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied       1         0
 534     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 535     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 536     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 537     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 538     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 539     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 491           0    37.25    37.25    765000         0
 492           0       90       90    220000         0
 493           0       70       70    950000         0
 494           0       90       90    510000         0
 495       81600       80      100    408000         0
 496           0       70       70    148000         0
 497           0    72.98    72.98    322000         0
 498       41600       80      100    210000         0
 499           0       20      100    210000         0
 500           0       80       80    261000         0
 501           0    54.55    54.55    220000         0
 502           0    44.16    44.16    385000         0
 503           0    64.05    64.05    365000         0
 504           0    83.99    83.99    893000         0
 505           0     64.3     64.3    640000         0
 506           0       75       75    430000         0
 507       46200       80      100    235000         0
 508           0       80       80     78000         0
 509           0       70       70    153000         0
 510           0    68.18    68.18    220000         0
 511       90798       80      100    453990         0
 512           0       90       90    240000         0
 513       43980       80      100    219900         0
 514           0       80       80    347000         0
 515           0     63.6     63.6    250000         0
 516           0       90       90    312000         0
 517      104000       80      100    520000         0
 518       17800       90      100    178000         0
 519       37000       80      100    187500         0
 520           0       20      100    187500         0
 521           0    68.27    68.27    520000         0
 522           0    42.55    42.55    557000         0
 523           0       90       90    500000         0
 524           0    72.73    72.73   1100000         0
 525           0    58.43    58.43    445000         0
 526           0    83.51    83.51    360000         0
 527       43980       80      100    223000         0
 528           0       90       90    435000         0
 529       82400       80      100    415000         0
 530           0       80       80    455000         0
 531       68000       80      100    340000         0
 532           0       20      100    340000         0
 533           0       80       80    210000         0
 534           0       90       90    215000         0
 535           0       90       90    506500         0
 536           0       80       80    525000         0
 537           0    88.05    88.05    265750         0
 538       13000       90      100    130000         0
 539       66000       80      100    330000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 491     765000 No MI       0                       Condomimium       1 REDONDO BEACH        CA    90278      583     0 23.13
 492     190990 No MI       0                       Single Family     1 BROOKSVILLE          FL    34604      673     0 42.95
 493          0 No MI       0                       Single Family     1 DORAL                FL    33178      513     0 52.52
 494          0 No MI       0                       Single Family     1 SANTA MARIA          CA    93454      781     0 50.19
 495     408000 No MI       0                       Single Family     1 GAITHERSBURG         MD    20879      711     0 48.65
 496          0 No MI       0                       Single Family     1 BALTIMORE            MD    21225      566     0 34.08
 497          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20774      574     0 52.98
 498     208000 No MI       0                       Single Family     1 PHOENIX              AZ    85053      645     0 49.76
 499     208000 No MI       0                       Single Family     1 PHOENIX              AZ    85053      645     0 49.76
 500          0 No MI       0                       Single Family     1 CAPITOL HEIGHTS      MD    20743      544     0 50.57
 501          0 No MI       0                       Single Family     1 PORT DEPOSIT         MD    21904      538     0 19.14
 502          0 No MI       0                       Single Family     1 HYATTSVILLE          MD    20783      559     0 52.84
 503          0 No MI       0                       Single Family     1 DUNWOODY             GA    30338      581     0 35.97
 504          0 No MI       0                       Single Family     1 GREAT FALLS          VA    22066      596     0 51.55
 505          0 No MI       0                       Single Family     1 WASHINGTON           DC    20002      595     0 54.21
 506          0 No MI       0                       Single Family     1 BIG BEAR LAKE        CA    92315      506     0 49.04
 507     231000 No MI       0                       Single Family     1 DULUTH               GA    30096      622     0 48.74
 508      78000 No MI       0                       Single Family     1 NEWPORT NEWS         VA    23607      524     0 28.53
 509          0 No MI       0                       Single Family     1 PORTSMOUTH           VA    23701      535     0 36.98
 510          0 No MI       0                       Single Family     1 HEBER                CA    92249      582     0 42.58
 511     453990 No MI       0                       Single Family     1 MURRIETA             CA    92563      642     0 49.72
 512          0 No MI       0                       Single Family     1 NORTH PORT           FL    34288      578     0 41.48
 513     219900 No MI       0                       Single Family     1 LAS VEGAS            NV    89101      711     0 45.32
 514     114000 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      708     0 44.23
 515          0 No MI       0                       Single Family     1 PHOENIX              AZ    85051      627     0 46.82
 516          0 No MI       0                       Condomimium       1 EVERETT              MA     2149      674     0 35.95
 517     520000 No MI       0                       Single Family     1 CHINO HILLS          CA    91709      603     0 45.73
 518     178000 No MI       0                       Single Family     1 GREENVILLE           SC    29615      584     0 40.69
 519     185000 No MI       0                       Single Family     1 HARTFORD             CT     6114      588     0 49.86
 520     185000 No MI       0                       Single Family     1 HARTFORD             CT     6114      588     0 49.86
 521          0 No MI       0                       Two Family        2 LOS ANGELES          CA    90063      556     0 40.94
 522          0 No MI       0                       Single Family     1 REDLANDS             CA    92373      711     0 48.05
 523          0 No MI       0                       Condomimium       1 CORONA               CA    92882      551     0 54.88
 524          0 No MI       0                       Single Family     1 TAMPA                FL    33609      501     0 49.74
 525          0 No MI       0                       Single Family     1 AZUSA                CA    91702      504     0 53.59
 526          0 No MI       0                       Single Family     1 YUBA CITY            CA    95993      588     0 43.82
 527     219900 No MI       0                       Single Family     1 MESA                 AZ    85203      683     0 45.99
 528          0 No MI       0                       Condomimium       1 SHERMAN OAKS         CA    91403      703     0 45.76
 529     412000 No MI       0                       Single Family     1 MANASSAS             VA    20110      630     0 47.39
 530     275000 No MI       0                       Single Family     1 CHULA VISTA          CA    91911      658     0 45.23
 531     340000 No MI       0                       Condomimium       1 DANIA BEACH          FL    33312      632     0 35.74
 532     340000 No MI       0                       Condomimium       1 DANIA BEACH          FL    33312      632     0 35.74
 533          0 No MI       0                       Single Family     1 SUSANVILLE           CA    96130      582     0 54.64
 534          0 No MI       0                       Condomimium       1 PALMDALE             CA    93550      611     0 50.92
 535          0 No MI       0                       Single Family     1 CARSON               CA    90746      626     0 49.81
 536     515000 No MI       0                       Condomimium       1 ANNAPOLIS            MD    21401      545     0 48.48
 537          0 No MI       0                       Single Family     1 HAMPTON              VA    23669      687     0 51.21
 538     130000 No MI       0                       Single Family     1 CHICAGO              IL    60628      576     0 34.01
 539     330000 No MI       0                       Single Family     1 CHICAGO              IL    60624      651     0 49.92

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 491   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 492   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 493   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 494   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 495   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 496   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 497   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 498   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 499   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 500   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 501   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 502   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 503   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 504   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 505   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 506   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 507   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 508   Wholesale             A-XP  No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
 509   Wholesale             CXP   Yes      7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
 510   Wholesale             AXP   Yes      7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 511   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 512   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 513   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 514   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 515   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 516   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 517   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 518   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 519   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 520   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 521   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 522   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 523   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 524   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 525   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 526   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 527   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 528   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 529   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 530   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 531   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 532   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 533   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 534   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 535   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 536   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 537   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 538   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 539   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 540   Fixed     Interest In Arrears     59400   59380.91    59,380.91   11.475  11.475       0.5    0 10.975    587.1
 541   Arm       Interest In Arrears    631800   630947.6   630,947.60     7.99    7.99       0.5    0   7.49  4631.52
 542   Arm       Interest In Arrears    237600  237529.94   237,529.94      7.9     7.9       0.5    0    7.4  1634.26
 543   Arm       Interest In Arrears    160000  159854.46   159,854.46     7.25    7.25       0.5    0   6.75  1023.48
 544   Arm       Interest In Arrears     79200   79139.43    79,139.43     7.35    7.35       0.5    0   6.85   545.67
 545   Arm       Interest Only          246500     246500   246,500.00      7.5     7.5       0.5    0      7  1540.63
 546   Fixed     Interest In Arrears    284000  283800.57   283,800.57      7.3     7.3       0.5    0    6.8  1827.08
 547   Arm       Interest In Arrears    129500  129376.08   129,376.08     9.65    9.65       0.5    0   9.15  1103.11
 548   Arm       Interest In Arrears     54000   53957.35    53,957.35    10.55   10.55       0.5    0  10.05   495.98
 549   Arm       Interest In Arrears    196000  195880.65   195,880.65      7.8     7.8       0.5    0    7.3  1333.48
 550   Arm       Interest In Arrears    544000  543596.27   543,596.27      7.5     7.5       0.5    0      7  3803.73
 551   Arm       Interest In Arrears    434700  434513.58   434,513.58        9       9       0.5    0    8.5  3353.11
 552   Arm       Interest In Arrears    184000  183747.19   183,747.19      7.9     7.9       0.5    0    7.4  1337.32
 553   Arm       Interest In Arrears     67600   67527.58    67,527.58      9.2     9.2       0.5    0    8.7   553.68
 554   Arm       Interest In Arrears    792000  791710.74   791,710.74     7.15    7.15       0.5    0   6.65  5008.26
 555   Arm       Interest In Arrears    140000  139937.93   139,937.93     9.99    9.99       0.5    0   9.49  1227.57
 556   Fixed     Interest In Arrears    168000  167850.42   167,850.42     6.45    6.45       0.5    0   5.95   977.59
 557   Arm       Interest In Arrears    122310  122243.06   122,243.06     8.99    8.99       0.5    0   8.49   983.25
 558   Arm       Interest In Arrears    182000  181960.66   181,960.66    11.25   11.25       0.5    0  10.75  1725.83
 559   Arm       Interest In Arrears    202500  202336.61   202,336.61    10.45   10.45       0.5    0   9.95  1844.78
 560   Fixed     Interest In Arrears    102000  101963.44   101,963.44   10.975  10.975       0.5    0 10.475   969.44
 561   Arm       Interest In Arrears    800000  799519.82   799,519.82     7.85    7.85       0.5    0   7.35  5472.64
 562   Arm       Interest In Arrears    301750  301689.27   301,689.27      9.2     9.2       0.5    0    8.7  2374.15
 563   Fixed     Interest In Arrears     28800   28766.57    28,766.57     11.5    11.5       0.5    0     11    285.2
 564   Arm       Interest In Arrears    279300  278751.63   278,751.63      8.6     8.6       0.5    0    8.1   2167.4
 565   Arm       Interest In Arrears    408000  407882.79   407,882.79     7.99    7.99       0.5    0   7.49  2833.81
 566   Arm       Interest In Arrears    115200  115150.81   115,150.81      9.6     9.6       0.5    0    9.1   942.16
 567   Arm       Interest In Arrears    680000   679321.3   679,321.30     9.45    9.45       0.5    0   8.95  5693.02
 568   Fixed     Interest In Arrears   1000000  999465.39   999,465.39     8.25    8.25       0.5    0   7.75  7141.39
 569   Arm       Interest In Arrears    630000  629150.02   629,150.02     7.99    7.99       0.5    0   7.49  4618.33
 570   Arm       Interest Only          420000     420000   420,000.00      6.6     6.6       0.5    0    6.1     2310
 571   Fixed     Interest In Arrears    303000  302810.13   302,810.13      7.7     7.7       0.5    0    7.2  2038.88
 572   Arm       Interest In Arrears    400000  399752.91   399,752.91     7.75    7.75       0.5    0   7.25  2706.48
 573   Arm       Interest In Arrears    369000  368731.58   368,731.58      7.6     7.6       0.5    0    7.1  2605.42
 574   Fixed     Interest In Arrears    198000  197925.86   197,925.86   10.775  10.775       0.5    0 10.275  1852.02
 575   Arm       Interest In Arrears     71000    70967.6    70,967.60     8.79    8.79       0.5    0   8.29   536.22
 576   Fixed     Interest In Arrears    300000  299710.02   299,710.02     6.15    6.15       0.5    0   5.65  1682.12
 577   Arm       Interest Only          288000     288000   288,000.00      8.8     8.8       0.5    0    8.3     2112
 578   Fixed     Interest In Arrears     29200   29182.25    29,182.25    11.75   11.75       0.5    0  11.25   294.75
 579   Fixed     Interest In Arrears     56000   55950.52    55,950.52   10.025  10.025       0.5    0  9.525   492.47
 580   Arm       Interest In Arrears    344000  343832.57   343,832.57     9.55    9.55       0.5    0   9.05   2905.1
 581   Fixed     Interest In Arrears     72000   71978.94    71,978.94     11.9    11.9       0.5    0   11.4   735.06
 582   Fixed     Interest In Arrears     60000   59961.26    59,961.26   11.475  11.475       0.5    0 10.975   593.03
 583   Arm       Interest Only          388000     388000   388,000.00     7.55    7.55       0.5    0   7.05  2441.17
 584   Arm       Interest In Arrears    425600  425055.35   425,055.35     8.25    8.25       0.5    0   7.75  3197.39
 585   Arm       Interest In Arrears    419197  419022.84   419,022.84     6.69    6.69       0.5    0   6.19  2511.18
 586   Arm       Interest In Arrears    360000  359419.65   359,419.65      7.1     7.1       0.5    0    6.6  2419.32
 587   Arm       Interest In Arrears    240000  239861.64   239,861.64     7.99    7.99       0.5    0   7.49  1666.95
 588   Fixed     Interest In Arrears     49000   48956.68    48,956.68   10.025  10.025       0.5    0  9.525   430.92

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 540        587.1   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 541      4631.52   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 542      1634.26   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 543      1023.48   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 544       545.67   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 545      1540.63    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 546      1827.08   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 547      1103.11   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 548       495.98   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 549      1333.48   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 550      3803.73   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 551      3353.11   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 552      1337.32   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 553       553.68   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 554      5008.26    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 555      1227.57   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 556       977.59   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 557       983.25   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 558      1725.83   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 559      1844.78   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 560       969.44   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 561      5472.64   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 562      2374.15   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 563        285.2   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 564       2167.4   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 565      2833.81   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 566       942.16   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 567      5693.02   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 568      7141.39   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 569      4618.33   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 570         2310   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       36
 571      2038.88   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 572      2706.48   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 573      2605.42   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 574      1852.02    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 575       536.22   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 576      1682.12   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 577         2112   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 578       294.75   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 579       492.47   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 580       2905.1    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 581       735.06   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 582       593.03   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 583      2441.17    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 584      3197.39   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 585      2511.18    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 586      2419.32   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 587      1666.95   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 588       430.92   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 540   Not a Balloon Loan 30 YR FXD           0      0
 541   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.769
 542   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
 543   Balloon Loan       2/ 6 MONTH LIBOR    0  5.029
 544   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.129
 545   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.279
 546   Balloon Loan       BALLOON OTHER       0      0
 547   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 548   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 549   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
 550   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.226
 551   Balloon Loan       2/ 6 MONTH LIBOR    0  6.779
 552   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.679
 553   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
 554   Balloon Loan       2/ 6 MONTH LIBOR    0  4.929
 555   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 556   Balloon Loan       BALLOON OTHER       0      0
 557   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
 558   Balloon Loan       2/ 6 MONTH LIBOR    0      6
 559   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 560   Not a Balloon Loan 30 YR FXD           0      0
 561   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
 562   Balloon Loan       2/ 6 MONTH LIBOR    0  6.979
 563   Not a Balloon Loan 30 YR FXD           0      0
 564   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
 565   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
 566   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 567   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 568   Balloon Loan       BALLOON OTHER       0      0
 569   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.769
 570   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.379
 571   Balloon Loan       BALLOON OTHER       0      0
 572   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
 573   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.379
 574   Not a Balloon Loan 30 YR FXD           0      0
 575   Balloon Loan       2/ 6 MONTH LIBOR    0   5.25
 576   Balloon Loan       BALLOON OTHER       0      0
 577   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.526
 578   Not a Balloon Loan 30 YR FXD           0      0
 579   Not a Balloon Loan 30 YR FXD           0      0
 580   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 581   Not a Balloon Loan 30 YR FXD           0      0
 582   Not a Balloon Loan 30 YR FXD           0      0
 583   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.276
 584   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
 585   Balloon Loan       2/ 6 MONTH LIBOR    0  4.416
 586   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.879
 587   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
 588   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 540            0          0       0        0        0        0       0  11.475          0   7/1/2006   7/1/2006
 541            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 542            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
 543            6          6       3      1.5        6        0    7.25   13.25         24   6/1/2008   6/1/2008
 544            6          6       3      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
 545            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
 546            0          0       0        0        0        0       0     7.3          0   6/1/2006   6/1/2006
 547            6          6       3      1.5        6        0    9.65   15.65         24   6/1/2008   6/1/2008
 548            6          6       3      1.5        6        0   10.55   16.55         24   6/1/2008   6/1/2008
 549            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
 550            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
 551            6          6       3      1.5        6        0       9      15         24   6/1/2008   6/1/2008
 552            6          6       3      1.5        6        0     7.9    13.9         24   6/1/2008   6/1/2008
 553            6          6       3      1.5        6        0     9.2    15.2         24   6/1/2008   6/1/2008
 554            6          6       3      1.5        6        0    7.15   13.15         24   7/1/2008   7/1/2008
 555            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
 556            0          0       0        0        0        0       0    6.45          0   6/1/2006   6/1/2006
 557            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
 558            6          6       3      1.5        6        0   11.25   17.25         24   6/1/2008   6/1/2008
 559            6          6       3      1.5        6        0   10.45   16.45         24   6/1/2008   6/1/2008
 560            0          0       0        0        0        0       0  10.975          0   7/1/2006   7/1/2006
 561            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
 562            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008
 563            0          0       0        0        0        0       0    11.5          0   6/1/2006   6/1/2006
 564            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
 565            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 566            6          6       3      1.5        6        0     9.6    15.6         24   6/1/2008   6/1/2008
 567            6          6       3      1.5        6        0    9.45   15.45         24   6/1/2008   6/1/2008
 568            0          0       0        0        0        0       0    8.25          0   6/1/2006   6/1/2006
 569            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 570            6          6       3      1.5        6        0     6.6    12.6         24   6/1/2008   6/1/2008
 571            0          0       0        0        0        0       0     7.7          0   6/1/2006   6/1/2006
 572            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
 573            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
 574            0          0       0        0        0        0       0  10.775          0   7/1/2006   7/1/2006
 575            6          6       3      1.5        6        0    8.79   14.79         24   6/1/2008   6/1/2008
 576            0          0       0        0        0        0       0    6.15          0   6/1/2006   6/1/2006
 577            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
 578            0          0       0        0        0        0       0   11.75          0   6/1/2006   6/1/2006
 579            0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006
 580            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
 581            0          0       0        0        0        0       0    11.9          0   7/1/2006   7/1/2006
 582            0          0       0        0        0        0       0  11.475          0   6/1/2006   6/1/2006
 583            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
 584            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
 585            6          6       3      1.5        6        0    6.69   12.69         24   7/1/2008   7/1/2008
 586            6          6       3      1.5        6        0     7.1    13.1         24   6/1/2008   6/1/2008
 587            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
 588            0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 540     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    237600
 541     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 542     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 543     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 544     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 545     8/1/2008   8/1/2008      23 Cash Out Refi    Easy Doc      Owner Occupied       1         0
 546     7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 547     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 548     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 549     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 550     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 551     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 552     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 553     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Second Home          1         0
 554     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 555     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 556     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 557     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 558     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 559     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 560     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    408000
 561     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 562     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 563     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    115200
 564     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 565     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 566     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 567     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 568     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       1         0
 569     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 570     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 571     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 572     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 573     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 574     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    792000
 575     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 576     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 577     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 578     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    116800
 579     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    224000
 580     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 581     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2    288000
 582     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    240000
 583     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 584     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Investor Occupied    1         0
 585     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 586     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 587     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 588     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    196000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 540           0       20      100    297000         0
 541           0       90       90    702000         0
 542       59400       80      100    297000         0
 543       40000       80      100    209000         0
 544           0       90       90     88000         0
 545           0       85       85    290000         0
 546           0    59.79    59.79    475000         0
 547           0       70       70    185000         0
 548        6000       90      100     60000         0
 549       49000       80      100    245000         0
 550      136000       80      100    680000         0
 551           0       90       90    483000         0
 552       46000       80      100    230000         0
 553       16900       80      100     84500         0
 554      198000       80      100    995000         0
 555           0    62.22    62.22    225000         0
 556           0       80       80    210000         0
 557       13590       90      100    136000         0
 558           0       70       70    260000         0
 559           0       75       75    270000         0
 560           0       20      100    520000         0
 561           0    88.89    88.89    900000         0
 562           0       85       85    355000         0
 563           0       20      100    155000         0
 564           0       95       95    294000         0
 565      102000       80      100    520000         0
 566       28800       80      100    155000         0
 567           0       80       80    850000         0
 568      170000    76.92       90   1305000         0
 569           0       90       90    700000         0
 570           0       84       84    500000         0
 571           0    94.69    94.69    320000         0
 572      100000       80      100    520000         0
 573           0       90       90    410000         0
 574           0       20      100    995000         0
 575           0    89.87    89.87     79000         0
 576           0    59.41    59.41    505000         0
 577       72000       80      100    360000         0
 578           0       20      100    146000         0
 579           0       20      100    280000         0
 580           0       80       80    430000         0
 581           0       20      100    360000         0
 582           0       20      100    300000         0
 583       97000       80      100    530000         0
 584           0       80       80    532000         0
 585      104799       80      100    527000         0
 586       90000       80      100    465000         0
 587       60000       80      100    300000         0
 588           0       20      100    245000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 540     299080 No MI       0                       Single Family     1 LAKE HAVASU CITY     AZ    86406      633     0 45.34
 541          0 No MI       0                       Single Family     1 ANTIOCH              CA    94531      653     0 47.35
 542     299080 No MI       0                       Single Family     1 LAKE HAVASU CITY     AZ    86406      633     0 45.34
 543     200000 No MI       0                       Single Family     1 CASSELBERRY          FL    32707      617     0 49.21
 544          0 No MI       0                       Single Family     1 WAPAKONETA           OH    45895      665     0 51.12
 545          0 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92407      639     0 42.44
 546          0 No MI       0                       Two Family        2 LOMA LINDA           CA    92354      633     0 28.41
 547          0 No MI       0                       Single Family     1 MIAMI                FL    33147      513     0 47.79
 548      60000 No MI       0                       Single Family     1 DETROIT              MI    48227      567     0 21.42
 549     245000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89032      699     0 46.27
 550     680000 No MI       0                       Single Family     1 RIVERSIDE            CA    92508      761     0  39.2
 551          0 No MI       0                       Single Family     1 MONTCLAIR            CA    91763      610     0 49.21
 552     230000 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92410      636     0 24.18
 553      84900 No MI       0                       Single Family     1 NEW HILL             NC    27562      637     0 46.46
 554     990000 No MI       0                       Single Family     1 CHULA VISTA          CA    91913      697     0 48.87
 555          0 No MI       0                       Single Family     1 HOPEWELL JUNCTION    NY    12533      515     0  37.3
 556          0 No MI       0                       Single Family     1 COLUMBUS             GA    31907      621     0 32.24
 557     135900 No MI       0                       Single Family     1 WARREN               MI    48091      575     0 43.07
 558          0 No MI       0                       Single Family     1 RANDALLSTOWN         MD    21133      563     0 51.81
 559          0 No MI       0                       Single Family     1 MIDDLETOWN           NY    10940      535     0 30.68
 560     510000 No MI       0                       Single Family     1 POWAY                CA    92064      676     0 36.18
 561          0 No MI       0                       Single Family     1 LONG BEACH           CA    90803      592     0 53.39
 562          0 No MI       0                       Single Family     1 TAUNTON              MA     2780      551     0 14.88
 563     144000 No MI       0                       Single Family     1 NEENAH               WI    54956      770     0 35.99
 564     294000 No MI       0                       Single Family     1 LAS VEGAS            NV    89110      606     0 47.88
 565     510000 No MI       0                       Single Family     1 POWAY                CA    92064      676     0 36.18
 566     144000 No MI       0                       Single Family     1 NEENAH               WI    54956      770     0 35.99
 567          0 No MI       0                       Single Family     1 EAGLE                ID    83616      500     0 45.13
 568    1300000 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20774      609     0  5.03
 569          0 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92532      640     0 22.59
 570          0 No MI       0                       Single Family     1 CARSON               CA    90810      669     0 46.11
 571          0 No MI       0                       Single Family     1 VICTORVILLE          CA    92392      630     0 48.91
 572     500000 No MI       0                       Single Family     1 LONG BEACH           CA    90805      704     0 44.64
 573          0 No MI       0                       Single Family     1 WOODBRIDGE           VA    22191      633     0 45.96
 574     990000 No MI       0                       Single Family     1 CHULA VISTA          CA    91913      697     0 48.87
 575          0 No MI       0                       Single Family     1 BARTONVILLE          IL    61607      622     0 36.53
 576          0 No MI       0                       Single Family     1 SAN DIEGO            CA    92113      628     0 47.85
 577          0 No MI       0                       Single Family     1 MIAMI                FL    33143      648     0 48.17
 578     146000 No MI       0                       Single Family     1 FENTON               MO    63026      608     0 49.56
 579     280000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89032      692     0 47.93
 580          0 No MI       0                       Single Family     1 BELTSVILLE           MD    20705      560     0 49.22
 581          0 No MI       0                       Single Family     1 MIAMI                FL    33143      648     0 48.17
 582          0 No MI       0                       Single Family     1 TOWSON               MD    21286      626     0 44.91
 583     485000 No MI       0                       Single Family     1 HAWTHORNE            CA    90250      620     0 49.28
 584          0 No MI       0                       Single Family     1 GARDEN CITY          NY    11530      782     0 54.71
 585     524000 No MI       0                       Single Family     1 VIRGINIA BEACH       VA    23451      727     0 32.79
 586     450000 No MI       0                       Single Family     1 CHINO                CA    91710      751     0 49.61
 587          0 No MI       0                       Single Family     1 TOWSON               MD    21286      626     0 48.18
 588     245000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89032      699     0 42.71

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 540   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 541   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 542   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 543   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 544   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 545   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 546   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 547   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 548   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 549   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 550   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 551   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 552   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 553   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 554   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 555   Wholesale             A-XP  No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
 556   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 557   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 558   Wholesale             C-XP  Yes      7/1/2006 6/1/2006     0     8     0      0    8 FHLT 2006-B     2
 559   Wholesale             BXP   No       7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 560   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 561   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 562   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 563   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 564   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 565   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 566   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 567   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 568   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 569   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 570   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 571   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 572   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 573   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 574   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 575   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 576   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 577   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 578   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 579   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 580   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 581   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 582   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 583   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 584   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 585   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 586   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 587   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 588   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 589   Arm       Interest In Arrears    342800  342420.19   342,420.19     8.95    8.95       0.5    0   8.45  2745.92
 590   Fixed     Interest In Arrears     97000   96965.34    96,965.34    10.99   10.99       0.5    0  10.49   923.02
 591   Fixed     Interest In Arrears    100000    99926.8    99,926.80     10.9    10.9       0.5    0   10.4   944.77
 592   Arm       Interest In Arrears    298800  298668.01   298,668.01      8.9     8.9       0.5    0    8.4  2281.85
 593   Arm       Interest In Arrears    233010  232811.64   232,811.64     10.2    10.2       0.5    0    9.7  2079.35
 594   Arm       Interest Only          195500     195500   195,500.00      7.6     7.6       0.5    0    7.1  1238.17
 595   Arm       Interest In Arrears    357000  356863.97   356,863.97       10      10       0.5    0    9.5  3031.45
 596   Arm       Interest In Arrears    572000  571332.55   571,332.55      8.7     8.7       0.5    0    8.2  4479.52
 597   Arm       Interest In Arrears     92000    91935.4    91,935.40      7.3     7.3       0.5    0    6.8   591.87
 598   Arm       Interest In Arrears    266000  265878.97   265,878.97      8.8     8.8       0.5    0    8.3  2010.96
 599   Arm       Interest In Arrears     81600   81515.96    81,515.96      9.3     9.3       0.5    0    8.8   674.26
 600   Arm       Interest In Arrears    333000  332797.22   332,797.22      7.8     7.8       0.5    0    7.3  2265.56
 601   Arm       Interest In Arrears    701250  700926.18   700,926.18     8.75    8.75       0.5    0   8.25   5274.6
 602   Arm       Interest In Arrears    144500  144320.65   144,320.65      8.4     8.4       0.5    0    7.9  1100.86
 603   Fixed     Interest In Arrears    315000  314923.15   314,923.15     8.55    8.55       0.5    0   8.05  2321.23
 604   Arm       Interest In Arrears    281000   280910.5   280,910.50     9.99    9.99       0.5    0   9.49  2383.89
 605   Fixed     Interest In Arrears    116800  116634.59   116,634.59     7.75    7.75       0.5    0   7.25   836.77
 606   Fixed     Interest In Arrears     72000   71976.86    71,976.86   11.475  11.475       0.5    0 10.975   711.64
 607   Arm       Interest In Arrears    504000  503853.53   503,853.53     7.95    7.95       0.5    0   7.45  3485.47
 608   Fixed     Interest In Arrears    302400  302159.37   302,159.37     7.15    7.15       0.5    0   6.65  2042.43
 609   Fixed     Interest In Arrears    126000  125959.73   125,959.73     11.5    11.5       0.5    0     11  1247.77
 610   Arm       Interest In Arrears    170250  170163.57   170,163.57     9.35    9.35       0.5    0   8.85  1412.96
 611   Arm       Interest In Arrears    205000  204891.98   204,891.98      8.3     8.3       0.5    0    7.8  1471.74
 612   Fixed     Interest In Arrears    180500  180359.19   180,359.19     7.25    7.25       0.5    0   6.75  1231.33
 613   Fixed     Interest In Arrears    600000  599458.47   599,458.47      6.4     6.4       0.5    0    5.9  3470.09
 614   Arm       Interest In Arrears    120000  119821.32   119,821.32      7.5     7.5       0.5    0      7   839.06
 615   Fixed     Interest In Arrears    426400  426025.55   426,025.55      6.5     6.5       0.5    0      6  2496.39
 616   Fixed     Interest In Arrears     77000   76968.06    76,968.06     10.3    10.3       0.5    0    9.8   692.86
 617   Arm       Interest In Arrears    121000  120872.73   120,872.73      9.2     9.2       0.5    0    8.7   991.06
 618   Fixed     Interest In Arrears    250400  250237.03   250,237.03     8.15    8.15       0.5    0   7.65   1863.6
 619   Arm       Interest In Arrears    344500  344460.56   344,460.56    11.05   11.05       0.5    0  10.55  3211.71
 620   Arm       Interest In Arrears    284900  284688.14   284,688.14     7.49    7.49       0.5    0   6.99  1990.11
 621   Fixed     Interest In Arrears     96000   95978.24    95,978.24      8.8     8.8       0.5    0    8.3   725.76
 622   Fixed     Interest In Arrears     62600   62578.75    62,578.75   11.225  11.225       0.5    0 10.725   606.82
 623   Arm       Interest In Arrears    205700  205599.88   205,599.88     9.55    9.55       0.5    0   9.05  1737.15
 624   Arm       Interest In Arrears    732000  731774.64   731,774.64     7.75    7.75       0.5    0   7.25  4952.86
 625   Fixed     Interest In Arrears    241600  241424.25   241,424.25      7.6     7.6       0.5    0    7.1  1705.88
 626   Arm       Interest In Arrears    472000  471772.22   471,772.22      8.6     8.6       0.5    0    8.1  3496.15
 627   Arm       Interest In Arrears    270000  269816.99   269,816.99     7.95    7.95       0.5    0   7.45  1971.76
 628   Arm       Interest Only          288000     288000   288,000.00      7.8     7.8       0.5    0    7.3     1872
 629   Arm       Interest Only          188000     188000   188,000.00     7.25    7.25       0.5    0   6.75  1135.83
 630   Arm       Interest In Arrears    380000  379773.56   379,773.56    7.875   7.875       0.5    0  7.375   2606.6
 631   Fixed     Interest In Arrears    212000  211831.31   211,831.31     7.15    7.15       0.5    0   6.65  1431.86
 632   Arm       Interest In Arrears    167500  167438.29   167,438.29    10.85   10.85       0.5    0  10.35  1576.19
 633   Fixed     Interest In Arrears    164000  163865.31   163,865.31     6.99    6.99       0.5    0   6.49  1089.99
 634   Fixed     Interest In Arrears    183000  182926.09   182,926.09   10.425  10.425       0.5    0  9.925  1663.72
 635   Arm       Interest In Arrears    100000   99848.11    99,848.11      7.4     7.4       0.5    0    6.9   692.38
 636   Arm       Interest In Arrears    250000  249892.48   249,892.48     8.99    8.99       0.5    0   8.49  1926.48
 637   Arm       Interest In Arrears    176000  175704.87   175,704.87      6.9     6.9       0.5    0    6.4  1159.14

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 589      2745.92   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 590       923.02    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 591       944.77   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
 592      2281.85   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 593      2079.35   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 594      1238.17   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
 595      3031.45   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 596      4479.52    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 597       591.87   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 598      2010.96   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 599       674.26    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 600      2265.56    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 601       5274.6   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 602      1100.86   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 603      2321.23    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 604      2383.89   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 605       836.77   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 606       711.64    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 607      3485.47    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 608      2042.43    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 609      1247.77    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 610      1412.96    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 611      1471.74   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 612      1231.33   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 613      3470.09   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
 614       839.06   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 615      2496.39   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 616       692.86   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 617       991.06   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 618       1863.6    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 619      3211.71   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 620      1990.11   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 621       725.76    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 622       606.82    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 623      1737.15    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 624      4952.86    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 625      1705.88   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 626      3496.15   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
 627      1971.76    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 628         1872    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 629      1135.83    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 630       2606.6   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 631      1431.86   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 632      1576.19    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 633      1089.99   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 634      1663.72    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 635       692.38    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 636      1926.48    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
 637      1159.14   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 589   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.729
 590   Not a Balloon Loan 30 YR FXD           0      0
 591   Not a Balloon Loan 30 YR FXD           0      0
 592   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
 593   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.75
 594   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.379
 595   Balloon Loan       2/ 6 MONTH LIBOR    0   5.99
 596   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.479
 597   Balloon Loan       2/ 6 MONTH LIBOR    0  5.079
 598   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
 599   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 600   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
 601   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
 602   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
 603   Balloon Loan       BALLOON OTHER       0      0
 604   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 605   Not a Balloon Loan 30 YR FXD           0      0
 606   Not a Balloon Loan 30 YR FXD           0      0
 607   Balloon Loan       2/ 6 MONTH LIBOR    0  5.229
 608   Not a Balloon Loan 30 YR FXD           0      0
 609   Not a Balloon Loan 30 YR FXD           0      0
 610   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 611   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
 612   Not a Balloon Loan 30 YR FXD           0      0
 613   Balloon Loan       BALLOON OTHER       0      0
 614   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.279
 615   Balloon Loan       BALLOON OTHER       0      0
 616   Not a Balloon Loan 30 YR FXD           0      0
 617   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
 618   Not a Balloon Loan 30 YR FXD           0      0
 619   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 620   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.269
 621   Balloon Loan       BALLOON OTHER       0      0
 622   Not a Balloon Loan 30 YR FXD           0      0
 623   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 624   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
 625   Not a Balloon Loan 30 YR FXD           0      0
 626   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
 627   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.676
 628   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.579
 629   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.976
 630   Balloon Loan       2/ 6 MONTH LIBOR    0  5.654
 631   Not a Balloon Loan 30 YR FXD           0      0
 632   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 633   Not a Balloon Loan 30 YR FXD           0      0
 634   Not a Balloon Loan 30 YR FXD           0      0
 635   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.179
 636   Balloon Loan       2/ 6 MONTH LIBOR    0  6.769
 637   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.679
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 589            6          6       3      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
 590            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 591            0          0       0        0        0        0       0    10.9          0   6/1/2006   6/1/2006
 592            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
 593            6          6       3      1.5        6        0    10.2    16.2         24   6/1/2008   6/1/2008
 594            6          6       3      1.5        6        0     7.6    13.6         24   6/1/2008   6/1/2008
 595            6          6       3      1.5        6        0      10      16         24   6/1/2008   6/1/2008
 596            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
 597            6          6       3      1.5        6        0     7.3    13.3         24   6/1/2008   6/1/2008
 598            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
 599            6          6       3      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
 600            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
 601            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
 602            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
 603            0          0       0        0        0        0       0    8.55          0   7/1/2006   7/1/2006
 604            6          6       3      1.5        6        0    9.99   15.99         24   6/1/2008   6/1/2008
 605            0          0       0        0        0        0       0    7.75          0   6/1/2006   6/1/2006
 606            0          0       0        0        0        0       0  11.475          0   7/1/2006   7/1/2006
 607            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 608            0          0       0        0        0        0       0    7.15          0   7/1/2006   7/1/2006
 609            0          0       0        0        0        0       0    11.5          0   7/1/2006   7/1/2006
 610            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
 611            6          6       3      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
 612            0          0       0        0        0        0       0    7.25          0   7/1/2006   7/1/2006
 613            0          0       0        0        0        0       0     6.4          0   6/1/2006   6/1/2006
 614            6          6       3      1.5        6        0     7.5    13.5         24   6/1/2008   6/1/2008
 615            0          0       0        0        0        0       0     6.5          0   6/1/2006   6/1/2006
 616            0          0       0        0        0        0       0    10.3          0   7/1/2006   7/1/2006
 617            6          6       3      1.5        6        0     9.2    15.2         24   6/1/2008   6/1/2008
 618            0          0       0        0        0        0       0    8.15          0   7/1/2006   7/1/2006
 619            6          6       3      1.5        6        0   11.05   17.05         24   7/1/2008   7/1/2008
 620            6          6       3      1.5        6        0    7.49   13.49         24   7/1/2008   7/1/2008
 621            0          0       0        0        0        0       0     8.8          0   7/1/2006   7/1/2006
 622            0          0       0        0        0        0       0  11.225          0   7/1/2006   7/1/2006
 623            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
 624            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 625            0          0       0        0        0        0       0     7.6          0   7/1/2006   7/1/2006
 626            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
 627            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 628            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
 629            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 630            6          6       3      1.5        6        0   7.875  13.875         24   6/1/2008   6/1/2008
 631            0          0       0        0        0        0       0    7.15          0   7/1/2006   7/1/2006
 632            6          6       3      1.5        6        0   10.85   16.85         24   7/1/2008   7/1/2008
 633            0          0       0        0        0        0       0    6.99          0   7/1/2006   7/1/2006
 634            0          0       0        0        0        0       0  10.425          0   7/1/2006   7/1/2006
 635            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
 636            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
 637            6          6       3      1.5        6        0     6.9    12.9         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 589     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 590     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    388000
 591     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    400000
 592     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 593     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 594     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 595     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 596     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 597     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 598     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 599     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 600     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 601     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 602     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 603     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 604     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 605     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       1         0
 606     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    288000
 607     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 608     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       1         0
 609     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    504000
 610     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 611     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 612     8/1/2006   8/1/2006       0 Home Improvement Stated Doc    Owner Occupied       1         0
 613     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 614     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 615     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 616     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    308000
 617     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 618     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 619     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 620     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 621     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       1         0
 622     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    250400
 623     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 624     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 625     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 626     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 627     8/1/2008   8/1/2008      23 Purchase         Easy Doc      Owner Occupied       1         0
 628     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 629     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 630     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Second Home          1         0
 631     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 632     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 633     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 634     8/1/2006   8/1/2006       0 Home Improvement Stated Doc    Owner Occupied       2    732000
 635     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 636     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 637     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 589       85700       80      100    428500         0
 590           0       20      100    530000         0
 591           0       20      100    520000         0
 592           0       90       90    332000         0
 593           0       90       90    258900         0
 594       34500       85      100    230000         0
 595           0       70       70    510000         0
 596      143000       80      100    715000         0
 597       23000       80      100    115000         0
 598       66500       80      100    335000         0
 599       20400       80      100    102000         0
 600           0       90       90    370000         0
 601           0    84.49    84.49    830000         0
 602           0       85       85    170000         0
 603           0    74.47    74.47    423000         0
 604           0    66.12    66.12    425000         0
 605       29200       80      100    146000         0
 606           0       20      100    360000         0
 607      126000       80      100    630000         0
 608       75600       80      100    378000         0
 609           0       20      100    630000         0
 610           0       75       75    227000         0
 611           0    77.36    77.36    270000         0
 612           0    68.11    68.11    265000         0
 613           0    41.38    41.38   1450000         0
 614       30000       80      100    166000         0
 615           0       80       80    533000         0
 616           0       20      100    385000         0
 617           0    87.68    87.68    138000         0
 618       62600       80      100    313000         0
 619           0       65       65    530000         0
 620           0       70       70    408000         0
 621       18000       80       95    120000         0
 622           0       20      100    313000         0
 623           0       85       85    242000         0
 624      183000       80      100    915000         0
 625           0       80       80    302000         0
 626           0       80       80    590000         0
 627       15000       90       95    300000         0
 628       72000       80      100    360000         0
 629       47000       80      100    235000         0
 630           0       80       80    475000         0
 631           0       80       80    265000         0
 632           0    64.42    64.42    260000         0
 633           0    68.33    68.33    240000         0
 634           0       20      100    915000         0
 635       25000       80      100    125000         0
 636           0    65.79    65.79    380000         0
 637       44000       80      100    220000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 589     428500 No MI       0                       Condomimium       1 NORTH HOLLYWOOD      CA    91606      753     0 46.93
 590     485000 No MI       0                       Single Family     1 HAWTHORNE            CA    90250      620     0 49.28
 591     500000 No MI       0                       Single Family     1 LONG BEACH           CA    90805      704     0 44.64
 592          0 No MI       0                       Single Family     1 SAN JACINTO          CA    92583      597     0 51.78
 593          0 No MI       0                       Single Family     1 RANDALLSTOWN         MD    21133      565     0 37.54
 594     230000 No MI       0                       Single Family     1 LAS VEGAS            NV    89142      602     0 49.68
 595          0 No MI       0                       Single Family     1 BOWIE                MD    20716      530     0 51.24
 596     715000 No MI       0                       Single Family     1 BONITA               CA    91902      726     0 40.78
 597     115000 No MI       0                       Condomimium       1 ATLANTA              GA    30342      607     0 49.16
 598     332500 No MI       0                       Single Family     1 MORENO VALLEY        CA    92553      767     0  47.1
 599     102000 No MI       0                       Condomimium       1 OGDEN                UT    84414      627     0 33.58
 600          0 No MI       0                       Single Family     1 COLTON               CA    92324      634     0 38.32
 601          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20774      527     0 53.83
 602          0 No MI       0                       Single Family     1 JACKSONVILLE         FL    32218      528     0 48.12
 603          0 No MI       0                       Single Family     1 MIAMI                FL    33186      598     0  35.4
 604          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90003      512     0 53.58
 605     146000 No MI       0                       Single Family     1 FENTON               MO    63026      608     0 49.56
 606     360000 No MI       0                       Single Family     1 LAS VEGAS            NV    89139      629     0 44.64
 607          0 No MI       0                       Single Family     1 NAPLES               FL    34104      632     0 47.04
 608     378000 No MI       0                       Single Family     1 RUTHER GLEN          VA    22546      676     0 49.72
 609          0 No MI       0                       Single Family     1 NAPLES               FL    34104      632     0 46.84
 610          0 No MI       0                       Single Family     1 TWIN LAKE            MI    49457      587     0 46.79
 611     265000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89031      629     0  50.2
 612          0 No MI       0                       Single Family     1 PLANTATION           FL    33322      742     0 51.63
 613          0 No MI       0                       Single Family     1 LA HABRA HEIGHTS     CA    90631      764     0 41.06
 614     150000 No MI       0                       Single Family     1 MYRTLE BEACH         SC    29588      653     0 39.73
 615          0 No MI       0                       Single Family     1 ANNAPOLIS            MD    21403      773     0 42.13
 616     385000 No MI       0                       Single Family     1 ALBUQUERQUE          NM    87123      648     0 49.98
 617          0 No MI       0                       Single Family     1 BARTOW               FL    33830      557     0 40.87
 618          0 No MI       0                       Condomimium       1 HOWELL               MI    48843      634     0 47.93
 619          0 No MI       0                       Single Family     1 NAPLES               FL    34109      523     0 54.82
 620     407000 No MI       0                       Single Family     1 NORTH BRUNSWICK      NJ     8902      678     0 25.96
 621     120000 No MI       0                       Single Family     1 TUSCON               AZ    85713      574     0 37.51
 622          0 No MI       0                       Condomimium       1 HOWELL               MI    48843      634     0 47.93
 623          0 No MI       0                       Single Family     1 LEWISTON             ME     4240      522     0 41.64
 624          0 No MI       0                       Single Family     1 REDWOOD CITY         CA    94062      713     0 48.88
 625          0 No MI       0                       Single Family     1 WEST HARTFORD        CT     6107      612     0 37.75
 626     590000 No MI       0                       Condomimium       1 LOS ALAMITOS         CA    90720      663     0 77.61
 627     300000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89032      600     0 54.77
 628     360000 No MI       0                       Single Family     1 LAS VEGAS            NV    89139      629     0 44.64
 629     235000 No MI       0                       Single Family     1 BARSTOW              CA    92311      621     0 17.04
 630     475000 No MI       0                       Single Family     1 SOUTH LAKE TAHOE     CA    96150      716     0 45.64
 631          0 No MI       0                       Single Family     1 PARLIER              CA    93648      621     0 50.67
 632          0 No MI       0                       Single Family     1 JERSEY CITY          NJ     7305      523     0 31.42
 633          0 No MI       0                       Single Family     1 FORT MYERS           FL    33912      626     0 36.57
 634          0 No MI       0                       Single Family     1 REDWOOD CITY         CA    94062      713     0 48.88
 635          0 No MI       0                       Single Family     1 TREMONTON            UT    84337      666     0 33.59
 636          0 No MI       0                       Single Family     1 TEMPE                AZ    85282      524     0 44.58
 637     220000 No MI       0                       Single Family     1 HARTFORD             CT     6114      662     0 45.16

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 589   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 590   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 591   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 592   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 593   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 594   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 595   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 596   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 597   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 598   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 599   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
 600   Wholesale             AXP   Yes      7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 601   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 602   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 603   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 604   Wholesale             CXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
 605   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 606   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 607   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 608   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 609   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 610   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 611   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 612   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 613   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 614   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 615   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 616   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 617   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 618   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 619   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 620   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
 621   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 622   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 623   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 624   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 625   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 626   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 627   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 628   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 629   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 630   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 631   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 632   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 633   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 634   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 635   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 636   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 637   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 638   Arm       Interest In Arrears    310000  309876.82   309,876.82     6.85    6.85       0.5    0   6.35  1892.76
 639   Fixed     Interest In Arrears    235000  234797.67   234,797.67     6.75    6.75       0.5    0   6.25  1524.21
 640   Fixed     Interest In Arrears    592000  591002.45   591,002.45    6.875   6.875       0.5    0  6.375  3889.02
 641   Arm       Interest In Arrears    180000  179872.96   179,872.96     7.75    7.75       0.5    0   7.25  1289.54
 642   Fixed     Interest In Arrears     45000   44983.15    44,983.15   10.775  10.775       0.5    0 10.275   420.91
 643   Arm       Interest In Arrears    152000  151957.09   151,957.09     8.05    8.05       0.5    0   7.55  1062.58
 644   Arm       Interest Only          264800     264800   264,800.00      7.1     7.1       0.5    0    6.6  1566.73
 645   Arm       Interest In Arrears    445000  444815.64   444,815.64      6.7     6.7       0.5    0    6.2  2668.94
 646   Arm       Interest In Arrears    153600  153221.18   153,221.18     8.45    8.45       0.5    0   7.95  1175.61
 647   Arm       Interest In Arrears    259200  259021.81   259,021.81    7.375   7.375       0.5    0  6.875  1681.82
 648   Arm       Interest In Arrears    305150  304914.31   304,914.31      7.3     7.3       0.5    0    6.8  2092.02
 649   Arm       Interest In Arrears    107950  107905.21   107,905.21     10.3    10.3       0.5    0    9.8   971.36
 650   Fixed     Interest In Arrears     53850   53836.53    53,836.53     12.6    12.6       0.5    0   12.1    578.9
 651   Arm       Interest In Arrears    472000  471716.69   471,716.69     7.85    7.85       0.5    0   7.35  3228.86
 652   Arm       Interest In Arrears    165000  164963.15   164,963.14     8.85    8.85       0.5    0   8.35  1253.73
 653   Fixed     Interest In Arrears     85600   85574.12    85,574.12    11.75   11.75       0.5    0  11.25   864.05
 654   Arm       Interest In Arrears    352000  351769.75   351,769.75     7.55    7.55       0.5    0   7.05  2329.43
 655   Arm       Interest In Arrears    171000  170929.87   170,929.87     9.15    9.15       0.5    0   8.65  1338.81
 656   Arm       Interest In Arrears    230000  229932.71   229,932.71     11.9    11.9       0.5    0   11.4  2348.12
 657   Arm       Interest In Arrears    145000  144927.16   144,927.16      9.4     9.4       0.5    0    8.9  1208.67
 658   Arm       Interest In Arrears    295200  295005.91   295,005.91      8.1     8.1       0.5    0    7.6  2186.69
 659   Arm       Interest In Arrears    151280  151233.43   151,233.43     7.75    7.75       0.5    0   7.25  1023.59
 660   Arm       Interest In Arrears    160650  160541.11   160,541.11     7.95    7.95       0.5    0   7.45   1173.2
 661   Fixed     Interest In Arrears     73800   73773.83    73,773.83   11.025  11.025       0.5    0 10.525   704.21
 662   Arm       Interest In Arrears    221000  220851.71   220,851.71        8       8       0.5    0    7.5  1621.62
 663   Arm       Interest Only          257600     257600   257,600.00    6.475   6.475       0.5    0  5.975  1389.97
 664   Fixed     Interest In Arrears     64400   64370.74    64,370.74    9.875   9.875       0.5    0  9.375   559.22
 665   Fixed     Interest In Arrears     90400   90342.35    90,342.35     8.25    8.25       0.5    0   7.75   679.15
 666   Fixed     Interest In Arrears    116000  115902.07   115,902.07     6.85    6.85       0.5    0   6.35    760.1
 667   Fixed     Interest In Arrears     36400   36387.02    36,387.02       11      11       0.5    0   10.5   346.65
 668   Arm       Interest In Arrears    145600     145565   145,565.00      8.6     8.6       0.5    0    8.1  1078.47
 669   Arm       Interest Only          209600     209600   209,600.00      8.1     8.1       0.5    0    7.6   1414.8
 670   Fixed     Interest In Arrears     52400   52379.18    52,379.18     10.5    10.5       0.5    0     10   479.32
 671   Fixed     Interest In Arrears    107120  107063.88   107,063.88      9.2     9.2       0.5    0    8.7   877.37
 672   Arm       Interest In Arrears     52000   51978.42    51,978.42     10.3    10.3       0.5    0    9.8   467.91
 673   Arm       Interest In Arrears    420000  419857.09   419,857.09      7.4     7.4       0.5    0    6.9  2732.91
 674   Fixed     Interest In Arrears    105000  104968.25   104,968.25    11.75   11.75       0.5    0  11.25  1059.88
 675   Arm       Interest In Arrears    262500  262421.49   262,421.49     11.8    11.8       0.5    0   11.3  2659.76
 676   Arm       Interest In Arrears    361000  360949.49   360,949.49     10.4    10.4       0.5    0    9.9  3179.18
 677   Fixed     Interest In Arrears    704000  703445.33   703,445.33      7.2     7.2       0.5    0    6.7  4778.67
 678   Arm       Interest In Arrears    156000   155929.5   155,929.50      9.9     9.9       0.5    0    9.4   1357.5
 679   Arm       Interest Only          633621     633621   633,621.00     8.65    8.65       0.5    0   8.15  4567.35
 680   Arm       Interest Only          400000     400000   400,000.00      7.5     7.5       0.5    0      7     2500
 681   Fixed     Interest In Arrears    100000   99968.56    99,968.56   11.575  11.575       0.5    0 11.075   996.02
 682   Arm       Interest In Arrears    620000  619549.01   619,549.01      7.6     7.6       0.5    0    7.1  4377.66
 683   Arm       Interest In Arrears    193500  193359.25   193,359.25      7.6     7.6       0.5    0    7.1  1366.25
 684   Arm       Interest In Arrears    228000   227934.5   227,934.50     7.99    7.99       0.5    0   7.49   1583.6
 685   Arm       Interest In Arrears    164800  164747.79   164,747.79     7.65    7.65       0.5    0   7.15  1102.81
 686   Fixed     Interest In Arrears    115000  114970.07   114,970.07   12.425  12.425       0.5    0 11.925  1220.66

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 638      1892.76    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 639      1524.21   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 640      3889.02   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 641      1289.54   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 642       420.91   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 643      1062.58   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 644      1566.73   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 645      2668.94   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 646      1175.61   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
 647      1681.82   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 648      2092.02    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 649       971.36   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 650        578.9    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 651      3228.86   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 652      1253.73   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 653       864.05    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 654      2329.43   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 655      1338.81   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 656      2348.12   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 657      1208.67   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 658      2186.69   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 659      1023.59    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 660       1173.2    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 661       704.21    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 662      1621.62    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 663      1389.97    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 664       559.22    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 665       679.15   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 666        760.1    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 667       346.65   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 668      1078.47   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 669       1414.8    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 670       479.32    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 671       877.37   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 672       467.91    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 673      2732.91    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 674      1059.88    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 675      2659.76    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 676      3179.18   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 677      4778.67    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 678       1357.5   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 679      4567.35   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
 680         2500    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 681       996.02    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 682      4377.66    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 683      1366.25    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 684       1583.6   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 685      1102.81    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 686      1220.66    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 638   Balloon Loan       2/ 6 MONTH LIBOR    0  4.576
 639   Not a Balloon Loan 30 YR FXD           0      0
 640   Not a Balloon Loan 30 YR FXD           0      0
 641   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.476
 642   Not a Balloon Loan 30 YR FXD           0      0
 643   Balloon Loan       2/ 6 MONTH LIBOR    0  5.829
 644   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.826
 645   Balloon Loan       2/ 6 MONTH LIBOR    0  4.479
 646   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.229
 647   Balloon Loan       2/ 6 MONTH LIBOR    0  5.154
 648   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.079
 649   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 650   Not a Balloon Loan 30 YR FXD           0      0
 651   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
 652   Balloon Loan       2/ 6 MONTH LIBOR    0  6.629
 653   Not a Balloon Loan 30 YR FXD           0      0
 654   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
 655   Balloon Loan       2/ 6 MONTH LIBOR    0  6.929
 656   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 657   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
 658   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.826
 659   Balloon Loan       2/ 6 MONTH LIBOR    0  5.476
 660   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
 661   Not a Balloon Loan 30 YR FXD           0      0
 662   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.779
 663   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.201
 664   Not a Balloon Loan 30 YR FXD           0      0
 665   Not a Balloon Loan 30 YR FXD           0      0
 666   Not a Balloon Loan 30 YR FXD           0      0
 667   Not a Balloon Loan 30 YR FXD           0      0
 668   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
 669   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.879
 670   Not a Balloon Loan 30 YR FXD           0      0
 671   Not a Balloon Loan 30 YR FXD           0      0
 672   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 673   Balloon Loan       2/ 6 MONTH LIBOR    0  5.179
 674   Not a Balloon Loan 30 YR FXD           0      0
 675   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 676   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 677   Not a Balloon Loan 30 YR FXD           0      0
 678   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 679   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.429
 680   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.279
 681   Not a Balloon Loan 30 YR FXD           0      0
 682   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.379
 683   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.379
 684   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
 685   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
 686   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 638            6          6       3      1.5        6        0    6.85   12.85         24   7/1/2008   7/1/2008
 639            0          0       0        0        0        0       0    6.75          0   7/1/2006   7/1/2006
 640            0          0       0        0        0        0       0   6.875          0   6/1/2006   6/1/2006
 641            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 642            0          0       0        0        0        0       0  10.775          0   7/1/2006   7/1/2006
 643            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
 644            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
 645            6          6       3      1.5        6        0     6.7    12.7         24   6/1/2008   6/1/2008
 646            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
 647            6          6       3      1.5        6        0   7.375  13.375         24   6/1/2008   6/1/2008
 648            6          6       3      1.5        6        0     7.3    13.3         24   7/1/2008   7/1/2008
 649            6          6       3      1.5        6        0    10.3    16.3         24   7/1/2008   7/1/2008
 650            0          0       0        0        0        0       0    12.6          0   7/1/2006   7/1/2006
 651            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
 652            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
 653            0          0       0        0        0        0       0   11.75          0   7/1/2006   7/1/2006
 654            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
 655            6          6       3      1.5        6        0    9.15   15.15         24   6/1/2008   6/1/2008
 656            6          6       3      1.5        6        0    11.9    17.9         24   7/1/2008   7/1/2008
 657            6          6       3      1.5        6        0     9.4    15.4         24   7/1/2008   7/1/2008
 658            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 659            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 660            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 661            0          0       0        0        0        0       0  11.025          0   7/1/2006   7/1/2006
 662            6          6       3      1.5        6        0       8      14         24   7/1/2008   7/1/2008
 663            6          6       3      1.5        6        0   6.475  12.475         24   7/1/2008   7/1/2008
 664            0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
 665            0          0       0        0        0        0       0    8.25          0   7/1/2006   7/1/2006
 666            0          0       0        0        0        0       0    6.85          0   7/1/2006   7/1/2006
 667            0          0       0        0        0        0       0      11          0   7/1/2006   7/1/2006
 668            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
 669            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 670            0          0       0        0        0        0       0    10.5          0   7/1/2006   7/1/2006
 671            0          0       0        0        0        0       0     9.2          0   7/1/2006   7/1/2006
 672            6          6       3      1.5        6        0    10.3    16.3         24   7/1/2008   7/1/2008
 673            6          6       3      1.5        6        0     7.4    13.4         24   7/1/2008   7/1/2008
 674            0          0       0        0        0        0       0   11.75          0   7/1/2006   7/1/2006
 675            6          6       3      1.5        6        0    11.8    17.8         24   7/1/2008   7/1/2008
 676            6          6       3      1.5        6        0    10.4    16.4         24   7/1/2008   7/1/2008
 677            0          0       0        0        0        0       0     7.2          0   7/1/2006   7/1/2006
 678            6          6       3      1.5        6        0     9.9    15.9         24   7/1/2008   7/1/2008
 679            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
 680            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
 681            0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
 682            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
 683            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
 684            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 685            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 686            0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 638     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 639     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 640     7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 641     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 642     8/1/2006   8/1/2006       0 Home Improvement Stated Doc    Owner Occupied       2    180000
 643     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 644     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 645     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 646     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 647     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 648     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 649     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 650     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    305150
 651     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
 652     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 653     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    342400
 654     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Investor Occupied    1         0
 655     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 656     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 657     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 658     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 659     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 660     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 661     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    295200
 662     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 663     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 664     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    257600
 665     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 666     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 667     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    145600
 668     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 669     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 670     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    209600
 671     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       1         0
 672     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 673     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 674     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    420000
 675     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 676     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 677     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 678     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 679     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 680     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 681     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    400000
 682     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 683     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 684     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 685     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 686     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    460000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 638           0    68.13    68.13    455000         0
 639           0    83.93    83.93    280000         0
 640           0       80       80    740000         0
 641       45000       80      100    225000         0
 642           0       20      100    225000         0
 643       38000       80      100    195000         0
 644       66200       80      100    331000         0
 645           0    83.18    83.18    535000         0
 646           0       80       80    192000         0
 647       64800       80      100    324000         0
 648       53850       85      100    364000         0
 649           0       85       85    127000         0
 650           0       15      100    364000         0
 651      118000       80      100    590000         0
 652           0       75       75    220000         0
 653           0       20      100    428000         0
 654           0       80       80    440000         0
 655           0       90       90    190000         0
 656           0    63.89    63.89    360000         0
 657           0    60.42    60.42    240000         0
 658       73800       80      100    375000         0
 659           0    60.51    60.51    250000         0
 660           0       85       85    189000         0
 661           0       20      100    375000         0
 662           0       85       85    260000         0
 663       64400       80      100    322000         0
 664           0       20      100    322000         0
 665           0       80       80    113000         0
 666           0    30.93    30.93    375000         0
 667           0       20      100    183000         0
 668       36400       80      100    183000         0
 669       52400       80      100    262000         0
 670           0       20      100    262000         0
 671       26780       80      100    135000         0
 672           0      100      100     54600         0
 673      105000       80      100    525000         0
 674           0       20      100    525000         0
 675           0       70       70    375000         0
 676           0    63.22    63.22    571000         0
 677           0     79.1     79.1    890000         0
 678           0       65       65    240000         0
 679      158405       80      100    795000         0
 680      100000       80      100    500000         0
 681           0       20      100    500000         0
 682           0       80       80    775000         0
 683           0       90       90    216000         0
 684       57000       80      100    285000         0
 685       41200       80      100    206000         0
 686           0       20      100    650000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 638     455000 No MI       0                       Single Family     1 HAWTHORNE            CA    90250      676     0 27.74
 639          0 No MI       0                       Single Family     1 OXON HILL            MD    20745      746     0 39.77
 640          0 No MI       0                       Single Family     1 GARDEN GROVE         CA    92843      775     0 54.55
 641          0 No MI       0                       Single Family     1 WALDORF              MD    20601      693     0 22.25
 642          0 No MI       0                       Single Family     1 WALDORF              MD    20601      693     0 22.25
 643     190000 No MI       0                       Single Family     1 PHOENIX              AZ    85029      622     0 43.81
 644     331000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32258      645     0 49.86
 645          0 No MI       0                       Single Family     1 NORWALK              CA    90650      586     0 50.71
 646     192000 No MI       0                       Condomimium       1 MYRTLE BEACH         SC    29577      592     0  37.5
 647     324000 No MI       0                       Single Family     1 WINCHESTER           VA    22602      635     0 30.14
 648     359000 No MI       0                       Single Family     1 VICTORVILLE          CA    92392      594     0  48.7
 649          0 No MI       0                       Single Family     1 WICHITA              KS    67212      530     0  43.3
 650     359000 No MI       0                       Single Family     1 VICTORVILLE          CA    92392      594     0  48.7
 651     590000 No MI       0                       Single Family     1 SANTA ANA            CA    92701      703     0 47.76
 652          0 No MI       0                       Single Family     1 PHOENIX              AZ    85035      573     0 44.84
 653     428000 No MI       0                       Single Family     1 NIPOMO               CA    93444      612     0 51.79
 654          0 No MI       0                       Single Family     1 PALMDALE             CA    93551      634     0 38.56
 655          0 No MI       0                       Single Family     1 PORTLAND             OR    97222      562     0 42.35
 656          0 No MI       0                       Single Family     1 MORENO VALLEY        CA    92553      522     0 54.22
 657          0 No MI       0                       Single Family     1 ABINGDON             MD    21009      574     0 46.65
 658     369000 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      707     0 37.31
 659          0 No MI       0                       Single Family     1 BALTIMORE            MD    21206      603     0 44.33
 660          0 No MI       0                       Single Family     1 TAMPA                FL    33617      623     0 44.53
 661     369000 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      707     0 37.31
 662     260000 No MI       0                       Single Family     1 GLENDALE             AZ    85306      533     0 42.87
 663          0 No MI       0                       Single Family     1 VICTORVILLE          CA    92392      644     0  42.7
 664          0 No MI       0                       Single Family     1 VICTORVILLE          CA    92392      644     0  42.7
 665          0 No MI       0                       Single Family     1 CINCINNATI           OH    45209      654     0 34.07
 666          0 No MI       0                       Single Family     1 CORONA               CA    92882      705     0 49.87
 667     182000 No MI       0                       Single Family     1 PHOENIX              AZ    85035      700     0 18.27
 668     182000 No MI       0                       Single Family     1 PHOENIX              AZ    85035      700     0 18.27
 669     262000 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92410      641     0 32.76
 670     262000 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92410      641     0 32.76
 671     133900 No MI       0                       Single Family     1 HOWARD CITY          MI    49329      580     0 48.91
 672      52000 No MI       0                       Single Family     1 BALTIMORE            MD    21216      615     0  29.4
 673     525000 No MI       0                       Single Family     1 PACOIMA              CA    91331      617     0 46.99
 674     525000 No MI       0                       Single Family     1 PACOIMA              CA    91331      617     0 46.99
 675          0 No MI       0                       Single Family     1 MERCED               CA    95340      503     0 46.17
 676          0 No MI       0                       Single Family     1 CARSON               CA    90746      500     0 54.54
 677          0 No MI       0                       Single Family     1 NORTHRIDGE           CA    91326      698     0 40.18
 678          0 No MI       0                       Single Family     1 PHOENIX              AZ    85032      548     0 53.94
 679     792027 No MI       0                       Condomimium       1 MOUNT SINAI          NY    11766      705     0 38.32
 680     500000 No MI       0                       Single Family     1 LOS ANGELES          CA    90037      626     0 34.68
 681     500000 No MI       0                       Single Family     1 LOS ANGELES          CA    90037      626     0 34.68
 682          0 No MI       0                       Single Family     1 NEW HYDE PARK        NY    11040      687     0 44.85
 683     215000 No MI       0                       Single Family     1 PHOENIX              AZ    85037      618     0  33.7
 684     285900 No MI       0                       Two Family        2 HARTFORD             CT     6114      591     0 46.12
 685     206000 No MI       0                       Single Family     1 CAPE CORAL           FL    33914      620     0 47.64
 686     575000 No MI       0                       Two Family        2 LONG BEACH           CA    90806      608     0 35.33

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 638   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 639   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 640   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 641   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 642   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 643   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 644   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 645   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 646   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 647   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 648   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 649   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 650   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 651   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 652   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 653   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 654   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 655   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 656   Wholesale             C-XP  No       7/1/2006 9/1/2006     0     0     0      0    0 FHLT 2006-B     2
 657   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 658   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 659   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 660   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 661   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 662   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     1
 663   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 664   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 665   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 666   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 667   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 668   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 669   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 670   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 671   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 672   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 673   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 674   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 675   Wholesale             CXP   No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
 676   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 677   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 678   Wholesale             CXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 679   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 680   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 681   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 682   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 683   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 684   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 685   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 686   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 687   Arm       Interest In Arrears    420800  420686.26   420,686.26      8.2     8.2       0.5    0    7.7  2989.21
 688   Arm       Interest In Arrears    736304  735773.76   735,773.76     7.65    7.65       0.5    0   7.15  5224.18
 689   Fixed     Interest In Arrears     57000   56985.74    56,985.74     12.6    12.6       0.5    0   12.1   612.76
 690   Arm       Interest In Arrears    150000  149966.99   149,966.99      8.9     8.9       0.5    0    8.4  1145.51
 691   Arm       Interest In Arrears    750000  749800.21   749,800.21     8.25    8.25       0.5    0   7.75  5356.04
 692   Fixed     Interest In Arrears    481536  481303.87   481,303.87     6.15    6.15       0.5    0   5.65     2700
 693   Fixed     Interest In Arrears    147800  147760.67   147,760.67   12.325  12.325       0.5    0 11.825  1557.36
 694   Arm       Interest In Arrears    347200   347123.6   347,123.60      8.9     8.9       0.5    0    8.4  2651.47
 695   Arm       Interest In Arrears    132500  132482.02   132,482.02     10.5    10.5       0.5    0     10  1177.36
 696   Arm       Interest In Arrears    255000  254926.75   254,926.75     7.99    7.99       0.5    0   7.49  1771.13
 697   Arm       Interest Only          591200     591200   591,200.00     8.35    8.35       0.5    0   7.85  4113.77
 698   Fixed     Interest In Arrears     41200   41185.27    41,185.27    10.99   10.99       0.5    0  10.49   392.05
 699   Arm       Interest In Arrears    329000  328969.74   328,969.74    11.75   11.75       0.5    0  11.25  3251.72
 700   Fixed     Interest In Arrears    176000  175866.74   175,866.74      7.4     7.4       0.5    0    6.9  1218.59
 701   Arm       Interest Only          225000     225000   225,000.00     8.85    8.85       0.5    0   8.35  1659.37
 702   Arm       Interest In Arrears    227500  227461.19   227,461.19     9.75    9.75       0.5    0   9.25  1887.25
 703   Fixed     Interest In Arrears    493600  493149.43   493,149.43     6.45    6.45       0.5    0   5.95  3103.67
 704   Arm       Interest In Arrears    147000   146929.2   146,929.20      9.6     9.6       0.5    0    9.1   1246.8
 705   Arm       Interest In Arrears    308000   307875.9   307,875.90      6.8     6.8       0.5    0    6.3  1869.43
 706   Fixed     Interest In Arrears    189000  188903.04   188,903.04      9.3     9.3       0.5    0    8.8  1561.71
 707   Fixed     Interest In Arrears    320000  319699.29   319,699.29      6.3     6.3       0.5    0    5.8  1980.71
 708   Fixed     Interest In Arrears    118000  117920.39   117,920.39   11.275  11.275       0.5    0 10.775  1148.33
 709   Fixed     Interest In Arrears     38000   37988.44    37,988.44   11.725  11.725       0.5    0 11.225   382.85
 710   Arm       Interest In Arrears    463250  462663.19   462,663.19      8.3     8.3       0.5    0    7.8  3496.54
 711   Fixed     Interest In Arrears     66200   66170.66    66,170.66     9.99    9.99       0.5    0   9.49   580.46
 712   Arm       Interest In Arrears    404000  403899.67   403,899.67     8.49    8.49       0.5    0   7.99  2958.63
 713   Arm       Interest In Arrears    240800   240737.7   240,737.70     8.35    8.35       0.5    0   7.85  1737.87
 714   Fixed     Interest In Arrears    101000  100968.42   100,968.42     11.6    11.6       0.5    0   11.1  1007.91
 715   Fixed     Interest In Arrears     71000   70971.17    70,971.17     10.4    10.4       0.5    0    9.9   644.16
 716   Arm       Interest In Arrears    272000  271939.25   271,939.25     8.85    8.85       0.5    0   8.35  2066.75
 717   Fixed     Interest In Arrears     68000   67977.91    67,977.91   11.425  11.425       0.5    0 10.925   669.51
 718   Arm       Interest In Arrears    335000  334836.95   334,836.95     9.55    9.55       0.5    0   9.05  2829.09
 719   Arm       Interest In Arrears    392000  391742.27   391,742.27      8.1     8.1       0.5    0    7.6  2903.73
 720   Fixed     Interest In Arrears     98000   97966.37    97,966.37   11.175  11.175       0.5    0 10.675   946.26
 721   Arm       Interest In Arrears    129600  129534.21   129,534.21     9.35    9.35       0.5    0   8.85  1075.59
 722   Arm       Interest In Arrears     82800   82745.56    82,745.56      8.1     8.1       0.5    0    7.6   613.34
 723   Arm       Interest Only          414000     414000   414,000.00      6.1     6.1       0.5    0    5.6   2104.5
 724   Arm       Interest In Arrears    356000   355813.5   355,813.50      9.2     9.2       0.5    0    8.7  2915.83
 725   Arm       Interest In Arrears    259250  259097.73   259,097.73     8.65    8.65       0.5    0   8.15  2021.03
 726   Arm       Interest In Arrears    452000  451881.33   451,881.33      8.3     8.3       0.5    0    7.8     3245
 727   Fixed     Interest In Arrears     64800   64758.16    64,758.16   11.475  11.475       0.5    0 10.975   640.47
 728   Arm       Interest In Arrears     50000   49982.56    49,982.56     11.1    11.1       0.5    0   10.6   479.94
 729   Arm       Interest Only          373600     373600   373,600.00    6.524   6.524       0.5    0  6.024  2031.14
 730   Arm       Interest In Arrears    217000  216932.91   216,932.91    11.65   11.65       0.5    0  11.15   2173.8
 731   Arm       Interest In Arrears    243750  243686.01   243,686.01      8.3     8.3       0.5    0    7.8  1749.93
 732   Arm       Interest In Arrears    612000  611811.59   611,811.59     7.75    7.75       0.5    0   7.25  4140.91
 733   Fixed     Interest In Arrears     73500    73474.5    73,474.50   11.125  11.125       0.5    0 10.625   706.91
 734   Arm       Interest In Arrears    248000  247849.76   247,849.76      8.5     8.5       0.5    0      8  1906.91
 735   Fixed     Interest In Arrears    153000  152964.42   152,964.42   12.925  12.925       0.5    0 12.425  1683.52

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 687      2989.21    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 688      5224.18    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 689       612.76   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 690      1145.51    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 691      5356.04   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 692         2700    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 693      1557.36    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 694      2651.47    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 695      1177.36    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 696      1771.13    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 697      4113.77    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 698       392.05    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 699      3251.72    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 700      1218.59    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 701      1659.38    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 702      1887.25    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 703      3103.67    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 704       1246.8    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 705      1869.43   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 706      1561.71   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 707      1980.71    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 708      1148.33   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 709       382.85   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 710      3496.54   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 711       580.46   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 712      2958.63    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 713      1737.87   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 714      1007.91    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 715       644.16   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 716      2066.75    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 717       669.51    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 718      2829.09   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 719      2903.73    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 720       946.26    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 721      1075.59   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 722       613.34   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 723       2104.5    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 724      2915.83   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 725      2021.03    6/3/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 726         3245    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 727       640.47   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 728       479.94    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 729      2031.14    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 730       2173.8    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 731      1749.93   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 732      4140.91    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 733       706.91    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 734      1906.91    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 735      1683.52    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 687   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
 688   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.429
 689   Not a Balloon Loan 30 YR FXD           0      0
 690   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
 691   Balloon Loan       2/ 6 MONTH LIBOR    0  5.976
 692   Balloon Loan       BALLOON OTHER       0      0
 693   Not a Balloon Loan 30 YR FXD           0      0
 694   Balloon Loan       2/ 6 MONTH LIBOR    0  6.626
 695   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 696   Balloon Loan       2/ 6 MONTH LIBOR    0  5.716
 697   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.129
 698   Not a Balloon Loan 30 YR FXD           0      0
 699   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 700   Not a Balloon Loan 30 YR FXD           0      0
 701   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.629
 702   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 703   Not a Balloon Loan 30 YR FXD           0      0
 704   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 705   Balloon Loan       2/ 6 MONTH LIBOR    0  4.526
 706   Not a Balloon Loan 30 YR FXD           0      0
 707   Not a Balloon Loan 30 YR FXD           0      0
 708   Not a Balloon Loan 30 YR FXD           0      0
 709   Not a Balloon Loan 30 YR FXD           0      0
 710   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
 711   Not a Balloon Loan 30 YR FXD           0      0
 712   Balloon Loan       2/ 6 MONTH LIBOR    0  6.216
 713   Balloon Loan       2/ 6 MONTH LIBOR    0  6.129
 714   Not a Balloon Loan 30 YR FXD           0      0
 715   Not a Balloon Loan 30 YR FXD           0      0
 716   Balloon Loan       2/ 6 MONTH LIBOR    0  6.576
 717   Not a Balloon Loan 30 YR FXD           0      0
 718   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 719   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.879
 720   Not a Balloon Loan 30 YR FXD           0      0
 721   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
 722   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.826
 723   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  3.826
 724   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.99
 725   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.376
 726   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
 727   Not a Balloon Loan 30 YR FXD           0      0
 728   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 729   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.303
 730   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.99
 731   Balloon Loan       2/ 6 MONTH LIBOR    0  6.026
 732   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
 733   Not a Balloon Loan 30 YR FXD           0      0
 734   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.226
 735   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 687            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
 688            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 689            0          0       0        0        0        0       0    12.6          0   7/1/2006   7/1/2006
 690            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
 691            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
 692            0          0       0        0        0        0       0    6.15          0   7/1/2006   7/1/2006
 693            0          0       0        0        0        0       0  12.325          0   7/1/2006   7/1/2006
 694            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
 695            6          6       3      1.5        6        0    10.5    16.5         24   7/1/2008   7/1/2008
 696            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 697            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
 698            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 699            6          6       3      1.5        6        0   11.75   17.75         24   7/1/2008   7/1/2008
 700            0          0       0        0        0        0       0     7.4          0   7/1/2006   7/1/2006
 701            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
 702            6          6       3      1.5        6        0    9.75   15.75         24   7/1/2008   7/1/2008
 703            0          0       0        0        0        0       0    6.45          0   7/1/2006   7/1/2006
 704            6          6       3      1.5        6        0     9.6    15.6         24   7/1/2008   7/1/2008
 705            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
 706            0          0       0        0        0        0       0     9.3          0   7/1/2006   7/1/2006
 707            0          0       0        0        0        0       0     6.3          0   7/1/2006   7/1/2006
 708            0          0       0        0        0        0       0  11.275          0   6/1/2006   6/1/2006
 709            0          0       0        0        0        0       0  11.725          0   7/1/2006   7/1/2006
 710            6          6       3      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
 711            0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
 712            6          6       3      1.5        6        0    8.49   14.49         24   7/1/2008   7/1/2008
 713            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
 714            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
 715            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
 716            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
 717            0          0       0        0        0        0       0  11.425          0   7/1/2006   7/1/2006
 718            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
 719            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 720            0          0       0        0        0        0       0  11.175          0   7/1/2006   7/1/2006
 721            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
 722            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 723            6          6       3      1.5        6        0     6.1    12.1         24   7/1/2008   7/1/2008
 724            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008
 725            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
 726            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
 727            0          0       0        0        0        0       0  11.475          0   6/1/2006   6/1/2006
 728            6          6       3      1.5        6        0    11.1    17.1         24   7/1/2008   7/1/2008
 729            6          6       3      1.5        6        0   6.524  12.524         24   7/1/2008   7/1/2008
 730            6          6       3      1.5        6        0   11.65   17.65         24   7/1/2008   7/1/2008
 731            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
 732            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 733            0          0       0        0        0        0       0  11.125          0   7/1/2006   7/1/2006
 734            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
 735            0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 687     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 688     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 689     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    228000
 690     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 691     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 692     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 693     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    591200
 694     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 695     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 696     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 697     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 698     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    164800
 699     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 700     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 701     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 702     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 703     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       1         0
 704     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 705     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 706     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 707     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 708     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    472000
 709     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    152000
 710     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
 711     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    264800
 712     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 713     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 714     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    404000
 715     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    284000
 716     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 717     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2    272000
 718     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 719     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 720     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    392000
 721     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 722     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 723     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 724     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 725     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 726     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 727     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    259200
 728     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 729     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 730     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 731     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 732     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 733     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    588000
 734     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 735     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    612000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 687      105200       80      100    526000         0
 688           0       85       85    882000         0
 689           0       20      100    285000         0
 690           0    49.34    49.34    304000         0
 691           0    89.29    89.29    840000         0
 692           0    43.78    43.78   1100000         0
 693           0       20      100    739000         0
 694           0       80       80    434000         0
 695           0    45.69    45.69    290000         0
 696           0      100      100    255000         0
 697      147800       80      100    739000         0
 698           0       20      100    206000         0
 699           0       70       70    470000         0
 700       44000       80      100    220000         0
 701           0       90       90    250000         0
 702           0       65       65    350000         0
 703           0       80       80    620000         0
 704           0       75       75    196000         0
 705       77000       80      100    385000         0
 706           0       90       90    210000         0
 707           0    68.09    68.09    470000         0
 708           0       20      100    590000         0
 709           0       20      100    195000         0
 710           0       85       85    545000         0
 711           0       20      100    331000         0
 712      101000       80      100    505000         0
 713       60200       80      100    310000         0
 714           0       20      100    505000         0
 715           0    19.94    99.72    356000         0
 716       68000       80      100    340000         0
 717           0       20      100    340000         0
 718           0    72.83    72.83    460000         0
 719       98000       80      100    490000         0
 720           0       20      100    490000         0
 721       32400       80      100    162000         0
 722           0       90       90     92000         0
 723           0       90       90    460000         0
 724           0       80       80    445000         0
 725           0       85       85    305000         0
 726      113000       80      100    565000         0
 727           0       20      100    324000         0
 728           0       80       80     62500         0
 729       93400       80      100    471500         0
 730           0       70       70    310000         0
 731           0       75       75    327000         0
 732      153000       80      100    765000         0
 733           0       10       90    735000         0
 734       62000       80      100    320000         0
 735           0       20      100    765000         0

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 687     526000 No MI       0                       Single Family     1 BAY POINT            CA    94565      672     0 39.83
 688     866240 No MI       0                       Single Family     1 MIAMI                FL    33157      607     0 28.52
 689     285900 No MI       0                       Two Family        2 HARTFORD             CT     6114      591     0 46.12
 690          0 No MI       0                       Single Family     1 WALDORF              MD    20602      572     0 53.46
 691          0 No MI       0                       Single Family     1 ARCADIA              CA    91006      647     0 50.23
 692          0 No MI       0                       Single Family     1 SCOTTSDALE           AZ    85262      801     0 45.16
 693     739000 No MI       0                       Single Family     1 LAKEWOOD             CA    90712      616     0 46.83
 694          0 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      647     0 53.04
 695          0 No MI       0                       Single Family     1 APPLE VALLEY         CA    92307      603     0 39.57
 696     255000 No MI       0                       Single Family     1 LANCASTER            CA    93534      699     0 44.69
 697     739000 No MI       0                       Single Family     1 LAKEWOOD             CA    90712      616     0 46.83
 698     206000 No MI       0                       Single Family     1 CAPE CORAL           FL    33914      620     0 47.64
 699          0 No MI       0                       Single Family     1 MESA                 AZ    85201      552     0  53.6
 700          0 No MI       0                       Single Family     1 SPOKANE              WA    99218      667     0 38.02
 701          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89122      597     0  30.8
 702     350000 No MI       0                       Single Family     1 SACRAMENTO           CA    95833      507     0 54.69
 703     617000 No MI       0                       Single Family     1 FULLERTON            CA    92833      702     0 34.55
 704          0 No MI       0                       Single Family     1 RICHMOND             VA    23223      582     0 33.06
 705     385000 No MI       0                       Single Family     1 ALBUQUERQUE          NM    87123      648     0 49.98
 706          0 No MI       0                       Single Family     1 HOT SPRINGS          AR    71913      574     0 35.51
 707          0 No MI       0                       Single Family     1 WOODBRIDGE           VA    22193      646     0 41.19
 708     590000 No MI       0                       Single Family     1 SANTA ANA            CA    92701      703     0 49.49
 709     190000 No MI       0                       Single Family     1 PHOENIX              AZ    85029      622     0 43.81
 710          0 No MI       0                       Single Family     1 LONG BEACH           CA    90805      545     0 22.05
 711     331000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32258      645     0 49.86
 712     505000 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      656     0  47.8
 713     301000 No MI       0                       Single Family     1 SUNRISE              FL    33322      580     0 43.26
 714     505000 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      656     0 47.28
 715     356000 No MI       0                       Single Family     1 MIDDLETOWN           DE    19709      640     0 46.72
 716          0 No MI       0                       Single Family     1 MURRIETA             CA    92562      755     0  45.8
 717          0 No MI       0                       Single Family     1 MURRIETA             CA    92562      755     0  45.8
 718          0 No MI       0                       Two Family        2 BELLEVILLE           NJ     7109      507     0 50.84
 719     490000 No MI       0                       Single Family     1 PITTSBURG            CA    94565      731     0 45.45
 720     490000 No MI       0                       Single Family     1 PITTSBURG            CA    94565      731     0 45.45
 721     162000 No MI       0                       Single Family     1 STERLING HEIGHTS     MI    48313      805     0  45.6
 722          0 No MI       0                       Single Family     1 DETROIT              MI    48234      654     0 24.41
 723          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90033      648     0 22.02
 724          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20774      542     0 52.68
 725          0 No MI       0                       Single Family     1 EASTFORD             CT     6242      563     0 43.54
 726          0 No MI       0                       Single Family     1 NORTH HOLLYWOOD AREA CA    91605      645     0 47.42
 727     324000 No MI       0                       Single Family     1 WINCHESTER           VA    22602      635     0 30.14
 728          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19139      555     0 20.48
 729     467000 No MI       0                       Single Family     1 LA PUENTE            CA    91746      678     0 46.16
 730          0 No MI       0                       Single Family     1 SEVERN               MD    21144      521     0 51.95
 731     325000 No MI       0                       Single Family     1 BOCA RATON           FL    33428      599     0 41.92
 732     765000 No MI       0                       Two Family        2 SANTA ANA            CA    92706      621     0 46.51
 733     735000 No MI       0                       Single Family     1 SIMI VALLEY          CA    93065      670     0 44.61
 734     310000 No MI       0                       Single Family     1 PALMDALE             CA    93550      655     0  48.2
 735     765000 No MI       0                       Two Family        2 SANTA ANA            CA    92706      621     0 46.51

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 687   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 688   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 689   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 690   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 691   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 692   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 693   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 694   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 695   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     1
 696   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 697   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 698   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 699   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 700   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 701   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 702   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 703   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 704   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 705   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 706   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 707   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 708   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 709   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 710   Wholesale             AXP   No       7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
 711   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 712   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 713   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 714   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 715   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 716   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 717   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 718   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 719   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 720   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 721   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 722   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 723   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 724   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 725   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 726   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 727   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 728   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     1
 729   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 730   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 731   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 732   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 733   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 734   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 735   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 736   Arm       Interest In Arrears    218400  218300.25   218,300.25     9.85    9.85       0.5    0   9.35  1892.45
 737   Arm       Interest In Arrears    133600  133399.08   133,399.08     7.45    7.45       0.5    0   6.95   929.58
 738   Arm       Interest Only          284000     284000   284,000.00     8.25    8.25       0.5    0   7.75   1952.5
 739   Arm       Interest In Arrears    187000  186956.98   186,956.98     8.75    8.75       0.5    0   8.25  1406.56
 740   Arm       Interest In Arrears    240000  239850.06   239,850.06     8.35    8.35       0.5    0   7.85  1819.94
 741   Arm       Interest In Arrears     72000   71984.57    71,984.57     8.99    8.99       0.5    0   8.49   554.83
 742   Fixed     Interest In Arrears     18000   17960.38    17,960.38    10.99   10.99       0.5    0  10.49   204.47
 743   Arm       Interest In Arrears    368760  368623.41   368,623.41      7.1     7.1       0.5    0    6.6  2318.42
 744   Arm       Interest In Arrears    376000  375852.68   375,852.68      6.9     6.9       0.5    0    6.4  2309.32
 745   Arm       Interest Only          380000     380000   380,000.00     6.75    6.75       0.5    0   6.25   2137.5
 746   Fixed     Interest In Arrears    476000  475643.19   475,643.19     7.45    7.45       0.5    0   6.95  3311.98
 747   Fixed     Interest In Arrears     72900   72880.27    72,880.27    12.25   12.25       0.5    0  11.75   763.92
 748   Fixed     Interest In Arrears    344000  343710.99   343,710.99    6.875   6.875       0.5    0  6.375  2259.84
 749   Arm       Interest In Arrears    337250  337185.11   337,185.11     9.35    9.35       0.5    0   8.85  2692.63
 750   Arm       Interest In Arrears    181600  181559.44   181,559.44     8.85    8.85       0.5    0   8.35  1379.86
 751   Fixed     Interest In Arrears     45400    45389.5    45,389.50    12.95   12.95       0.5    0  12.45   500.44
 752   Arm       Interest In Arrears    375000   374821.3   374,821.30     9.65    9.65       0.5    0   9.15  3194.33
 753   Arm       Interest Only          392000     392000   392,000.00     7.25    7.25       0.5    0   6.75  2368.33
 754   Arm       Interest Only          291200     291200   291,200.00     8.85    8.85       0.5    0   8.35   2147.6
 755   Arm       Interest In Arrears    868000  867274.35   867,274.35      6.9     6.9       0.5    0    6.4  5716.65
 756   Fixed     Interest In Arrears     62000   61980.19    61,980.19     11.5    11.5       0.5    0     11   613.98
 757   Fixed     Interest In Arrears     47000    46984.3    46,984.30     11.3    11.3       0.5    0   10.8   458.28
 758   Arm       Interest In Arrears    357500   357334.6   357,334.60      6.3     6.3       0.5    0    5.8  2042.28
 759   Arm       Interest In Arrears     72000   71978.94    71,978.94     11.9    11.9       0.5    0   11.4   735.06
 760   Arm       Interest In Arrears    240000  239974.18   239,974.18    11.25   11.25       0.5    0  10.75  2275.82
 761   Fixed     Interest In Arrears     72800   72775.01    72,775.01   11.175  11.175       0.5    0 10.675   702.94
 762   Arm       Interest In Arrears    730000  729775.26   729,775.26     7.75    7.75       0.5    0   7.25  4939.32
 763   Fixed     Interest In Arrears    188000  187855.94   187,855.94     7.34    7.34       0.5    0   6.84  1293.99
 764   Fixed     Interest In Arrears    113000  112959.62   112,959.62    10.99   10.99       0.5    0  10.49  1075.27
 765   Fixed     Interest In Arrears     50900   50883.28    50,883.28   11.375  11.375       0.5    0 10.875   499.21
 766   Arm       Interest Only          291600     291600   291,600.00        8       8       0.5    0    7.5     1944
 767   Arm       Interest In Arrears    743400  743070.44   743,070.44     9.99    9.99       0.5    0   9.49  6518.37
 768   Arm       Interest In Arrears    192000   191944.2   191,944.20     7.95    7.95       0.5    0   7.45   1327.8
 769   Arm       Interest In Arrears     67900   67874.99    67,874.99    10.85   10.85       0.5    0  10.35   638.94
 770   Arm       Interest In Arrears    376000  375887.53   375,887.53     7.85    7.85       0.5    0   7.35  2572.14
 771   Fixed     Interest In Arrears    129800  129759.65   129,759.65   11.625  11.625       0.5    0 11.125  1297.79
 772   Arm       Interest In Arrears    157325  157236.34   157,236.34     8.85    8.85       0.5    0   8.35  1248.93
 773   Arm       Interest In Arrears    210000  209973.62   209,973.62    10.75   10.75       0.5    0  10.25  1907.63
 774   Arm       Interest In Arrears    150000  149972.41   149,972.41      9.5     9.5       0.5    0      9  1215.09
 775   Arm       Interest In Arrears     61200   61170.21    61,170.21     9.55    9.55       0.5    0   9.05   516.84
 776   Arm       Interest Only          376000     376000   376,000.00      6.8     6.8       0.5    0    6.3  2130.67
 777   Arm       Interest In Arrears    288750   288612.4   288,612.40     9.65    9.65       0.5    0   9.15  2459.63
 778   Arm       Interest In Arrears    569500  569279.96   569,279.96     6.95    6.95       0.5    0   6.45  3518.39
 779   Fixed     Interest In Arrears     94000   93961.83    93,961.83     10.4    10.4       0.5    0    9.9   852.84
 780   Arm       Interest In Arrears    378240  378123.55   378,123.55     7.75    7.75       0.5    0   7.25  2559.25
 781   Arm       Interest In Arrears    300000  299864.14   299,864.14     9.89    9.89       0.5    0   9.39  2608.36
 782   Fixed     Interest In Arrears     48000   47982.85    47,982.85    10.99   10.99       0.5    0  10.49   456.75
 783   Arm       Interest In Arrears    240000  239920.73   239,920.73    11.35   11.35       0.5    0  10.85  2349.27
 784   Arm       Interest In Arrears    252000  251927.61   251,927.61     7.99    7.99       0.5    0   7.49  1750.29

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 736      1892.45    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 737       929.58   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
 738       1952.5   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 739      1406.56    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 740      1819.94    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 741       554.83   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 742       204.47   6/12/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
 743      2318.42    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 744      2309.32   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 745       2137.5    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 746      3311.98    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 747       763.92   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 748      2259.84    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 749      2692.63    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 750      1379.86    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 751       500.44    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 752      3194.33   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 753      2368.33    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 754       2147.6    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 755      5716.65    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 756       613.98    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 757       458.28    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 758      2042.28    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 759       735.06   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 760      2275.82    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 761       702.94    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 762      4939.32   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 763      1293.99   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 764      1075.27    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 765       499.21    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 766         1944   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 767      6518.37    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 768       1327.8    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 769       638.94   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 770      2572.14    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 771      1297.79   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 772      1248.93   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 773      1907.63    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 774      1215.09   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 775       516.84   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 776      2130.67    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 777      2459.63    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 778      3518.39    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 779       852.84    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 780      2559.25    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 781      2608.36   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 782       456.75    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 783      2349.27    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 784      1750.29    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 736   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 737   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.229
 738   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.976
 739   Balloon Loan       2/ 6 MONTH LIBOR    0  6.476
 740   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.129
 741   Balloon Loan       2/ 6 MONTH LIBOR    0  6.716
 742   Not a Balloon Loan 15 YR FXD           0      0
 743   Balloon Loan       2/ 6 MONTH LIBOR    0  4.879
 744   Balloon Loan       2/ 6 MONTH LIBOR    0  4.626
 745   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.476
 746   Not a Balloon Loan 30 YR FXD           0      0
 747   Not a Balloon Loan 30 YR FXD           0      0
 748   Not a Balloon Loan 30 YR FXD           0      0
 749   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 750   Balloon Loan       2/ 6 MONTH LIBOR    0  6.629
 751   Not a Balloon Loan 30 YR FXD           0      0
 752   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 753   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.976
 754   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.576
 755   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.626
 756   Not a Balloon Loan 30 YR FXD           0      0
 757   Not a Balloon Loan 30 YR FXD           0      0
 758   Balloon Loan       2/ 6 MONTH LIBOR    0  4.026
 759   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 760   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 761   Not a Balloon Loan 30 YR FXD           0      0
 762   Balloon Loan       2/ 6 MONTH LIBOR    0  5.476
 763   Not a Balloon Loan 30 YR FXD           0      0
 764   Not a Balloon Loan 30 YR FXD           0      0
 765   Not a Balloon Loan 30 YR FXD           0      0
 766   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.726
 767   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 768   Balloon Loan       2/ 6 MONTH LIBOR    0  5.676
 769   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 770   Balloon Loan       2/ 6 MONTH LIBOR    0  5.576
 771   Not a Balloon Loan 30 YR FXD           0      0
 772   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.576
 773   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 774   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 775   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 776   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.526
 777   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 778   Balloon Loan       2/ 6 MONTH LIBOR    0  4.676
 779   Not a Balloon Loan 30 YR FXD           0      0
 780   Balloon Loan       2/ 6 MONTH LIBOR    0  5.476
 781   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 782   Not a Balloon Loan 30 YR FXD           0      0
 783   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 784   Balloon Loan       2/ 6 MONTH LIBOR    0  5.716
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 736            6          6       3      1.5        6        0    9.85   15.85         24   7/1/2008   7/1/2008
 737            6          6       3      1.5        6        0    7.45   13.45         24   6/1/2008   6/1/2008
 738            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
 739            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
 740            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
 741            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
 742            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 743            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
 744            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
 745            6          6       3      1.5        6        0    6.75   12.75         24   7/1/2008   7/1/2008
 746            0          0       0        0        0        0       0    7.45          0   7/1/2006   7/1/2006
 747            0          0       0        0        0        0       0   12.25          0   7/1/2006   7/1/2006
 748            0          0       0        0        0        0       0   6.875          0   7/1/2006   7/1/2006
 749            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
 750            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
 751            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
 752            6          6       3      1.5        6        0    9.65   15.65         24   7/1/2008   7/1/2008
 753            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 754            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
 755            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
 756            0          0       0        0        0        0       0    11.5          0   7/1/2006   7/1/2006
 757            0          0       0        0        0        0       0    11.3          0   7/1/2006   7/1/2006
 758            6          6       3      1.5        6        0     6.3    12.3         24   7/1/2008   7/1/2008
 759            6          6       3      1.5        6        0    11.9    17.9         24   7/1/2008   7/1/2008
 760            6          6       3      1.5        6        0   11.25   17.25         24   7/1/2008   7/1/2008
 761            0          0       0        0        0        0       0  11.175          0   7/1/2006   7/1/2006
 762            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 763            0          0       0        0        0        0       0    7.34          0   7/1/2006   7/1/2006
 764            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 765            0          0       0        0        0        0       0  11.375          0   7/1/2006   7/1/2006
 766            6          6       3      1.5        6        0       8      14         24   7/1/2008   7/1/2008
 767            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
 768            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 769            6          6       3      1.5        6        0   10.85   16.85         24   7/1/2008   7/1/2008
 770            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
 771            0          0       0        0        0        0       0  11.625          0   7/1/2006   7/1/2006
 772            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
 773            6          6       3      1.5        6        0   10.75   16.75         24   7/1/2008   7/1/2008
 774            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
 775            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
 776            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
 777            6          6       3      1.5        6        0    9.65   15.65         24   7/1/2008   7/1/2008
 778            6          6       3      1.5        6        0    6.95   12.95         24   7/1/2008   7/1/2008
 779            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
 780            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 781            6          6       3      1.5        6        0    9.89   15.89         24   7/1/2008   7/1/2008
 782            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 783            6          6       3      1.5        6        0   11.35   17.35         24   7/1/2008   7/1/2008
 784            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 736     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 737     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
 738     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 739     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 740     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 741     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 742     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2     72000
 743     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 744     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 745     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 746     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 747     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    291600
 748     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 749     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 750     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 751     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    181600
 752     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 753     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 754     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 755     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 756     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    248000
 757     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    188000
 758     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 759     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 760     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 761     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    291200
 762     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 763     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 764     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2    452000
 765     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    203600
 766     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 767     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 768     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 769     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 770     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 771     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    519200
 772     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 773     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 774     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 775     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 776     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 777     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 778     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 779     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    376000
 780     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 781     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 782     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    192000
 783     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 784     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 736           0       80       80    273000         0
 737       33400       80      100    167000         0
 738       71000    79.78    99.72    356000         0
 739           0    64.71    64.71    289000         0
 740           0    69.57    69.57    345000         0
 741       18000       80      100     90000         0
 742           0       20      100     90000         0
 743       92190       80      100    470000         0
 744           0       80       80    470000         0
 745       95000       80      100    480000         0
 746           0    88.97    88.97    535000         0
 747           0       20      100    375000         0
 748           0       80       80    430000         0
 749           0       95       95    355000         0
 750       45400       80      100    227000         0
 751           0       20      100    227000         0
 752           0    63.56    63.56    590000         0
 753       98000       80      100    490000         0
 754       72800       80      100    364000         0
 755      217000       80      100   1085000         0
 756           0       20      100    320000         0
 757           0       20      100    235000         0
 758           0       55       55    650000         0
 759       13500       80       95     90000         0
 760           0    53.93    53.93    445000         0
 761           0       20      100    364000         0
 762           0    83.91    83.91    870000         0
 763           0       80       80    235000         0
 764           0       20      100    565000         0
 765           0       20      100    254500         0
 766       72900       80      100    375000         0
 767           0       90       90    826000         0
 768       48000       80      100    249000         0
 769           0       70       70     97000         0
 770       94000       80      100    485000         0
 771           0       20      100    650000         0
 772           0     68.4     68.4    230000         0
 773           0       75       75    280000         0
 774           0    39.47    39.47    380000         0
 775           0       90       90     68000         0
 776       94000       80      100    470000         0
 777           0       75       75    385000         0
 778           0       85       85    670000         0
 779           0       20      100    470000         0
 780       94560       80      100    473000         0
 781           0    68.18    68.18    440000         0
 782           0       20      100    249000         0
 783           0       75       75    320000         0
 784           0       56       56    450000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 736          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19150      513     0 33.17
 737     167000 No MI       0                       Condomimium       1 LAS VEGAS            NV    89103      702     0 40.81
 738     356000 No MI       0                       Single Family     1 MIDDLETOWN           DE    19709      640     0 46.72
 739     289000 No MI       0                       Single Family     1 LANCASTER            CA    93536      568     0 50.46
 740          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20772      611     0 51.16
 741      90000 No MI       0                       Condomimium       1 DENVER               CO    80231      595     0 45.81
 742      90000 No MI       0                       Condomimium       1 DENVER               CO    80231      595     0 45.81
 743     460950 No MI       0                       Single Family     1 BAKERSFIELD          CA    93314      634     0 50.44
 744          0 No MI       0                       Single Family     1 FRESNO               CA    93722      636     0 24.31
 745     475000 No MI       0                       Condomimium       1 CHULA VISTA          CA    91910      706     0  46.3
 746          0 No MI       0                       Single Family     1 RANCHO CUCAMONGA     CA    91730      650     0  48.4
 747     364500 No MI       0                       Condomimium       1 MIAMI                FL    33176      591     0 31.55
 748          0 No MI       0                       Single Family     1 TUOLUMNE             CA    95379      629     0 30.45
 749          0 No MI       0                       Single Family     1 PHOENIX              AZ    85037      652     0 46.13
 750     227000 No MI       0                       Single Family     1 MESA                 AZ    85206      594     0 40.53
 751     227000 No MI       0                       Single Family     1 MESA                 AZ    85206      594     0 40.53
 752          0 No MI       0                       Single Family     1 MIAMI                FL    33185      548     0 53.88
 753          0 No MI       0                       Single Family     1 SAN DIEGO            CA    92114      615     0 39.94
 754     364000 No MI       0                       Single Family     1 MORENO VALLEY        CA    92553      714     0 44.54
 755    1085000 No MI       0                       Single Family     1 SANTA ANA            CA    92705      676     0 42.13
 756     310000 No MI       0                       Single Family     1 PALMDALE             CA    93550      655     0  48.2
 757     235000 No MI       0                       Single Family     1 BARSTOW              CA    92311      621     0 17.04
 758          0 No MI       0                       Single Family     1 GARDEN GROVE         CA    92844      644     0 33.15
 759      90000 No MI       0                       Single Family     1 DETROIT              MI    48213      520     0 25.45
 760          0 No MI       0                       Single Family     1 SAN DIEGO            CA    92114      555     0 27.29
 761     364000 No MI       0                       Single Family     1 MORENO VALLEY        CA    92553      714     0 44.54
 762          0 No MI       0                       Single Family     1 BURTONSVILLE         MD    20866      558     0 41.56
 763          0 No MI       0                       Single Family     1 GWYNN OAK            MD    21207      654     0 40.51
 764          0 No MI       0                       Single Family     1 NORTH HOLLYWOOD AREA CA    91605      645     0 47.42
 765     254500 No MI       0                       Single Family     1 HEMET                CA    92543      661     0 49.72
 766     364500 No MI       0                       Condomimium       1 MIAMI                FL    33176      591     0 31.55
 767          0 No MI       0                       Single Family     1 MARRIOTTSVILLE       MD    21104      601     0 45.84
 768     240000 No MI       0                       Single Family     1 TOLLESON             AZ    85353      686     0 47.84
 769          0 No MI       0                       Single Family     1 DETROIT              MI    48216      588     0 42.05
 770     470000 No MI       0                       Condomimium       1 CHULA VISTA          CA    91915      611     0 43.67
 771     649000 No MI       0                       Two Family        2 BROOKLYN             NY    11236      665     0 46.38
 772          0 No MI       0                       Single Family     1 BALTIMORE            MD    21206      517     0 51.58
 773          0 No MI       0                       Single Family     1 BANNING              CA    92220      509     0 52.69
 774          0 No MI       0                       Single Family     1 MIAMI                FL    33165      513     0 51.36
 775      68000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19138      629     0 36.62
 776     470000 No MI       0                       Single Family     1 SANTA FE SPRINGS     CA    90670      640     0 44.43
 777          0 No MI       0                       Single Family     1 WILDOMAR             CA    92595      530     0 51.17
 778          0 No MI       0                       Single Family     1 GRANADA HILLS AREA   CA    91344      566     0 50.49
 779     470000 No MI       0                       Single Family     1 SANTA FE SPRINGS     CA    90670      640     0 44.43
 780     472800 No MI       0                       Single Family     1 LA PUENTE            CA    91746      670     0 49.85
 781          0 No MI       0                       Single Family     1 PARK CITY            UT    84098      523     0 45.17
 782     240000 No MI       0                       Single Family     1 TOLLESON             AZ    85353      686     0    48
 783          0 No MI       0                       Condomimium       1 RANDOLPH             MA     2368      508     0 54.13
 784          0 No MI       0                       Single Family     1 POMONA               CA    91767      527     0 48.58

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 736   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 737   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 738   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 739   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     1
 740   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 741   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 742   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 743   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 744   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 745   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 746   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 747   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 748   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 749   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 750   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 751   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 752   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 753   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 754   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 755   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 756   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 757   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 758   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 759   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 760   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 761   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 762   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 763   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 764   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 765   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 766   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 767   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 768   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 769   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 770   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 771   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 772   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 773   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 774   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 775   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 776   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 777   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     1
 778   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 779   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 780   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 781   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 782   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 783   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
 784   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 785   Fixed     Interest In Arrears     94560   94526.21    94,526.21    10.99   10.99       0.5    0  10.49    899.8
 786   Fixed     Interest In Arrears    161600  161473.93   161,473.93     7.25    7.25       0.5    0   6.75   1102.4
 787   Fixed     Interest In Arrears    150000  149951.27   149,951.27   11.425  11.425       0.5    0 10.925  1476.86
 788   Arm       Interest In Arrears    523200  523049.69   523,049.69     7.99    7.99       0.5    0   7.49  3633.95
 789   Arm       Interest In Arrears    408000  407882.79   407,882.79     7.99    7.99       0.5    0   7.49  2833.81
 790   Arm       Interest Only          199840     199840   199,840.00     7.75    7.75       0.5    0   7.25  1290.63
 791   Arm       Interest In Arrears    477000  476880.15   476,880.15     8.45    8.45       0.5    0   7.95  3478.73
 792   Arm       Interest In Arrears    648000   647638.6   647,638.60      8.9     8.9       0.5    0    8.4   5167.4
 793   Fixed     Interest In Arrears     94000   93975.95    93,975.95     12.5    12.5       0.5    0     12  1003.22
 794   Fixed     Interest In Arrears    415000  414817.77   414,817.77     6.49    6.49       0.5    0   5.99  2426.69
 795   Arm       Interest In Arrears     84000    83970.6    83,970.60      7.3     7.3       0.5    0    6.8    540.4
 796   Fixed     Interest In Arrears     21000   20949.45    20,949.45   10.025  10.025       0.5    0  9.525   225.99
 797   Fixed     Interest In Arrears    162000  161953.54   161,953.54    11.99   11.99       0.5    0  11.49  1665.11
 798   Arm       Interest In Arrears    226400  226337.91   226,337.91     8.15    8.15       0.5    0   7.65  1599.72
 799   Arm       Interest In Arrears    600000  599820.52   599,820.52     7.85    7.85       0.5    0   7.35  4104.48
 800   Fixed     Interest In Arrears     56600    56582.3    56,582.30     11.6    11.6       0.5    0   11.1   564.83
 801   Arm       Interest In Arrears    128000  127961.71   127,961.71     7.85    7.85       0.5    0   7.35   875.62
 802   Fixed     Interest In Arrears     98000   97959.13    97,959.13   10.275  10.275       0.5    0  9.775      880
 803   Arm       Interest Only           82400      82400    82,400.00     7.65    7.65       0.5    0   7.15    525.3
 804   Arm       Interest In Arrears    364000  363908.54   363,908.54     8.45    8.45       0.5    0   7.95  2654.63
 805   Fixed     Interest In Arrears     36000   35988.68    35,988.68   11.575  11.575       0.5    0 11.075   358.57
 806   Arm       Interest Only          204000     204000   204,000.00     7.95    7.95       0.5    0   7.45   1351.5
 807   Arm       Interest In Arrears    346500   346257.9   346,257.90      7.8     7.8       0.5    0    7.3  2494.35
 808   Fixed     Interest In Arrears     20600   20552.09    20,552.09     10.4    10.4       0.5    0    9.9   226.44
 809   Arm       Interest In Arrears    312000  311877.75   311,877.75      6.9     6.9       0.5    0    6.4  1916.25
 810   Arm       Interest Only          341700     341700   341,700.00     6.75    6.75       0.5    0   6.25  1922.06
 811   Fixed     Interest In Arrears     48980    48964.6    48,964.60   11.575  11.575       0.5    0 11.075   487.85
 812   Arm       Interest Only          304200     304200   304,200.00     6.99    6.99       0.5    0   6.49  1771.96
 813   Arm       Interest In Arrears    501500   501225.5   501,225.50     8.99    8.99       0.5    0   8.49  4031.57
 814   Arm       Interest In Arrears    588000  587866.72   587,866.72      8.8     8.8       0.5    0    8.3  4445.28
 815   Fixed     Interest In Arrears    102000  101966.31   101,966.31    11.35   11.35       0.5    0  10.85   998.44
 816   Fixed     Interest In Arrears     91000   90967.48    90,967.48    10.99   10.99       0.5    0  10.49   865.93
 817   Arm       Interest In Arrears    203600  203561.98   203,561.98     9.45    9.45       0.5    0   8.95  1641.37
 818   Arm       Interest In Arrears    251750  251676.83   251,676.83     7.95    7.95       0.5    0   7.45  1741.01
 819   Arm       Interest In Arrears    439920  439658.93   439,658.93      8.6     8.6       0.5    0    8.1  3413.83
 820   Arm       Interest Only          520000     520000   520,000.00      8.1     8.1       0.5    0    7.6     3510
 821   Fixed     Interest In Arrears     92190   92158.87    92,158.87    11.25   11.25       0.5    0  10.75   895.41
 822   Arm       Interest In Arrears    303572  303437.91   303,437.91      8.9     8.9       0.5    0    8.4  2318.29
 823   Fixed     Interest In Arrears    360000  359396.35   359,396.35      6.9     6.9       0.5    0    6.4  2370.96
 824   Fixed     Interest In Arrears    135000  134965.07   134,965.07    12.45   12.45       0.5    0  11.95  1435.56
 825   Arm       Interest In Arrears    431250  431035.63   431,035.63     9.45    9.45       0.5    0   8.95  3610.46
 826   Fixed     Interest In Arrears    697500  696987.52   696,987.52     7.55    7.55       0.5    0   7.05  4900.92
 827   Arm       Interest In Arrears    194000  193964.31   193,964.31      9.5     9.5       0.5    0      9  1571.52
 828   Arm       Interest In Arrears    155000  154953.64   154,953.64     7.85    7.85       0.5    0   7.35  1060.32
 829   Fixed     Interest In Arrears     78000   77975.49    77,975.49   11.575  11.575       0.5    0 11.075   776.89
 830   Fixed     Interest In Arrears     44444   44435.33    44,435.33     13.7    13.7       0.5    0   13.2   516.07
 831   Arm       Interest In Arrears    352000  351869.62   351,869.62      7.1     7.1       0.5    0    6.6  2213.05
 832   Arm       Interest In Arrears    173000  172938.18   172,938.18    10.99   10.99       0.5    0  10.49  1646.21
 833   Arm       Interest In Arrears    145000  144927.16   144,927.16      9.4     9.4       0.5    0    8.9  1208.67

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 785        899.8    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 786       1102.4    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 787      1476.86    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 788      3633.95    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 789      2833.81    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 790      1290.63    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 791      3478.73    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 792       5167.4    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 793      1003.22    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 794      2426.69    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 795        540.4   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 796       225.99   6/19/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
 797      1665.11    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 798      1599.72    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 799      4104.48    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 800       564.83    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 801       875.62    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 802          880   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 803        525.3    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 804      2654.63   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 805       358.57    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 806       1351.5    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 807      2494.35    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 808       226.44    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
 809      1916.25    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 810      1922.06    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 811       487.85    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 812      1771.97   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 813      4031.57   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 814      4445.28    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 815       998.44    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 816       865.93   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 817      1641.37    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 818      1741.01   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 819      3413.83   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 820         3510    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 821       895.41    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 822      2318.29   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
 823      2370.96   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
 824      1435.56    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 825      3610.46    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 826      4900.92   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 827      1571.52    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 828      1060.32   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 829       776.89    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 830       516.07    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 831      2213.05   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 832      1646.21    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 833      1208.67   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 785   Not a Balloon Loan 30 YR FXD           0      0
 786   Not a Balloon Loan 30 YR FXD           0      0
 787   Not a Balloon Loan 30 YR FXD           0      0
 788   Balloon Loan       2/ 6 MONTH LIBOR    0  5.716
 789   Balloon Loan       2/ 6 MONTH LIBOR    0  5.876
 790   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.476
 791   Balloon Loan       2/ 6 MONTH LIBOR    0  6.176
 792   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.626
 793   Not a Balloon Loan 30 YR FXD           0      0
 794   Balloon Loan       BALLOON OTHER       0      0
 795   Balloon Loan       2/ 6 MONTH LIBOR    0  5.026
 796   Not a Balloon Loan 15 YR FXD           0      0
 797   Not a Balloon Loan 30 YR FXD           0      0
 798   Balloon Loan       2/ 6 MONTH LIBOR    0  5.876
 799   Balloon Loan       2/ 6 MONTH LIBOR    0  5.576
 800   Not a Balloon Loan 30 YR FXD           0      0
 801   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
 802   Not a Balloon Loan 30 YR FXD           0      0
 803   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.376
 804   Balloon Loan       2/ 6 MONTH LIBOR    0  6.176
 805   Not a Balloon Loan 30 YR FXD           0      0
 806   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.676
 807   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.526
 808   Not a Balloon Loan 15 YR FXD           0      0
 809   Balloon Loan       2/ 6 MONTH LIBOR    0  4.626
 810   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.476
 811   Not a Balloon Loan 30 YR FXD           0      0
 812   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.716
 813   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.716
 814   Balloon Loan       2/ 6 MONTH LIBOR    0  6.526
 815   Not a Balloon Loan 30 YR FXD           0      0
 816   Not a Balloon Loan 30 YR FXD           0      0
 817   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 818   Balloon Loan       2/ 6 MONTH LIBOR    0  5.676
 819   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.326
 820   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.826
 821   Not a Balloon Loan 30 YR FXD           0      0
 822   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
 823   Not a Balloon Loan 30 YR FXD           0      0
 824   Not a Balloon Loan 30 YR FXD           0      0
 825   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 826   Not a Balloon Loan 30 YR FXD           0      0
 827   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 828   Balloon Loan       2/ 6 MONTH LIBOR    0  5.576
 829   Not a Balloon Loan 30 YR FXD           0      0
 830   Not a Balloon Loan 30 YR FXD           0      0
 831   Balloon Loan       2/ 6 MONTH LIBOR    0  4.826
 832   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 833   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 785            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 786            0          0       0        0        0        0       0    7.25          0   7/1/2006   7/1/2006
 787            0          0       0        0        0        0       0  11.425          0   7/1/2006   7/1/2006
 788            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 789            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 790            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 791            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
 792            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
 793            0          0       0        0        0        0       0    12.5          0   7/1/2006   7/1/2006
 794            0          0       0        0        0        0       0    6.49          0   7/1/2006   7/1/2006
 795            6          6       3      1.5        6        0     7.3    13.3         24   7/1/2008   7/1/2008
 796            0          0       0        0        0        0       0  10.025          0   7/1/2006   7/1/2006
 797            0          0       0        0        0        0       0   11.99          0   7/1/2006   7/1/2006
 798            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
 799            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
 800            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
 801            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
 802            0          0       0        0        0        0       0  10.275          0   7/1/2006   7/1/2006
 803            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 804            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
 805            0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
 806            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 807            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
 808            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
 809            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
 810            6          6       3      1.5        6        0    6.75   12.75         24   7/1/2008   7/1/2008
 811            0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
 812            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
 813            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
 814            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
 815            0          0       0        0        0        0       0   11.35          0   7/1/2006   7/1/2006
 816            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 817            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008
 818            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 819            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
 820            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 821            0          0       0        0        0        0       0   11.25          0   7/1/2006   7/1/2006
 822            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
 823            0          0       0        0        0        0       0     6.9          0   6/1/2006   6/1/2006
 824            0          0       0        0        0        0       0   12.45          0   7/1/2006   7/1/2006
 825            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008
 826            0          0       0        0        0        0       0    7.55          0   7/1/2006   7/1/2006
 827            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
 828            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
 829            0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
 830            0          0       0        0        0        0       0    13.7          0   7/1/2006   7/1/2006
 831            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
 832            6          6       3      1.5        6        0   10.99   16.99         24   7/1/2008   7/1/2008
 833            6          6       3      1.5        6        0     9.4    15.4         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 785     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    378240
 786     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 787     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    600000
 788     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 789     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 790     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 791     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 792     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 793     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    376000
 794     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 795     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 796     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2     84000
 797     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    648000
 798     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 799     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 800     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    226400
 801     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 802     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    392000
 803     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 804     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 805     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    204000
 806     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 807     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 808     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2     82400
 809     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 810     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 811     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    195920
 812     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 813     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 814     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 815     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    408000
 816     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    364000
 817     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 818     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 819     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 820     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 821     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    368760
 822     7/1/2008   7/1/2008      22 Purchase         Easy Doc      Owner Occupied       1         0
 823     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       1         0
 824     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 825     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 826     8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied       1         0
 827     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 828     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 829     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    312000
 830     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Investor Occupied    2    810000
 831     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 832     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 833     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Investor Occupied    1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 785           0       20      100    473000         0
 786           0       80       80    202000         0
 787           0       20      100    760000         0
 788      130800       80      100    654000         0
 789      102000       80      100    510000         0
 790       49960       80      100    250000         0
 791           0       90       90    530000         0
 792      162000       80      100    900000         0
 793           0       20      100    485000         0
 794           0    57.24    57.24    725000         0
 795       21000       80      100    105000         0
 796           0       20      100    105000         0
 797           0       20      100    900000         0
 798       56600       80      100    283000         0
 799      150000       80      100    760000         0
 800           0       20      100    283000         0
 801           0       80       80    160000         0
 802           0       20      100    490000         0
 803       20600       80      100    103000         0
 804       91000       80      100    457000         0
 805           0       15      100    240000         0
 806       36000       85      100    240000         0
 807           0       90       90    385000         0
 808           0       20      100    103000         0
 809       78000       80      100    390000         0
 810           0    78.73    78.73    434000         0
 811           0       20      100    246000         0
 812           0       90       90    338000         0
 813           0    83.58    83.58    600000         0
 814       73500       80       90    735000         0
 815           0       20      100    510000         0
 816           0       20      100    457000         0
 817       50900       80      100    254500         0
 818           0       95       95    265000         0
 819      109980       80      100    551000         0
 820      130000       80      100    650000         0
 821           0       20      100    470000         0
 822           0       95       95    320000         0
 823           0       80       80    450000         0
 824           0     40.3     40.3    335000         0
 825           0       75       75    575000         0
 826           0       90       90    775000         0
 827           0    68.55    68.55    283000         0
 828           0       50       50    365000         0
 829           0       20      100    390000         0
 830           0     4.94    94.94    900000         0
 831       88000       80      100    440000         0
 832           0    57.67    57.67    300000         0
 833       50000    74.36      100    195000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 785     472800 No MI       0                       Single Family     1 LA PUENTE            CA    91746      670     0 49.85
 786          0 No MI       0                       Two Family        2 PHOENIX              AZ    85006      648     0 37.49
 787     750000 No MI       0                       Single Family     1 PASADENA             CA    91104      725     0 48.62
 788     654000 No MI       0                       Single Family     1 LAKE FOREST          CA    92630      655     0 42.05
 789     510000 No MI       0                       Single Family     1 OAKLAND              CA    94601      646     0 40.05
 790     249800 No MI       0                       Single Family     1 PUYALLUP             WA    98375      593     0 47.54
 791          0 No MI       0                       Single Family     1 MURRIETA             CA    92563      625     0 54.46
 792     810000 No MI       0                       Single Family     1 LOS ANGELES          CA    91602      653     0 41.51
 793     470000 No MI       0                       Condomimium       1 CHULA VISTA          CA    91915      611     0 43.67
 794          0 No MI       0                       Single Family     1 CANYON COUNTRY       CA    91387      666     0 41.91
 795     105000 No MI       0                       Condomimium       1 HAVERHILL            MA     1832      668     0 22.86
 796     105000 No MI       0                       Condomimium       1 HAVERHILL            MA     1832      668     0 22.86
 797     810000 No MI       0                       Single Family     1 LOS ANGELES          CA    91602      653     0 41.51
 798     283000 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92410      641     0 42.89
 799     750000 No MI       0                       Single Family     1 PASADENA             CA    91104      725     0 48.62
 800     283000 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92410      641     0 42.89
 801     160000 No MI       0                       Single Family     1 PHOENIX              AZ    85020      670     0 32.55
 802     490000 No MI       0                       Two Family        2 CLIFTON              NJ     7011      665     0 46.57
 803     103000 No MI       0                       Single Family     1 PHOENIX              AZ    85051      645     0 45.23
 804     455000 No MI       0                       Single Family     1 MESA                 AZ    85209      642     0  44.3
 805     240000 No MI       0                       Single Family     1 LAS VEGAS            NV    89106      628     0  42.2
 806     240000 No MI       0                       Single Family     1 LAS VEGAS            NV    89106      628     0  42.2
 807          0 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92407      578     0 54.56
 808     103000 No MI       0                       Single Family     1 PHOENIX              AZ    85051      645     0 45.23
 809          0 No MI       0                       Single Family     1 BANNING              CA    92220      631     0  41.8
 810          0 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92407      603     0  47.7
 811     244900 No MI       0                       Single Family     1 SURPRISE             AZ    85374      620     0 49.91
 812          0 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92530      640     0 38.76
 813          0 No MI       0                       Single Family     1 MIAMI LAKES          FL    33014      630     0 43.47
 814     735000 No MI       0                       Single Family     1 SIMI VALLEY          CA    93065      670     0 44.61
 815     510000 No MI       0                       Single Family     1 OAKLAND              CA    94601      646     0 40.05
 816     455000 No MI       0                       Single Family     1 MESA                 AZ    85209      642     0 44.47
 817     254500 No MI       0                       Single Family     1 HEMET                CA    92543      661     0 49.72
 818          0 No MI       0                       Single Family     1 REDDING              CA    96002      591     0 40.57
 819     549900 No MI       0                       Single Family     1 SCOTTSDALE           AZ    85258      803     0 42.83
 820     650000 No MI       0                       Single Family     1 CORONA               CA    92881      679     0    50
 821     460950 No MI       0                       Single Family     1 BAKERSFIELD          CA    93314      634     0    51
 822     319550 No MI       0                       Single Family     1 DESERT HOT SPRINGS   CA    92240      598     0 53.27
 823     450000 No MI       0                       Single Family     1 WASHINGTON           UT    84780      668     0 43.19
 824          0 No MI       0                       Single Family     1 COMPTON              CA    90222      550     0  33.7
 825          0 No MI       0                       Single Family     1 CATHEDRAL CITY       CA    92234      508     0  54.8
 826          0 No MI       0                       Single Family     1 SAN FRANCISCO        CA    94112      628     0 53.57
 827          0 No MI       0                       Single Family     1 ANCHORAGE            AK    99501      527     0  42.7
 828     310000 No MI       0                       Single Family     1 MIAMI                FL    33187      616     0 34.38
 829          0 No MI       0                       Single Family     1 BANNING              CA    92220      631     0  41.8
 830          0 No MI       0                       Single Family     1 SONOMA               CA    95476      635     0 20.51
 831     440000 No MI       0                       Single Family     1 MIAMI                FL    33187      611     0 36.65
 832          0 No MI       0                       Single Family     1 SAINT GEORGE         UT    84790      504     0 53.81
 833     195000 No MI       0                       Single Family     1 MIAMI                FL    33167      582     0 54.07

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 785   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 786   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 787   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 788   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 789   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 790   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 791   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 792   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 793   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 794   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 795   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 796   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 797   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 798   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 799   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 800   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 801   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 802   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 803   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 804   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 805   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 806   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 807   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 808   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 809   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 810   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 811   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 812   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 813   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 814   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 815   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 816   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 817   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 818   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 819   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 820   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 821   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 822   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 823   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 824   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 825   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 826   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 827   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 828   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 829   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 830   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 831   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 832   Wholesale             BXP   No       7/1/2006 7/1/2006     4     0     0      0    4 FHLT 2006-B     2
 833   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 834   Fixed     Interest In Arrears     70000   69973.64    69,973.64    10.75   10.75       0.5    0  10.25   653.44
 835   Arm       Interest In Arrears    195920  195866.26   195,866.26     8.15    8.15       0.5    0   7.65  1384.36
 836   Arm       Interest In Arrears    328000  327908.73   327,908.73      8.1     8.1       0.5    0    7.6  2305.27
 837   Arm       Interest In Arrears    371250  371057.54   371,057.54     9.25    9.25       0.5    0   8.75  3054.18
 838   Fixed     Interest In Arrears     82000   81968.62    81,968.62   10.675  10.675       0.5    0 10.175   760.84
 839   Fixed     Interest In Arrears    212378  212307.76   212,307.76      7.5     7.5       0.5    0      7   1397.6
 840   Arm       Interest In Arrears    224000  223931.04   223,931.04     7.75    7.75       0.5    0   7.25  1515.63
 841   Arm       Interest In Arrears    354000   353898.3   353,898.30     7.99    7.99       0.5    0   7.49  2458.75
 842   Arm       Interest Only          307600     307600   307,600.00      7.1     7.1       0.5    0    6.6  1819.97
 843   Arm       Interest In Arrears    289600  289519.41   289,519.41      8.1     8.1       0.5    0    7.6  2035.39
 844   Fixed     Interest In Arrears     88500   88472.33    88,472.33     11.6    11.6       0.5    0   11.1   883.17
 845   Arm       Interest In Arrears    320000  319837.55   319,837.55     9.35    9.35       0.5    0   8.85  2655.78
 846   Arm       Interest In Arrears    810000  809836.98   809,836.98      9.2     9.2       0.5    0    8.7  6373.02
 847   Arm       Interest In Arrears    280000  279919.56   279,919.56     7.99    7.99       0.5    0   7.49  1944.77
 848   Arm       Interest Only          623200     623200   623,200.00      6.8     6.8       0.5    0    6.3  3531.47
 849   Arm       Interest Only          198400     198400   198,400.00      6.8     6.8       0.5    0    6.3  1124.27
 850   Arm       Interest In Arrears    540350  539978.14   539,978.14    7.875   7.875       0.5    0  7.375  3917.91
 851   Fixed     Interest In Arrears     78000   77975.62    77,975.62     11.6    11.6       0.5    0   11.1   778.38
 852   Arm       Interest In Arrears    264000  263831.31   263,831.31     8.24    8.24       0.5    0   7.74  1981.49
 853   Arm       Interest In Arrears    277566  277446.12   277,446.12     6.55    6.55       0.5    0   6.05  1634.93
 854   Arm       Interest Only          287500     287500   287,500.00      7.7     7.7       0.5    0    7.2  1844.79
 855   Fixed     Interest In Arrears    115540  115498.13   115,498.13   10.925  10.925       0.5    0 10.425  1093.77
 856   Arm       Interest In Arrears    168000  167879.02   167,879.02     7.65    7.65       0.5    0   7.15  1191.98
 857   Arm       Interest In Arrears    239000  238859.62   238,859.62     8.65    8.65       0.5    0   8.15  1863.17
 858   Arm       Interest In Arrears    172000  171922.27   171,922.27      9.9     9.9       0.5    0    9.4  1496.73
 859   Fixed     Interest In Arrears    432727   432518.4   432,518.40     6.15    6.15       0.5    0   5.65  2426.33
 860   Arm       Interest In Arrears    449600  449426.29   449,426.29     6.95    6.95       0.5    0   6.45  2777.64
 861   Arm       Interest In Arrears    163200  163111.78   163,111.78     9.05    9.05       0.5    0   8.55  1319.02
 862   Arm       Interest Only          335200     335200   335,200.00      7.3     7.3       0.5    0    6.8  2039.13
 863   Fixed     Interest In Arrears     83800   83778.56    83,778.56     12.5    12.5       0.5    0     12   894.36
 864   Arm       Interest In Arrears    266400  266333.06   266,333.06     8.45    8.45       0.5    0   7.95  1942.84
 865   Arm       Interest In Arrears    212000  211921.47   211,921.47      7.1     7.1       0.5    0    6.6  1332.86
 866   Arm       Interest In Arrears    142200  142118.19   142,118.19     8.75    8.75       0.5    0   8.25  1118.69
 867   Arm       Interest In Arrears    130960  130872.13   130,872.13        8       8       0.5    0    7.5   960.94
 868   Arm       Interest In Arrears    512000  511818.21   511,818.21     7.25    7.25       0.5    0   6.75  3275.12
 869   Fixed     Interest In Arrears    180000  179840.41   179,840.41      6.6     6.6       0.5    0    6.1  1149.59
 870   Arm       Interest In Arrears    176000  175852.86   175,852.86      6.9     6.9       0.5    0    6.4  1159.14
 871   Arm       Interest In Arrears    168750  168719.88   168,719.88      9.6     9.6       0.5    0    9.1  1380.12
 872   Fixed     Interest In Arrears     32740   32730.68    32,730.68   12.025  12.025       0.5    0 11.525    337.4
 873   Fixed     Interest In Arrears     39200   39188.53    39,188.53     11.9    11.9       0.5    0   11.4    400.2
 874   Fixed     Interest In Arrears     95000   94968.62    94,968.62    11.35   11.35       0.5    0  10.85   929.92
 875   Fixed     Interest In Arrears     17540   17466.83    17,466.83     12.7    12.7       0.5    0   12.2    258.8
 876   Fixed     Interest In Arrears    129000  128904.26   128,904.26      7.5     7.5       0.5    0      7   901.99
 877   Fixed     Interest In Arrears    134000  133953.76   133,953.76    11.15   11.15       0.5    0  10.65  1291.32
 878   Arm       Interest In Arrears    231400  231335.24   231,335.24     12.1    12.1       0.5    0   11.6  2398.04
 879   Arm       Interest In Arrears     70160    70146.9    70,146.90     9.45    9.45       0.5    0   8.95   565.61
 880   Arm       Interest In Arrears    337600  337493.04   337,493.04     7.65    7.65       0.5    0   7.15  2259.16
 881   Fixed     Interest In Arrears     55000   54977.55    54,977.55   10.375  10.375       0.5    0  9.875   497.97
 882   Arm       Interest In Arrears    156800  156750.32   156,750.32     7.65    7.65       0.5    0   7.15  1049.28

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 834       653.44    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 835      1384.36    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 836      2305.27    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 837      3054.18    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 838       760.84    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 839       1397.6    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 840      1515.63   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 841      2458.75    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 842      1819.97   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 843      2035.39    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 844       883.17    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 845      2655.78   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 846      6373.02    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 847      1944.77    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 848      3531.47   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 849      1124.27   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 850      3917.91    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 851       778.38   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 852      1981.49   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 853      1634.93   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 854      1844.79   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 855      1093.77   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 856      1191.98   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 857      1863.17   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 858      1496.73    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 859      2426.33    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 860      2777.64   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 861      1319.02   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 862      2039.13    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 863       894.36    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 864      1942.84   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 865      1332.86    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 866      1118.69   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 867       960.94   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 868      3275.12   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 869      1149.59   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 870      1159.14   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 871      1380.12   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 872        337.4   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 873        400.2   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 874       929.92    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 875        258.8   6/14/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120       24
 876       901.99    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 877      1291.32   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 878      2398.04    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 879       565.61   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 880      2259.16    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 881       497.97   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 882      1049.28   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 834   Not a Balloon Loan 30 YR FXD           0      0
 835   Balloon Loan       2/ 6 MONTH LIBOR    0  5.876
 836   Balloon Loan       2/ 6 MONTH LIBOR    0  5.826
 837   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.976
 838   Not a Balloon Loan 30 YR FXD           0      0
 839   Balloon Loan       BALLOON OTHER       0      0
 840   Balloon Loan       2/ 6 MONTH LIBOR    0  5.476
 841   Balloon Loan       2/ 6 MONTH LIBOR    0  5.716
 842   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.826
 843   Balloon Loan       2/ 6 MONTH LIBOR    0  5.826
 844   Not a Balloon Loan 30 YR FXD           0      0
 845   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 846   Balloon Loan       2/ 6 MONTH LIBOR    0  6.926
 847   Balloon Loan       2/ 6 MONTH LIBOR    0  5.716
 848   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.526
 849   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.526
 850   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.601
 851   Not a Balloon Loan 30 YR FXD           0      0
 852   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.966
 853   Balloon Loan       2/ 6 MONTH LIBOR    0  4.276
 854   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.426
 855   Not a Balloon Loan 30 YR FXD           0      0
 856   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.376
 857   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.376
 858   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 859   Balloon Loan       BALLOON OTHER       0      0
 860   Balloon Loan       2/ 6 MONTH LIBOR    0  4.676
 861   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.776
 862   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.026
 863   Not a Balloon Loan 30 YR FXD           0      0
 864   Balloon Loan       2/ 6 MONTH LIBOR    0  6.176
 865   Balloon Loan       2/ 6 MONTH LIBOR    0  4.826
 866   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.476
 867   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.726
 868   Balloon Loan       2/ 6 MONTH LIBOR    0  4.976
 869   Not a Balloon Loan 30 YR FXD           0      0
 870   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.626
 871   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 872   Not a Balloon Loan 30 YR FXD           0      0
 873   Not a Balloon Loan 30 YR FXD           0      0
 874   Not a Balloon Loan 30 YR FXD           0      0
 875   Not a Balloon Loan 10 YR FXD           0      0
 876   Not a Balloon Loan 30 YR FXD           0      0
 877   Not a Balloon Loan 30 YR FXD           0      0
 878   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 879   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 880   Balloon Loan       2/ 6 MONTH LIBOR    0  5.376
 881   Not a Balloon Loan 30 YR FXD           0      0
 882   Balloon Loan       2/ 6 MONTH LIBOR    0  5.376
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 834            0          0       0        0        0        0       0   10.75          0   7/1/2006   7/1/2006
 835            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
 836            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 837            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
 838            0          0       0        0        0        0       0  10.675          0   7/1/2006   7/1/2006
 839            0          0       0        0        0        0       0     7.5          0   7/1/2006   7/1/2006
 840            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 841            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 842            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
 843            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 844            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
 845            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
 846            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008
 847            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
 848            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
 849            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
 850            6          6       3      1.5        6        0   7.875  13.875         24   7/1/2008   7/1/2008
 851            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
 852            6          6       3      1.5        6        0    8.24   14.24         24   7/1/2008   7/1/2008
 853            6          6       3      1.5        6        0    6.55   12.55         24   7/1/2008   7/1/2008
 854            6          6       3      1.5        6        0     7.7    13.7         24   7/1/2008   7/1/2008
 855            0          0       0        0        0        0       0  10.925          0   7/1/2006   7/1/2006
 856            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 857            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
 858            6          6       3      1.5        6        0     9.9    15.9         24   7/1/2008   7/1/2008
 859            0          0       0        0        0        0       0    6.15          0   7/1/2006   7/1/2006
 860            6          6       3      1.5        6        0    6.95   12.95         24   7/1/2008   7/1/2008
 861            6          6       3      1.5        6        0    9.05   15.05         24   7/1/2008   7/1/2008
 862            6          6       3      1.5        6        0     7.3    13.3         24   7/1/2008   7/1/2008
 863            0          0       0        0        0        0       0    12.5          0   7/1/2006   7/1/2006
 864            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
 865            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
 866            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
 867            6          6       3      1.5        6        0       8      14         24   7/1/2008   7/1/2008
 868            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 869            0          0       0        0        0        0       0     6.6          0   7/1/2006   7/1/2006
 870            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
 871            6          6       3      1.5        6        0     9.6    15.6         24   7/1/2008   7/1/2008
 872            0          0       0        0        0        0       0  12.025          0   7/1/2006   7/1/2006
 873            0          0       0        0        0        0       0    11.9          0   7/1/2006   7/1/2006
 874            0          0       0        0        0        0       0   11.35          0   7/1/2006   7/1/2006
 875            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
 876            0          0       0        0        0        0       0     7.5          0   7/1/2006   7/1/2006
 877            0          0       0        0        0        0       0   11.15          0   7/1/2006   7/1/2006
 878            6          6       3      1.5        6        0    12.1    18.1         24   7/1/2008   7/1/2008
 879            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008
 880            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 881            0          0       0        0        0        0       0  10.375          0   7/1/2006   7/1/2006
 882            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 834     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    280000
 835     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 836     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 837     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 838     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    328000
 839     8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied       1         0
 840     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 841     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 842     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 843     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 844     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    354000
 845     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 846     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Investor Occupied    1         0
 847     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 848     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 849     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 850     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 851     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    312000
 852     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 853     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 854     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 855     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    462160
 856     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 857     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 858     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 859     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 860     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 861     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 862     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 863     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    335200
 864     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 865     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 866     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 867     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 868     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 869     8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied       1         0
 870     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 871     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 872     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    130960
 873     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    156800
 874     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    380000
 875     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2     70160
 876     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 877     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    536000
 878     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 879     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 880     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 881     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    220000
 882     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 834           0       20      100    350000         0
 835       48980       80      100    246000         0
 836       82000       80      100    418000         0
 837           0       75       75    495000         0
 838           0       20      100    418000         0
 839           0    42.48    42.48    500000         0
 840           0    79.43    79.43    282000         0
 841       88500       80      100    442500         0
 842       76900       80      100    390000         0
 843       72400       80      100    362000         0
 844           0       20      100    442500         0
 845           0       80       80    400000         0
 846       44444       90    94.94    900000         0
 847       70000       80      100    350000         0
 848      155800       80      100    791000         0
 849       37200       80       95    248000         0
 850           0    85.77    85.77    630000         0
 851           0       20      100    390000         0
 852       66000       80      100    335000         0
 853       69390       80      100    354000         0
 854           0    82.14    82.14    350000         0
 855           0       20      100    650000         0
 856       42000       80      100    217000         0
 857           0      100      100    240000         0
 858           0    74.78    74.78    230000         0
 859           0    84.85    84.85    510000         0
 860           0       80       80    562000         0
 861           0       85       85    192000         0
 862       83800       80      100    419000         0
 863           0       20      100    419000         0
 864       66600       80      100    333000         0
 865           0       80       80    265000         0
 866           0       90       90    158000         0
 867       32740       80      100    170000         0
 868           0       80       80    640000         0
 869           0       75       75    240000         0
 870       44000       80      100    220000         0
 871           0    73.37    73.37    230000         0
 872           0       20      100    170000         0
 873           0       20      100    196000         0
 874           0       20      100    477000         0
 875           0       20      100     98000         0
 876           0    87.76    87.76    147000         0
 877           0       20      100    670000         0
 878           0       65       65    356000         0
 879       17540       80      100     98000         0
 880       84400       80      100    422000         0
 881           0       20      100    275000         0
 882       39200       80      100    196000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 834     350000 No MI       0                       Single Family     1 HEMET                CA    92544      704     0 41.83
 835     244900 No MI       0                       Single Family     1 SURPRISE             AZ    85374      620     0 49.91
 836     410000 No MI       0                       Single Family     1 MURRIETA             CA    92563      745     0 43.32
 837          0 No MI       0                       Single Family     1 ESCONDIDO            CA    92026      523     0 54.74
 838     410000 No MI       0                       Single Family     1 MURRIETA             CA    92563      745     0 43.32
 839          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90042      612     0 22.19
 840          0 No MI       0                       Single Family     1 CAPITOL HEIGHTS      MD    20743      603     0 41.84
 841     442500 No MI       0                       Single Family     1 POMONA               CA    91767      644     0    45
 842     384500 No MI       0                       Single Family     1 LONG BEACH           CA    90805      688     0  29.4
 843     362000 No MI       0                       Single Family     1 RANCHO CUCAMONGA     CA    91730      667     0  47.8
 844     442500 No MI       0                       Single Family     1 POMONA               CA    91767      644     0 47.92
 845          0 No MI       0                       Single Family     1 DARTMOUTH            MA     2747      595     0 44.37
 846          0 No MI       0                       Single Family     1 SONOMA               CA    95476      635     0 20.51
 847          0 No MI       0                       Single Family     1 LANCASTER            CA    93535      658     0 38.43
 848     779000 No MI       0                       Single Family     1 SAN JOSE             CA    95128      655     0 42.96
 849          0 No MI       0                       Single Family     1 GLENDALE             AZ    85302      645     0  45.8
 850          0 No MI       0                       Single Family     1 ROSEVILLE            CA    95747      597     0 44.26
 851     390000 No MI       0                       Two Family        2 ELIZABETH            NJ     7201      643     0 46.57
 852     330000 No MI       0                       Single Family     1 SUNRISE              FL    33323      642     0 44.37
 853     346958 No MI       0                       Single Family     1 BAKERSFIELD          CA    93312      688     0 44.62
 854          0 No MI       0                       Single Family     1 SELMA                CA    93662      628     0  49.9
 855     577700 No MI       0                       Two Family        2 ROSEDALE             NY    11422      695     0 41.27
 856     210000 No MI       0                       Single Family     1 BRANDON              FL    33511      660     0 32.56
 857     239000 No MI       0                       Single Family     1 CORDOVA              TN    38016      631     0 35.53
 858          0 No MI       0                       Single Family     1 DALTON               MA     1226      524     0 31.76
 859          0 No MI       0                       Single Family     1 CATHEDRAL CITY       CA    92234      690     0 17.77
 860          0 No MI       0                       Single Family     1 DOWNEY               CA    90242      602     0 34.22
 861          0 No MI       0                       Condomimium       1 PHILADELPHIA         PA    19118      569     0  27.8
 862     419000 No MI       0                       Single Family     1 COMPTON              CA    90221      597     0 36.61
 863     419000 No MI       0                       Single Family     1 COMPTON              CA    90221      597     0  38.3
 864     333000 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20774      660     0 47.97
 865          0 No MI       0                       Single Family     1 LANCASTER            CA    93535      603     0 54.73
 866          0 No MI       0                       Single Family     1 SALT LAKE CITY       UT    84128      560     0 49.69
 867     163700 No MI       0                       Two Family        2 KINGSTON             NY    12401      632     0 48.35
 868          0 No MI       0                       Single Family     1 GILBERT              AZ    85233      627     0 32.91
 869          0 No MI       0                       Single Family     1 MIAMI                FL    33125      641     0 43.76
 870     220000 No MI       0                       Condomimium       1 HIALEAH              FL    33018      674     0 46.43
 871          0 No MI       0                       Single Family     1 NEWARK               NJ     7106      568     0 32.05
 872     163700 No MI       0                       Two Family        2 KINGSTON             NY    12401      632     0 48.35
 873     196000 No MI       0                       Single Family     1 LAS VEGAS            NV    89109      641     0 44.71
 874     475000 No MI       0                       Single Family     1 OCEANSIDE            CA    92056      640     0 47.67
 875      87700 No MI       0                       Single Family     1 LITTLE ROCK          AR    72209      580     0 44.93
 876          0 No MI       0                       Single Family     1 OVERLAND PARK        KS    66204      732     0 53.91
 877     670000 No MI       0                       Single Family     1 LAS VEGAS            NV    89138      649     0 46.65
 878          0 No MI       0                       Condomimium       1 CHINO                CA    91710      537     0 42.27
 879      87700 No MI       0                       Single Family     1 LITTLE ROCK          AR    72209      580     0 44.93
 880     422000 No MI       0                       Single Family     1 MIAMI                FL    33183      626     0 48.57
 881     275000 No MI       0                       Single Family     1 SUNRISE              FL    33351      665     0 49.94
 882     196000 No MI       0                       Single Family     1 LAS VEGAS            NV    89109      641     0 44.71

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 834   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 835   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 836   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 837   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 838   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 839   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 840   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 841   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 842   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 843   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 844   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 845   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 846   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 847   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 848   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 849   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 850   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 851   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 852   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 853   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 854   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 855   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 856   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 857   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 858   Wholesale             A-XP  No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
 859   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 860   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 861   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 862   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 863   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 864   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 865   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 866   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 867   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 868   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 869   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 870   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 871   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 872   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 873   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 874   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 875   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 876   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 877   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 878   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     1
 879   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 880   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 881   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 882   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 883   Arm       Interest In Arrears    428000  427917.64   427,917.64     9.35    9.35       0.5    0   8.85  3417.19
 884   Arm       Interest In Arrears    220000  219868.09   219,868.09     8.55    8.55       0.5    0   8.05  1699.41
 885   Fixed     Interest In Arrears    420000  419879.34   419,879.34     7.99    7.99       0.5    0   7.49  2917.16
 886   Arm       Interest Only          380000     380000   380,000.00     8.35    8.35       0.5    0   7.85  2644.17
 887   Fixed     Interest In Arrears     88346   88322.52    88,322.52    12.33   12.33       0.5    0  11.83   931.24
 888   Arm       Interest In Arrears    220000  219932.27   219,932.27     7.75    7.75       0.5    0   7.25  1488.56
 889   Arm       Interest In Arrears    353384  353134.58   353,134.58     7.75    7.75       0.5    0   7.25  2531.69
 890   Arm       Interest In Arrears    348500   348256.5   348,256.50      7.8     7.8       0.5    0    7.3  2508.75
 891   Fixed     Interest In Arrears    107000  106975.12   106,975.12   12.925  12.925       0.5    0 12.425  1177.36
 892   Arm       Interest Only          332000     332000   332,000.00      6.1     6.1       0.5    0    5.6  1687.67
 893   Arm       Interest Only          368000     368000   368,000.00      8.7     8.7       0.5    0    8.2     2668
 894   Fixed     Interest In Arrears     55000   54981.93    54,981.93   11.375  11.375       0.5    0 10.875   539.42
 895   Fixed     Interest In Arrears     92000   91971.24    91,971.24     11.6    11.6       0.5    0   11.1   918.09
 896   Arm       Interest In Arrears    376000  375893.84   375,893.84     8.05    8.05       0.5    0   7.55  2628.49
 897   Arm       Interest In Arrears    205000  204840.08   204,840.08     7.25    7.25       0.5    0   6.75  1398.46
 898   Fixed     Interest In Arrears    317000  316752.71   316,752.71     7.25    7.25       0.5    0   6.75   2162.5
 899   Fixed     Interest In Arrears     98000   97968.68    97,968.68     11.5    11.5       0.5    0     11   970.49
 900   Fixed     Interest In Arrears     94000   93968.95    93,968.95    11.35   11.35       0.5    0  10.85   920.13
 901   Fixed     Interest In Arrears    118000  117953.11   117,953.11     10.5    10.5       0.5    0     10  1079.39
 902   Fixed     Interest In Arrears    112500  112460.97   112,460.97   11.125  11.125       0.5    0 10.625     1082
 903   Arm       Interest Only          530000     530000   530,000.00      6.6     6.6       0.5    0    6.1     2915
 904   Arm       Interest In Arrears    153750  153692.11   153,692.11    10.75   10.75       0.5    0  10.25  1435.23
 905   Arm       Interest Only          325600     325600   325,600.00     7.15    7.15       0.5    0   6.65  1940.03
 906   Fixed     Interest In Arrears     81400   81372.52    81,372.52    11.25   11.25       0.5    0  10.75   790.61
 907   Arm       Interest Only          578000     578000   578,000.00      7.2     7.2       0.5    0    6.7     3468
 908   Fixed     Interest In Arrears    372000  371820.67   371,820.67     6.15    6.15       0.5    0   5.65  2085.83
 909   Arm       Interest Only          600000     600000   600,000.00      7.5     7.5       0.5    0      7     3750
 910   Arm       Interest Only          472000     472000   472,000.00    6.875   6.875       0.5    0  6.375  2704.17
 911   Fixed     Interest In Arrears     26000    25976.1    25,976.10     12.7    12.7       0.5    0   12.2   299.07
 912   Arm       Interest In Arrears    104000  103933.01   103,933.01      8.2     8.2       0.5    0    7.7   777.66
 913   Arm       Interest In Arrears    154000  153929.66   153,929.66     9.85    9.85       0.5    0   9.35  1334.42
 914   Arm       Interest In Arrears    111920   111855.6   111,855.60     8.75    8.75       0.5    0   8.25   880.48
 915   Arm       Interest Only          387000     387000   387,000.00     8.35    8.35       0.5    0   7.85  2692.88
 916   Arm       Interest In Arrears    162000  161903.86   161,903.86      8.6     8.6       0.5    0    8.1  1257.14
 917   Arm       Interest In Arrears    400000  399652.22   399,652.22      6.7     6.7       0.5    0    6.2  2581.11
 918   Arm       Interest In Arrears    204000  203881.41   203,881.41      8.7     8.7       0.5    0    8.2  1597.59
 919   Arm       Interest In Arrears     99383   99362.08    99,362.08     9.05    9.05       0.5    0   8.55   770.43
 920   Arm       Interest In Arrears    252000  251793.03   251,793.03     6.99    6.99       0.5    0   6.49  1674.87
 921   Arm       Interest In Arrears    564000  563769.57   563,769.57     6.75    6.75       0.5    0   6.25  3402.93
 922   Arm       Interest Only          567000     567000   567,000.00     7.25    7.25       0.5    0   6.75  3425.63
 923   Fixed     Interest In Arrears    158997   158882.5   158,882.50     7.65    7.65       0.5    0   7.15  1128.11
 924   Fixed     Interest In Arrears     94000   93961.83    93,961.83     10.4    10.4       0.5    0    9.9   852.84
 925   Arm       Interest In Arrears    196000  195938.05   195,938.05    11.55   11.55       0.5    0  11.05  1948.45
 926   Arm       Interest Only          472000     472000   472,000.00     6.85    6.85       0.5    0   6.35  2694.33
 927   Fixed     Interest In Arrears    118000  117947.69   117,947.69     9.99    9.99       0.5    0   9.49  1034.66
 928   Arm       Interest Only          292000     292000   292,000.00     7.55    7.55       0.5    0   7.05  1837.17
 929   Fixed     Interest In Arrears     73000   72968.73    72,968.73    10.15   10.15       0.5    0   9.65   648.73
 930   Arm       Interest Only          364792     364792   364,792.00      6.3     6.3       0.5    0    5.8  1915.16
 931   Arm       Interest In Arrears    392000  391884.42   391,884.42      7.9     7.9       0.5    0    7.4  2696.25

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 883      3417.19    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 884      1699.41    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 885      2917.16    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 886      2644.17    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 887       931.24    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 888      1488.56   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 889      2531.69    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 890      2508.75   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 891      1177.36    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 892      1687.67    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 893         2668    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 894       539.42    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 895       918.09    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 896      2628.49   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 897      1398.46   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 898       2162.5    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 899       970.49   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 900       920.13   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 901      1079.39    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 902         1082   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 903         2915    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 904      1435.23   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 905      1940.03    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 906       790.61    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 907         3468    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 908      2085.83    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 909         3750   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 910      2704.17    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 911       299.07   6/16/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240        0
 912       777.66   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 913      1334.42   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 914       880.48   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 915      2692.87   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
 916      1257.14   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 917      2581.11   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 918      1597.59   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 919       770.43   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 920      1674.87   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 921      3402.93   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 922      3425.62    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
 923      1128.11   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 924       852.84   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 925      1948.45   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 926      2694.33   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 927      1034.66   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 928      1837.17    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 929       648.73    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 930      1915.16   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 931      2696.25   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 883   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 884   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.276
 885   Balloon Loan       BALLOON OTHER       0      0
 886   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.076
 887   Not a Balloon Loan 30 YR FXD           0      0
 888   Balloon Loan       2/ 6 MONTH LIBOR    0  5.476
 889   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.476
 890   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.526
 891   Not a Balloon Loan 30 YR FXD           0      0
 892   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  3.826
 893   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.426
 894   Not a Balloon Loan 30 YR FXD           0      0
 895   Not a Balloon Loan 30 YR FXD           0      0
 896   Balloon Loan       2/ 6 MONTH LIBOR    0  5.776
 897   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.976
 898   Not a Balloon Loan 30 YR FXD           0      0
 899   Not a Balloon Loan 30 YR FXD           0      0
 900   Not a Balloon Loan 30 YR FXD           0      0
 901   Not a Balloon Loan 30 YR FXD           0      0
 902   Not a Balloon Loan 30 YR FXD           0      0
 903   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.326
 904   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 905   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.876
 906   Not a Balloon Loan 30 YR FXD           0      0
 907   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.926
 908   Balloon Loan       BALLOON OTHER       0      0
 909   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.226
 910   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.601
 911   Not a Balloon Loan 20 YR FXD           0      0
 912   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.926
 913   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 914   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.476
 915   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.076
 916   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.326
 917   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.426
 918   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.426
 919   Balloon Loan       2/ 6 MONTH LIBOR    0  6.776
 920   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.716
 921   Balloon Loan       2/ 6 MONTH LIBOR    0  4.476
 922   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.976
 923   Not a Balloon Loan 30 YR FXD           0      0
 924   Not a Balloon Loan 30 YR FXD           0      0
 925   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 926   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.576
 927   Not a Balloon Loan 30 YR FXD           0      0
 928   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.276
 929   Not a Balloon Loan 30 YR FXD           0      0
 930   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.026
 931   Balloon Loan       2/ 6 MONTH LIBOR    0  5.626
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 883            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
 884            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
 885            0          0       0        0        0        0       0    7.99          0   7/1/2006   7/1/2006
 886            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
 887            0          0       0        0        0        0       0   12.33          0   7/1/2006   7/1/2006
 888            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 889            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 890            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
 891            0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006
 892            6          6       3      1.5        6        0     6.1    12.1         24   7/1/2008   7/1/2008
 893            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
 894            0          0       0        0        0        0       0  11.375          0   7/1/2006   7/1/2006
 895            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
 896            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
 897            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 898            0          0       0        0        0        0       0    7.25          0   7/1/2006   7/1/2006
 899            0          0       0        0        0        0       0    11.5          0   7/1/2006   7/1/2006
 900            0          0       0        0        0        0       0   11.35          0   7/1/2006   7/1/2006
 901            0          0       0        0        0        0       0    10.5          0   7/1/2006   7/1/2006
 902            0          0       0        0        0        0       0  11.125          0   7/1/2006   7/1/2006
 903            6          6       3      1.5        6        0     6.6    12.6         24   7/1/2008   7/1/2008
 904            6          6       3      1.5        6        0   10.75   16.75         24   7/1/2008   7/1/2008
 905            6          6       3      1.5        6        0    7.15   13.15         24   7/1/2008   7/1/2008
 906            0          0       0        0        0        0       0   11.25          0   7/1/2006   7/1/2006
 907            6          6       3      1.5        6        0     7.2    13.2         24   7/1/2008   7/1/2008
 908            0          0       0        0        0        0       0    6.15          0   7/1/2006   7/1/2006
 909            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
 910            6          6       3      1.5        6        0   6.875  12.875         24   7/1/2008   7/1/2008
 911            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
 912            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
 913            6          6       3      1.5        6        0    9.85   15.85         24   7/1/2008   7/1/2008
 914            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
 915            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
 916            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
 917            6          6       3      1.5        6        0     6.7    12.7         24   7/1/2008   7/1/2008
 918            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
 919            6          6       3      1.5        6        0    9.05   15.05         24   7/1/2008   7/1/2008
 920            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
 921            6          6       3      1.5        6        0    6.75   12.75         24   7/1/2008   7/1/2008
 922            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 923            0          0       0        0        0        0       0    7.65          0   7/1/2006   7/1/2006
 924            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
 925            6          6       3      1.5        6        0   11.55   17.55         24   7/1/2008   7/1/2008
 926            6          6       3      1.5        6        0    6.85   12.85         24   7/1/2008   7/1/2008
 927            0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
 928            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
 929            0          0       0        0        0        0       0   10.15          0   7/1/2006   7/1/2006
 930            6          6       3      1.5        6        0     6.3    12.3         24   7/1/2008   7/1/2008
 931            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 883     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 884     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 885     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 886     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 887     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    353384
 888     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 889     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 890     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 891     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    428000
 892     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 893     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 894     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    220000
 895     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    368000
 896     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 897     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 898     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 899     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    392000
 900     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    376000
 901     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    472000
 902     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    600000
 903     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 904     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 905     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 906     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    325600
 907     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 908     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 909     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 910     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 911     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    104000
 912     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 913     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 914     8/1/2008   8/1/2008      23 Purchase         Easy Doc      Owner Occupied       1         0
 915     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 916     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 917     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 918     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Investor Occupied    1         0
 919     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 920     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 921     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 922     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 923     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       1         0
 924     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    376000
 925     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 926     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 927     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    472000
 928     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 929     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    292000
 930     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 931     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 883      107000       80      100    535000         0
 884       55000       80      100    275000         0
 885      105000       80      100    525000         0
 886       95000       80      100    477000         0
 887           0       20      100    442000         0
 888       55000       80      100    275000         0
 889       88346       80      100    442000         0
 890           0       85       85    410000         0
 891           0       20      100    535000         0
 892       83000       80      100    415000         0
 893       92000       80      100    474700         0
 894           0       20      100    275000         0
 895           0       20      100    474700         0
 896       94000       80      100    470000         0
 897           0    56.94    56.94    360000         0
 898           0    45.29    45.29    700000         0
 899           0       20      100    490000         0
 900           0       20      100    470000         0
 901           0       20      100    590000         0
 902           0       15       95    775000         0
 903      132500       80      100    665000         0
 904           0       75       75    205000         0
 905       81400       80      100    407000         0
 906           0       20      100    407000         0
 907           0    93.23    93.23    620000         0
 908           0    84.55    84.55    440000         0
 909      112500       80       95    775000         0
 910      118000       80      100    590000         0
 911           0       20      100    133000         0
 912       26000       80      100    133000         0
 913           0    49.68    49.68    310000         0
 914           0       80       80    140000         0
 915       43000       90      100    430000         0
 916           0       90       90    180000         0
 917      100000       80      100    500000         0
 918           0       80       80    255000         0
 919           0    89.13    89.13    111500         0
 920       63000       80      100    315000         0
 921      105000       80    94.89    705000         0
 922           0    78.53    78.53    722000         0
 923       28058       85      100    190000         0
 924           0       20      100    490000         0
 925           0       80       80    245000         0
 926      118000       80      100    590000         0
 927           0       20      100    590000         0
 928       73000       80      100    365000         0
 929           0       20      100    365000         0
 930       91198       80      100    455990         0
 931       98000       80      100    490000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 883     535000 No MI       0                       Single Family     1 LA HABRA             CA    90631      621     0 39.73
 884     275000 No MI       0                       Single Family     1 LAS VEGAS            NV    89086      677     0 43.31
 885          0 No MI       0                       Single Family     1 ELMONT               NY    11003      650     0 41.08
 886     475000 No MI       0                       Single Family     1 OCEANSIDE            CA    92056      640     0 47.86
 887     441730 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92532      637     0 46.36
 888     275000 No MI       0                       Single Family     1 SUNRISE              FL    33351      665     0 49.94
 889     441730 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92532      637     0 46.36
 890          0 No MI       0                       Single Family     1 PALM DESERT          CA    92211      539     0 54.95
 891     535000 No MI       0                       Single Family     1 LA HABRA             CA    90631      621     0 39.73
 892          0 No MI       0                       Single Family     1 RIALTO               CA    92376      609     0 48.57
 893     460000 No MI       0                       Single Family     1 LA PUENTE            CA    91746      641     0 47.81
 894     275000 No MI       0                       Single Family     1 LAS VEGAS            NV    89086      677     0 43.31
 895     460000 No MI       0                       Single Family     1 LA PUENTE            CA    91746      641     0 47.81
 896     470000 No MI       0                       Single Family     1 NAPLES               FL    34120      649     0 46.18
 897          0 No MI       0                       Single Family     1 BAY SHORE            NY    11706      602     0 35.55
 898          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90039      638     0 12.98
 899     490000 No MI       0                       Single Family     1 HOLBROOK             NY    11741      657     0 47.98
 900     470000 No MI       0                       Single Family     1 NAPLES               FL    34120      649     0 46.18
 901          0 No MI       0                       Single Family     1 FONTANA              CA    92336      620     0 48.16
 902     750000 No MI       0                       Single Family     1 NUEVO                CA    92567      667     0 43.77
 903     662500 No MI       0                       Single Family     1 ORANGE               CA    92869      694     0 33.65
 904          0 No MI       0                       Single Family     1 WILLIAMSTOWN         NJ     8094      520     0 41.53
 905     407000 No MI       0                       Single Family     1 LYNWOOD              CA    90262      638     0  43.3
 906     407000 No MI       0                       Single Family     1 LYNWOOD              CA    90262      638     0  43.3
 907          0 No MI       0                       Single Family     1 GARDEN GROVE         CA    92843      644     0 49.74
 908          0 No MI       0                       Single Family     1 WILDOMAR             CA    92595      673     0 48.28
 909     750000 No MI       0                       Single Family     1 NUEVO                CA    92567      667     0 43.77
 910          0 No MI       0                       Single Family     1 FONTANA              CA    92336      620     0 48.67
 911     130000 No MI       0                       Single Family     1 GREENSBORO           NC    27406      583     0  42.3
 912     130000 No MI       0                       Single Family     1 GREENSBORO           NC    27406      583     0  42.3
 913          0 No MI       0                       Two Family        2 MARLBOROUGH          MA     1752      577     0 46.21
 914     139900 No MI       0                       Single Family     1 LAWRENCEVILLE        GA    30044      554     0 34.11
 915     430000 No MI       0                       Single Family     1 PACOIMA              CA    91331      643     0 49.99
 916     180000 No MI       0                       Condomimium       1 MIAMI                FL    33183      581     0 31.61
 917     500000 No MI       0                       Single Family     1 LAKE CITY            FL    32055      732     0 45.83
 918          0 No MI       0                       Two Family        2 MESA                 AZ    85203      679     0 35.57
 919          0 No MI       0                       Single Family     1 BALTIMORE            MD    21229      593     0 54.99
 920     315000 No MI       0                       Single Family     1 WASHINGTON           DC    20032      698     0 48.56
 921          0 No MI       0                       Single Family     1 MISSION VIEJO        CA    92691      639     0 47.32
 922          0 No MI       0                       Single Family     1 ANAHEIM              CA    92806      595     0 41.85
 923     187056 No MI       0                       Single Family     1 ATLANTA              GA    30331      702     0 36.42
 924     470000 No MI       0                       Single Family     1 RIVERSIDE            CA    92505      643     0 29.57
 925          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89147      511     0 51.07
 926     590000 No MI       0                       Two Family        2 LONG BEACH           CA    90810      685     0  48.6
 927     590000 No MI       0                       Two Family        2 LONG BEACH           CA    90810      685     0 48.35
 928     365000 No MI       0                       Single Family     1 HIGHLAND             CA    92346      642     0 43.18
 929     365000 No MI       0                       Single Family     1 HIGHLAND             CA    92346      642     0 43.18
 930     455990 No MI       0                       Single Family     1 RIVERSIDE            CA    92508      656     0 46.13
 931     490000 No MI       0                       Single Family     1 HOLBROOK             NY    11741      657     0 46.59

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 883   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 884   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 885   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 886   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 887   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 888   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 889   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 890   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 891   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 892   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 893   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 894   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 895   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 896   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 897   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 898   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 899   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 900   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 901   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 902   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 903   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 904   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 905   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 906   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 907   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 908   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 909   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 910   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 911   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 912   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 913   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 914   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 915   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 916   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 917   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 918   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 919   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 920   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 921   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 922   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 923   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 924   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 925   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 926   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 927   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 928   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 929   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 930   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 931   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 932   Fixed     Interest In Arrears    715000  714660.01   714,660.01      6.2     6.2       0.5    0    5.7  4034.16
 933   Arm       Interest In Arrears    322500  322387.49   322,387.49     11.1    11.1       0.5    0   10.6  3095.64
 934   Arm       Interest In Arrears    393400  393278.37   393,278.37    11.65   11.65       0.5    0  11.15  3940.89
 935   Arm       Interest In Arrears    603000  602574.41   602,574.41     7.75    7.75       0.5    0   7.25  4319.97
 936   Arm       Interest In Arrears    268000  267930.66   267,930.66     8.35    8.35       0.5    0   7.85  1934.17
 937   Fixed     Interest In Arrears     67000   66977.01    66,977.01   11.175  11.175       0.5    0 10.675   646.93
 938   Arm       Interest In Arrears     88700   88668.51    88,668.51     7.25    7.25       0.5    0   6.75   567.39
 939   Arm       Interest In Arrears    380000  379723.59   379,723.59      7.6     7.6       0.5    0    7.1  2683.08
 940   Arm       Interest In Arrears    378000  377886.93   377,886.93     7.85    7.85       0.5    0   7.35  2585.82
 941   Arm       Interest In Arrears    211400  211311.35   211,311.35    10.25   10.25       0.5    0   9.75  1894.36
 942   Arm       Interest In Arrears    270000   269905.8   269,905.80     11.1    11.1       0.5    0   10.6   2591.7
 943   Arm       Interest Only          166000     166000   166,000.00        8       8       0.5    0    7.5  1106.67
 944   Arm       Interest Only          430950     430950   430,950.00     6.75    6.75       0.5    0   6.25  2424.09
 945   Fixed     Interest In Arrears     41500   41483.15    41,483.15     10.4    10.4       0.5    0    9.9   376.52
 946   Fixed     Interest In Arrears     76050   76019.12    76,019.12     10.4    10.4       0.5    0    9.9   689.98
 947   Arm       Interest In Arrears    164000  163954.36   163,954.36      8.1     8.1       0.5    0    7.6  1152.64
 948   Fixed     Interest In Arrears     41000   40989.33    40,989.33   12.425  12.425       0.5    0 11.925   435.19
 949   Arm       Interest Only          392000     392000   392,000.00      7.9     7.9       0.5    0    7.4  2580.67
 950   Arm       Interest Only          639000     639000   639,000.00     7.85    7.85       0.5    0   7.35  4180.13
 951   Fixed     Interest In Arrears    720000  719336.36   719,336.36      6.4     6.4       0.5    0    5.9  4503.64
 952   Arm       Interest In Arrears    131000  130928.44   130,928.44        9       9       0.5    0    8.5  1054.06
 953   Arm       Interest In Arrears    127500  127448.23   127,448.23     10.4    10.4       0.5    0    9.9  1156.77
 954   Fixed     Interest In Arrears    123200  123108.57   123,108.57      7.5     7.5       0.5    0      7   861.43
 955   Fixed     Interest In Arrears     30800   30786.81    30,786.81    10.15   10.15       0.5    0   9.65   273.71
 956   Arm       Interest In Arrears    118650  118628.17   118,628.17      9.5     9.5       0.5    0      9   961.14
 957   Fixed     Interest In Arrears     66600   66578.12    66,578.12   11.375  11.375       0.5    0 10.875   653.19
 958   Arm       Interest In Arrears    324000  323897.35   323,897.35     7.65    7.65       0.5    0   7.15  2168.15
 959   Arm       Interest In Arrears    126400   126355.9   126,355.90     11.1    11.1       0.5    0   10.6   1213.3
 960   Arm       Interest In Arrears    360000  359895.38   359,895.38     7.95    7.95       0.5    0   7.45  2489.62
 961   Arm       Interest In Arrears    140000  139977.52   139,977.52     9.95    9.95       0.5    0   9.45  1183.31
 962   Fixed     Interest In Arrears     26400   26391.09    26,391.09    11.25   11.25       0.5    0  10.75   256.41
 963   Arm       Interest In Arrears    412000  411910.67   411,910.67     8.95    8.95       0.5    0   8.45  3162.16
 964   Fixed     Interest In Arrears     17400   17366.55    17,366.55   12.425  12.425       0.5    0 11.925   213.61
 965   Fixed     Interest In Arrears    103000  102970.46   102,970.46    11.99   11.99       0.5    0  11.49  1058.68
 966   Arm       Interest Only          432000     432000   432,000.00     7.89    7.89       0.5    0   7.39   2840.4
 967   Arm       Interest In Arrears     69600   69561.18    69,561.18      8.9     8.9       0.5    0    8.4   555.02
 968   Fixed     Interest In Arrears     90000   89972.02    89,972.02   11.625  11.625       0.5    0 11.125   899.86
 969   Arm       Interest In Arrears    162000  161905.83   161,905.83      8.7     8.7       0.5    0    8.2  1268.67
 970   Arm       Interest In Arrears    600000   599761.6   599,761.60     6.85    6.85       0.5    0   6.35   3663.4
 971   Arm       Interest Only          316625     316625   316,625.00      6.8     6.8       0.5    0    6.3  1794.21
 972   Arm       Interest Only          316000     316000   316,000.00     7.55    7.55       0.5    0   7.05  1988.17
 973   Fixed     Interest In Arrears    538224  537964.55   537,964.55     6.15    6.15       0.5    0   5.65  3017.85
 974   Arm       Interest In Arrears    128000  127959.91   127,959.91     7.69    7.69       0.5    0   7.19   860.36
 975   Arm       Interest Only          399159     399159   399,159.00     5.75    5.75       0.5    0   5.25  1912.64
 976   Arm       Interest In Arrears    527200  527051.15   527,051.15     8.05    8.05       0.5    0   7.55  3685.48
 977   Arm       Interest In Arrears     88000   87943.89    87,943.89     8.25    8.25       0.5    0   7.75   661.11
 978   Arm       Interest In Arrears    300000  299891.97   299,891.97      7.2     7.2       0.5    0    6.7  1908.03
 979   Fixed     Interest In Arrears    131800   131758.8   131,758.80     11.6    11.6       0.5    0   11.1  1315.27
 980   Fixed     Interest In Arrears     22000   21955.22    21,955.22   11.825  11.825       0.5    0 11.325   261.57

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 932      4034.16   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
 933      3095.64    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 934      3940.89   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 935      4319.97   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 936      1934.17   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 937       646.93   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 938       567.39   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 939      2683.08   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 940      2585.82    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 941      1894.36    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 942       2591.7   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 943      1106.67   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 944      2424.09   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 945       376.52   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 946       689.98   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 947      1152.64   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 948       435.19   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 949      2580.67   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 950      4180.12   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 951      4503.64   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 952      1054.06   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 953      1156.77   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 954       861.43   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 955       273.71   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 956       961.14   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 957       653.19   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 958      2168.15   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 959       1213.3   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 960      2489.62   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 961      1183.31   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 962       256.41   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 963      3162.16   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 964       213.61   6/19/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
 965      1058.68   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 966       2840.4    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       12
 967       555.02   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 968       899.86   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 969      1268.67   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 970       3663.4   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 971      1794.21   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 972      1988.17   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
 973      3017.85    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
 974       860.36   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 975      1912.64   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 976      3685.48   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 977       661.11   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
 978      1908.03   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 979      1315.27   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 980       261.57   6/15/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 932   Balloon Loan       BALLOON OTHER       0      0
 933   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 934   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 935   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.476
 936   Balloon Loan       2/ 6 MONTH LIBOR    0  6.076
 937   Not a Balloon Loan 30 YR FXD           0      0
 938   Balloon Loan       2/ 6 MONTH LIBOR    0  4.876
 939   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.326
 940   Balloon Loan       2/ 6 MONTH LIBOR    0  5.576
 941   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 942   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 943   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.726
 944   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.476
 945   Not a Balloon Loan 30 YR FXD           0      0
 946   Not a Balloon Loan 30 YR FXD           0      0
 947   Balloon Loan       2/ 6 MONTH LIBOR    0  5.826
 948   Not a Balloon Loan 30 YR FXD           0      0
 949   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.626
 950   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.576
 951   Not a Balloon Loan 30 YR FXD           0      0
 952   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.726
 953   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 954   Not a Balloon Loan 30 YR FXD           0      0
 955   Not a Balloon Loan 30 YR FXD           0      0
 956   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 957   Not a Balloon Loan 30 YR FXD           0      0
 958   Balloon Loan       2/ 6 MONTH LIBOR    0  5.376
 959   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 960   Balloon Loan       2/ 6 MONTH LIBOR    0  5.676
 961   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
 962   Not a Balloon Loan 30 YR FXD           0      0
 963   Balloon Loan       2/ 6 MONTH LIBOR    0  6.676
 964   Not a Balloon Loan 15 YR FXD           0      0
 965   Not a Balloon Loan 30 YR FXD           0      0
 966   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.616
 967   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.626
 968   Not a Balloon Loan 30 YR FXD           0      0
 969   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.426
 970   Balloon Loan       2/ 6 MONTH LIBOR    0  4.576
 971   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.526
 972   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.276
 973   Balloon Loan       BALLOON OTHER       0      0
 974   Balloon Loan       2/ 6 MONTH LIBOR    0  5.416
 975   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  3.476
 976   Balloon Loan       2/ 6 MONTH LIBOR    0  5.776
 977   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.976
 978   Balloon Loan       2/ 6 MONTH LIBOR    0  4.926
 979   Not a Balloon Loan 30 YR FXD           0      0
 980   Not a Balloon Loan 15 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 932            0          0       0        0        0        0       0     6.2          0   7/1/2006   7/1/2006
 933            6          6       3      1.5        6        0    11.1    17.1         24   7/1/2008   7/1/2008
 934            6          6       3      1.5        6        0   11.65   17.65         24   7/1/2008   7/1/2008
 935            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
 936            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
 937            0          0       0        0        0        0       0  11.175          0   7/1/2006   7/1/2006
 938            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
 939            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
 940            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
 941            6          6       3      1.5        6        0   10.25   16.25         24   7/1/2008   7/1/2008
 942            6          6       3      1.5        6        0    11.1    17.1         24   7/1/2008   7/1/2008
 943            6          6       3      1.5        6        0       8      14         24   7/1/2008   7/1/2008
 944            6          6       3      1.5        6        0    6.75   12.75         24   7/1/2008   7/1/2008
 945            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
 946            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
 947            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
 948            0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
 949            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
 950            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
 951            0          0       0        0        0        0       0     6.4          0   7/1/2006   7/1/2006
 952            6          6       3      1.5        6        0       9      15         24   7/1/2008   7/1/2008
 953            6          6       3      1.5        6        0    10.4    16.4         24   7/1/2008   7/1/2008
 954            0          0       0        0        0        0       0     7.5          0   7/1/2006   7/1/2006
 955            0          0       0        0        0        0       0   10.15          0   7/1/2006   7/1/2006
 956            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
 957            0          0       0        0        0        0       0  11.375          0   7/1/2006   7/1/2006
 958            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 959            6          6       3      1.5        6        0    11.1    17.1         24   7/1/2008   7/1/2008
 960            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
 961            6          6       3      1.5        6        0    9.95   15.95         24   7/1/2008   7/1/2008
 962            0          0       0        0        0        0       0   11.25          0   7/1/2006   7/1/2006
 963            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
 964            0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
 965            0          0       0        0        0        0       0   11.99          0   7/1/2006   7/1/2006
 966            6          6       3      1.5        6        0    7.89   13.89         24   7/1/2008   7/1/2008
 967            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
 968            0          0       0        0        0        0       0  11.625          0   7/1/2006   7/1/2006
 969            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
 970            6          6       3      1.5        6        0    6.85   12.85         24   7/1/2008   7/1/2008
 971            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
 972            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
 973            0          0       0        0        0        0       0    6.15          0   7/1/2006   7/1/2006
 974            6          6       3      1.5        6        0    7.69   13.69         24   7/1/2008   7/1/2008
 975            6          6       3      1.5        6        0    5.75   11.75         24   7/1/2008   7/1/2008
 976            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
 977            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
 978            6          6       3      1.5        6        0     7.2    13.2         24   7/1/2008   7/1/2008
 979            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
 980            0          0       0        0        0        0       0  11.825          0   7/1/2006   7/1/2006

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 932     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 933     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 934     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 935     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 936     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 937     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    268000
 938     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 939     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 940     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 941     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
 942     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 943     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 944     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 945     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    166000
 946     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    430950
 947     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 948     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    164000
 949     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 950     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 951     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 952     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 953     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 954     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 955     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    123200
 956     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 957     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    266400
 958     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 959     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 960     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 961     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 962     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    105600
 963     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 964     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2     69600
 965     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    412000
 966     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 967     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 968     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    360000
 969     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 970     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 971     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 972     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 973     8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied       1         0
 974     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 975     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
 976     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 977     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 978     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 979     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    527200
 980     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2     88000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 932           0       65       65   1100000         0
 933           0       75       75    430000         0
 934           0       70       70    562000         0
 935           0       90       90    670000         0
 936       67000       80      100    340000         0
 937           0       20      100    340000         0
 938           0    66.84    66.84    135000         0
 939           0       80       80    475000         0
 940           0       90       90    420000         0
 941           0       70       70    302000         0
 942           0       75       75    360000         0
 943       41500       80      100    210000         0
 944       76050       85      100    510000         0
 945           0       20      100    210000         0
 946           0       15      100    510000         0
 947       41000       80      100    210000         0
 948           0       20      100    210000         0
 949           0       70       70    560000         0
 950           0       90       90    710000         0
 951           0    83.72    83.72    860000         0
 952           0    84.52    84.52    155000         0
 953           0    69.29    69.29    184000         0
 954       30800       80      100    154000         0
 955           0       20      100    154000         0
 956           0       70       70    169500         0
 957           0       20      100    333000         0
 958           0       90       90    360000         0
 959           0       80       80    158000         0
 960       90000       80      100    450000         0
 961           0       80       80    175000         0
 962           0       20      100    132000         0
 963      103000       80      100    515000         0
 964           0       20      100     87000         0
 965           0       20      100    515000         0
 966      108000       80      100    540000         0
 967       17400       80      100     87000         0
 968           0       20      100    450000         0
 969           0       90       90    180000         0
 970           0    84.51    84.51    710000         0
 971       55875       85      100    373000         0
 972       79000       80      100    395000         0
 973           0     84.1     84.1    640000         0
 974       32000       80      100    160000         0
 975           0    79.04    79.04    505000         0
 976      131800       80      100    659000         0
 977       22000       80      100    120000         0
 978           0    84.51    84.51    355000         0
 979           0       20      100    659000         0
 980           0       20      100    120000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 932          0 No MI       0                       Two Family        2 REGO PARK            NY    11374      621     0 31.57
 933          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90047      504     0 39.77
 934          0 No MI       0                       Single Family     1 MODESTO              CA    95350      503     0 40.92
 935     670000 No MI       0                       Three Family      3 BROOKLYN             NY    11203      615     0 54.94
 936     335000 No MI       0                       Single Family     1 APPLE VALLEY         CA    92308      727     0 34.38
 937     335000 No MI       0                       Single Family     1 APPLE VALLEY         CA    92308      727     0 34.38
 938     132700 No MI       0                       Single Family     1 APEX                 NC    27539      607     0 54.99
 939     475000 No MI       0                       Single Family     1 COVINA               CA    91722      670     0 39.06
 940          0 No MI       0                       Single Family     1 LAKE ELSINORE        CA    92530      584     0 47.58
 941          0 No MI       0                       Single Family     1 LYNDEN               WA    98264      518     0 36.32
 942          0 No MI       0                       Single Family     1 DEDHAM               MA     2026      536     0 43.35
 943     207500 No MI       0                       Single Family     1 BOUNTIFUL            UT    84010      653     0 33.76
 944     507000 No MI       0                       Single Family     1 LAS VEGAS            NV    89110      653     0 40.81
 945     207500 No MI       0                       Single Family     1 BOUNTIFUL            UT    84010      653     0 33.76
 946     507000 No MI       0                       Single Family     1 LAS VEGAS            NV    89110      653     0 40.81
 947     205000 No MI       0                       Single Family     1 BUCKEYE              AZ    85236      605     0 31.23
 948     205000 No MI       0                       Single Family     1 BUCKEYE              AZ    85236      605     0 31.23
 949          0 No MI       0                       Single Family     1 ARLETA               CA    91331      599     0 44.43
 950          0 No MI       0                       Single Family     1 LONG BEACH           CA    90815      648     0 47.73
 951          0 No MI       0                       Single Family     1 CHINO HILLS          CA    91709      698     0 33.36
 952          0 No MI       0                       Single Family     1 SECRETARY            MD    21664      531     0 54.78
 953          0 No MI       0                       Single Family     1 PORTSMOUTH           VA    23701      513     0 35.57
 954          0 No MI       0                       Single Family     1 CHESAPEAKE           VA    23324      642     0 47.12
 955          0 No MI       0                       Single Family     1 CHESAPEAKE           VA    23324      642     0 47.12
 956     169500 No MI       0                       Single Family     1 WALTERBORO           SC    29488      574     0 19.05
 957     333000 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20774      660     0 47.97
 958          0 No MI       0                       Single Family     1 HAMPTON              VA    23664      615     0 50.57
 959          0 No MI       0                       Single Family     1 TUCSON               AZ    85713      512     0 47.57
 960     450000 No MI       0                       Two Family        2 BRONX                NY    10457      674     0 45.38
 961     175000 No MI       0                       Single Family     1 DELTONA              FL    32725      522     0 35.97
 962     132000 No MI       0                       Single Family     1 RACINE               WI    53406      723     0 38.58
 963     515000 No MI       0                       Single Family     1 PACOIMA              CA    91331      668     0 47.49
 964      87000 No MI       0                       Two Family        2 POMPANO BEACH        FL    33060      600     0  37.2
 965     515000 No MI       0                       Single Family     1 PACOIMA              CA    91331      668     0 47.49
 966          0 No MI       0                       Single Family     1 ANAHEIM              CA    92805      651     0 23.55
 967      87000 No MI       0                       Two Family        2 POMPANO BEACH        FL    33060      600     0  37.2
 968     450000 No MI       0                       Two Family        2 BRONX                NY    10457      674     0 45.38
 969          0 No MI       0                       Single Family     1 PHOENIX              AZ    85035      569     0 47.04
 970          0 No MI       0                       Condomimium       1 LADERA RANCH         CA    92694      645     0 48.02
 971     372500 No MI       0                       Condomimium       1 LAKE FOREST          CA    92630      699     0 34.17
 972          0 No MI       0                       Single Family     1 GLEN BURNIE          MD    21060      630     0 19.74
 973          0 No MI       0                       Two Family        2 LOS ANGELES          CA    90018      650     0 49.77
 974     160000 No MI       0                       Condomimium       1 PINELLAS PARK        FL    33781      679     0 46.63
 975          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90047      676     0 49.77
 976     659000 No MI       0                       Single Family     1 CHULA VISTA          CA    91910      658     0 46.93
 977     110000 No MI       0                       Single Family     1 ORANGE PARK          FL    32073      628     0 19.41
 978          0 No MI       0                       Single Family     1 FONTANA              CA    92335      662     0 44.12
 979     659000 No MI       0                       Single Family     1 CHULA VISTA          CA    91910      658     0 46.61
 980     110000 No MI       0                       Single Family     1 ORANGE PARK          FL    32073      628     0 19.41

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 932   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 933   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 934   Wholesale             CXP   No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 935   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 936   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 937   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 938   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 939   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 940   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     1
 941   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 942   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 943   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 944   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 945   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 946   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 947   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 948   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 949   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 950   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 951   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 952   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
 953   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 954   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 955   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 956   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 957   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 958   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 959   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 960   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 961   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 962   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 963   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 964   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 965   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 966   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 967   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 968   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 969   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
 970   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 971   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 972   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 973   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 974   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 975   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 976   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 977   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 978   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 979   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 980   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
 981   Arm       Interest Only          540000     540000   540,000.00      7.1     7.1       0.5    0    6.6     3195
 982   Arm       Interest In Arrears    440000  439774.27   439,774.27      9.3     9.3       0.5    0    8.8  3635.73
 983   Arm       Interest In Arrears    105600  105537.33   105,537.33      8.6     8.6       0.5    0    8.1   819.47
 984   Arm       Interest In Arrears    168750  168680.74   168,680.74    10.35   10.35       0.5    0   9.85  1524.73
 985   Arm       Interest In Arrears    221000  220876.74   220,876.74      8.9     8.9       0.5    0    8.4  1762.34
 986   Arm       Interest In Arrears    451250  451118.48   451,118.48     7.94    7.94       0.5    0   7.44  3117.29
 987   Arm       Interest Only          393600     393600   393,600.00     7.65    7.65       0.5    0   7.15   2509.2
 988   Fixed     Interest In Arrears    125000  124955.33   124,955.33    10.99   10.99       0.5    0  10.49  1189.46
 989   Arm       Interest In Arrears     60000   59970.17    59,970.17     9.45    9.45       0.5    0   8.95   502.33
 990   Fixed     Interest In Arrears    480000  479816.62   479,816.62     6.99    6.99       0.5    0   6.49  2979.38
 991   Fixed     Interest In Arrears     98400   98367.32    98,367.32   11.325  11.325       0.5    0 10.825   961.33
 992   Arm       Interest In Arrears    500000  499858.84   499,858.84     8.05    8.05       0.5    0   7.55  3495.33
 993   Arm       Interest In Arrears    235200  235007.21   235,007.21        7       7       0.5    0    6.5  1564.79
 994   Arm       Interest In Arrears    323000  322913.96   322,913.96     8.25    8.25       0.5    0   7.75  2306.67
 995   Arm       Interest In Arrears    133600  133497.83   133,497.83     7.35    7.35       0.5    0   6.85   920.47
 996   Arm       Interest In Arrears    340000  339913.31   339,913.31      8.4     8.4       0.5    0    7.9  2466.69
 997   Arm       Interest In Arrears    505800  505680.17   505,680.17     8.65    8.65       0.5    0   8.15  3765.81
 998   Arm       Interest In Arrears    374400  374133.08   374,133.08      7.7     7.7       0.5    0    7.2  2669.32
 999   Arm       Interest In Arrears    285000  284971.65   284,971.65     11.5    11.5       0.5    0     11   2759.6
1000   Fixed     Interest In Arrears     93600   93570.74    93,570.74     11.6    11.6       0.5    0   11.1   934.06
1001   Arm       Interest In Arrears    159000     158882   158,882.00      7.5     7.5       0.5    0      7  1111.75
1002   Arm       Interest In Arrears    236000  235894.48   235,894.48     9.95    9.95       0.5    0   9.45  2062.35
1003   Arm       Interest In Arrears    629910  629451.79   629,451.79      7.6     7.6       0.5    0    7.1  4447.64
1004   Fixed     Interest In Arrears    242500  242424.26   242,424.26      7.7     7.7       0.5    0    7.2  1631.78
1005   Fixed     Interest In Arrears    420000  419655.73   419,655.73        7       7       0.5    0    6.5  2794.27
1006   Fixed     Interest In Arrears     33400   33385.69    33,385.69    10.15   10.15       0.5    0   9.65   296.82
1007   Arm       Interest In Arrears    374612  374513.66   374,513.66      8.3     8.3       0.5    0    7.8  2689.41
1008   Fixed     Interest In Arrears     75600   75574.34    75,574.34   11.225  11.225       0.5    0 10.725   732.84
1009   Fixed     Interest In Arrears    544000  543789.82   543,789.82     6.95    6.95       0.5    0   6.45  3360.85
1010   Arm       Interest In Arrears    191250  191181.81   191,181.81       11      11       0.5    0   10.5  1821.32
1011   Fixed     Interest In Arrears     93653   93623.72    93,623.72     11.6    11.6       0.5    0   11.1   934.59
1012   Arm       Interest In Arrears    180000  179845.02   179,845.02     6.75    6.75       0.5    0   6.25  1167.48
1013   Fixed     Interest In Arrears     45000   44981.73    44,981.73     10.4    10.4       0.5    0    9.9   408.27
1014   Arm       Interest In Arrears    427000  426799.71   426,799.71     6.25    6.25       0.5    0   5.75  2424.25
1015   Arm       Interest Only          324778     324778   324,778.00     6.45    6.45       0.5    0   5.95  1745.68
1016   Arm       Interest In Arrears    116800  116769.78   116,769.78     8.35    8.35       0.5    0   7.85   842.95
1017   Fixed     Interest In Arrears     29200    29192.4    29,192.40   12.425  12.425       0.5    0 11.925   309.94
1018   Arm       Interest In Arrears    165000  164926.86   164,926.86     9.99    9.99       0.5    0   9.49  1446.77
1019   Arm       Interest In Arrears     50400   50375.98    50,375.98     9.65    9.65       0.5    0   9.15   429.32
1020   Arm       Interest In Arrears    204000  203951.67   203,951.67     8.65    8.65       0.5    0   8.15  1518.83
1021   Arm       Interest In Arrears    245520  245477.48   245,477.48      9.7     9.7       0.5    0    9.2  2027.14
1022   Arm       Interest In Arrears    280000  279893.32   279,893.32        7       7       0.5    0    6.5  1740.01
1023   Fixed     Interest In Arrears    130000  129906.38   129,906.38     7.65    7.65       0.5    0   7.15   922.37
1024   Fixed     Interest In Arrears     88000   87976.84    87,976.84   12.375  12.375       0.5    0 11.875   930.66
1025   Arm       Interest In Arrears    261250  261185.31   261,185.31      8.5     8.5       0.5    0      8  1915.21
1026   Arm       Interest In Arrears    163000  162918.98   162,918.98     9.45    9.45       0.5    0   8.95  1364.65
1027   Arm       Interest In Arrears    300000  299631.47   299,631.47     8.45    8.45       0.5    0   7.95  2296.12
1028   Arm       Interest In Arrears    130050  129997.76   129,997.76    10.45   10.45       0.5    0   9.95  1184.76
1029   Arm       Interest In Arrears    244000  243805.84   243,805.84     7.15    7.15       0.5    0   6.65  1647.99

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
 981         3195   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 982      3635.73   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 983       819.47   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 984      1524.73   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 985      1762.34   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 986      3117.29   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 987       2509.2   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
 988      1189.46   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 989       502.33   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
 990      2979.38   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 991       961.33   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
 992      3495.33   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
 993      1564.79   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 994      2306.67   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 995       920.47   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 996      2466.69   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 997      3765.81   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
 998      2669.32   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
 999       2759.6   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1000       934.06   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1001      1111.75   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1002      2062.35   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1003      4447.64   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1004      1631.78   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1005      2794.27   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1006       296.82   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1007      2689.41   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1008       732.84   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1009      3360.85   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1010      1821.32   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1011       934.59   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1012      1167.48   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1013       408.27   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1014      2424.25   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1015      1745.68   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
1016       842.95   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1017       309.94   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1018      1446.77   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1019       429.32    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1020      1518.83    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1021      2027.14   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1022      1740.01    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1023       922.37   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1024       930.66   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1025      1915.21    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1026      1364.65   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1027      2296.12   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1028      1184.76   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1029      1647.99    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
 981   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.826
 982   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 983   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.326
 984   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 985   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.626
 986   Balloon Loan       2/ 6 MONTH LIBOR    0  5.666
 987   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.376
 988   Not a Balloon Loan 30 YR FXD           0      0
 989   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
 990   Balloon Loan       BALLOON OTHER       0      0
 991   Not a Balloon Loan 30 YR FXD           0      0
 992   Balloon Loan       2/ 6 MONTH LIBOR    0  5.776
 993   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.726
 994   Balloon Loan       2/ 6 MONTH LIBOR    0  5.976
 995   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.076
 996   Balloon Loan       2/ 6 MONTH LIBOR    0  6.126
 997   Balloon Loan       2/ 6 MONTH LIBOR    0  6.376
 998   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.426
 999   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1000   Not a Balloon Loan 30 YR FXD           0      0
1001   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.226
1002   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1003   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.326
1004   Balloon Loan       BALLOON OTHER       0      0
1005   Not a Balloon Loan 30 YR FXD           0      0
1006   Not a Balloon Loan 30 YR FXD           0      0
1007   Balloon Loan       2/ 6 MONTH LIBOR    0  6.026
1008   Not a Balloon Loan 30 YR FXD           0      0
1009   Balloon Loan       BALLOON OTHER       0      0
1010   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1011   Not a Balloon Loan 30 YR FXD           0      0
1012   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.476
1013   Not a Balloon Loan 30 YR FXD           0      0
1014   Balloon Loan       2/ 6 MONTH LIBOR    0  3.976
1015   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.176
1016   Balloon Loan       2/ 6 MONTH LIBOR    0  6.076
1017   Not a Balloon Loan 30 YR FXD           0      0
1018   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1019   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.49
1020   Balloon Loan       2/ 6 MONTH LIBOR    0  6.376
1021   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1022   Balloon Loan       2/ 6 MONTH LIBOR    0  4.726
1023   Not a Balloon Loan 30 YR FXD           0      0
1024   Not a Balloon Loan 30 YR FXD           0      0
1025   Balloon Loan       2/ 6 MONTH LIBOR    0  6.226
1026   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1027   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.379
1028   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1029   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.929
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
 981            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
 982            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
 983            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
 984            6          6       3      1.5        6        0   10.35   16.35         24   7/1/2008   7/1/2008
 985            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
 986            6          6       3      1.5        6        0    7.94   13.94         24   7/1/2008   7/1/2008
 987            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
 988            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
 989            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008
 990            0          0       0        0        0        0       0    6.99          0   7/1/2006   7/1/2006
 991            0          0       0        0        0        0       0  11.325          0   7/1/2006   7/1/2006
 992            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
 993            6          6       3      1.5        6        0       7      13         24   7/1/2008   7/1/2008
 994            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
 995            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
 996            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
 997            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
 998            6          6       3      1.5        6        0     7.7    13.7         24   7/1/2008   7/1/2008
 999            6          6       3      1.5        6        0    11.5    17.5         24   7/1/2008   7/1/2008
1000            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
1001            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
1002            6          6       3      1.5        6        0    9.95   15.95         24   7/1/2008   7/1/2008
1003            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
1004            0          0       0        0        0        0       0     7.7          0   7/1/2006   7/1/2006
1005            0          0       0        0        0        0       0       7          0   7/1/2006   7/1/2006
1006            0          0       0        0        0        0       0   10.15          0   7/1/2006   7/1/2006
1007            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
1008            0          0       0        0        0        0       0  11.225          0   7/1/2006   7/1/2006
1009            0          0       0        0        0        0       0    6.95          0   7/1/2006   7/1/2006
1010            6          6       3      1.5        6        0      11      17         24   7/1/2008   7/1/2008
1011            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
1012            6          6       3      1.5        6        0    6.75   12.75         24   7/1/2008   7/1/2008
1013            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
1014            6          6       3      1.5        6        0    6.25   12.25         24   7/1/2008   7/1/2008
1015            6          6       3      1.5        6        0    6.45   12.45         24   7/1/2008   7/1/2008
1016            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
1017            0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
1018            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
1019            6          6       3      1.5        6        0    9.65   15.65         24   7/1/2008   7/1/2008
1020            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
1021            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
1022            6          6       3      1.5        6        0       7      13         24   7/1/2008   7/1/2008
1023            0          0       0        0        0        0       0    7.65          0   7/1/2006   7/1/2006
1024            0          0       0        0        0        0       0  12.375          0   7/1/2006   7/1/2006
1025            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
1026            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008
1027            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
1028            6          6       3      1.5        6        0   10.45   16.45         24   7/1/2008   7/1/2008
1029            6          6       3      1.5        6        0    7.15   13.15         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
 981     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 982     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 983     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 984     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 985     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 986     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 987     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 988     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2    500000
 989     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 990     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
 991     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    393600
 992     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
 993     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 994     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 995     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 996     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
 997     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
 998     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
 999     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1000     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    374400
1001     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1002     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1003     8/1/2008   8/1/2008      23 Purchase         Full          Investor Occupied    1         0
1004     8/1/2006   8/1/2006       0 Home Improvement Stated Doc    Owner Occupied       1         0
1005     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
1006     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    133600
1007     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1008     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    302400
1009     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
1010     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1011     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    374612
1012     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1013     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    180000
1014     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1015     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1016     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1017     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    116800
1018     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Investor Occupied    1         0
1019     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1020     8/1/2008   8/1/2008      23 Home Improvement Easy Doc      Owner Occupied       1         0
1021     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1022     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1023     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
1024     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    352000
1025     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1026     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1027     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1028     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1029     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
 981      135000       80      100    675000         0
 982      110000       80      100    620000         0
 983       26400       80      100    132000         0
 984           0       75       75    225000         0
 985           0       85       85    260000         0
 986           0       95       95    475000         0
 987       98400       80      100    492000         0
 988           0       20      100    625000         0
 989           0       80       80     79500         0
 990           0    78.69    78.69    610000         0
 991           0       20      100    492000         0
 992      125000       80      100    625000         0
 993       58800       80      100    294000         0
 994           0       95       95    340000         0
 995       33400       80      100    167000         0
 996           0      100      100    340000         0
 997       56200       90      100    562000         0
 998       93600       80      100    472000         0
 999           0       75       75    380000         0
1000           0       20      100    472000         0
1001           0    84.98    84.98    187100         0
1002           0       80       80    295000         0
1003           0       90       90    700000         0
1004           0    63.82    63.82    380000         0
1005           0       80       80    525000         0
1006           0       20      100    167000         0
1007       93653       80      100    480000         0
1008           0       20      100    383000         0
1009           0       85       85    640000         0
1010           0       75       75    255000         0
1011           0       20      100    480000         0
1012       45000       80      100    228000         0
1013           0       20      100    228000         0
1014           0     85.4     85.4    500000         0
1015           0     84.8     84.8    383000         0
1016       29200       80      100    146000         0
1017           0       20      100    146000         0
1018           0    76.74    76.74    215000         0
1019           0       90       90     56000         0
1020           0       80       80    255000         0
1021       61380       80      100    310000         0
1022       70000       80      100    350000         0
1023           0       65       65    200000         0
1024           0       20      100    440000         0
1025           0       95       95    275000         0
1026           0    69.96    69.96    233000         0
1027       75000       80      100    400000         0
1028           0       85       85    153000         0
1029       61000       80      100    305000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
 981     675000 No MI       0                       Single Family     1 CENTREVILLE          VA    20121      675     0 46.76
 982     550000 No MI       0                       Condomimium       1 LOS ANGELES          CA    90019      676     0 43.07
 983     132000 No MI       0                       Single Family     1 RACINE               WI    53406      723     0 38.58
 984          0 No MI       0                       Single Family     1 PHOENIX              AZ    85029      528     0 37.24
 985          0 No MI       0                       Single Family     1 TWENTYNINE PALMS     CA    92277      558     0  13.1
 986          0 No MI       0                       Single Family     1 NATIONAL CITY        CA    91950      588     0 43.79
 987     492000 No MI       0                       Single Family     1 CLAREMONT            CA    91711      631     0 47.47
 988          0 No MI       0                       Two Family        2 BROOKLYN             NY    11221      651     0 46.18
 989      75000 No MI       0                       Single Family     1 CARTERSVILLE         GA    30120      581     0 31.07
 990          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20772      678     0 53.73
 991     492000 No MI       0                       Single Family     1 CLAREMONT            CA    91711      631     0 49.46
 992          0 No MI       0                       Two Family        2 BROOKLYN             NY    11221      651     0 46.18
 993     294000 No MI       0                       Single Family     1 FORT MOHAVE          AZ    86426      688     0 46.49
 994     340000 No MI       0                       Single Family     1 SUNRISE              FL    33313      587     0 49.08
 995     167000 No MI       0                       Single Family     1 SEBASTIAN            FL    32958      651     0 49.85
 996          0 No MI       0                       Single Family     1 LOS BANOS            CA    93635      655     0 12.09
 997     562000 No MI       0                       Single Family     1 ARROYO GRANDE        CA    93420      561     0 54.78
 998     468000 No MI       0                       Single Family     1 BALDWIN PARK         CA    91706      650     0  33.3
 999          0 No MI       0                       Condomimium       1 SCOTTSDALE           AZ    85258      523     0 43.24
1000     468000 No MI       0                       Single Family     1 BALDWIN PARK         CA    91706      650     0  33.3
1001          0 No MI       0                       Single Family     1 MIAMI                FL    33147      627     0 45.58
1002          0 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92410      521     0 53.97
1003     699900 No MI       0                       Single Family     1 IRVINE               CA    92612      693     0 14.66
1004          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90044      553     0 45.87
1005          0 No MI       0                       Single Family     1 WHITTIER             CA    90605      636     0 44.91
1006     167000 No MI       0                       Single Family     1 SEBASTIAN            FL    32958      651     0 44.42
1007     468265 No MI       0                       Single Family     1 ABERDEEN             MD    21001      656     0 44.25
1008     378000 No MI       0                       Single Family     1 MESA                 AZ    85212      631     0 46.62
1009          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      632     0 45.78
1010          0 No MI       0                       Single Family     1 TUCSON               AZ    85710      507     0 44.99
1011     468265 No MI       0                       Single Family     1 ABERDEEN             MD    21001      656     0 44.25
1012     225000 No MI       0                       Condomimium       1 SILVER SPRING        MD    20904      645     0 50.47
1013     225000 No MI       0                       Condomimium       1 SILVER SPRING        MD    20904      645     0 50.47
1014          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20772      640     0 45.72
1015     383000 No MI       0                       Single Family     1 FONTANA              CA    92336      649     0 49.86
1016     146000 No MI       0                       Single Family     1 MAGNA                UT    84044      601     0 45.04
1017     146000 No MI       0                       Single Family     1 MAGNA                UT    84044      601     0 45.04
1018          0 No MI       0                       Single Family     1 GLENDALE             AZ    85302      606     0 42.32
1019          0 No MI       0                       Single Family     1 CAHOKIA              IL    62206      566     0 13.95
1020          0 No MI       0                       Single Family     1 ANDERSON             CA    96007      589     0 54.02
1021     306900 No MI       0                       Condomimium       1 CHICAGO              IL    60657      707     0 49.39
1022     350000 No MI       0                       Single Family     1 HEMET                CA    92544      704     0 41.83
1023          0 No MI       0                       Single Family     1 MIAMI                FL    33168      651     0 42.45
1024     440000 No MI       0                       Single Family     1 MIAMI                FL    33187      611     0 36.65
1025          0 No MI       0                       Single Family     1 APPLE VALLEY         CA    92308      609     0 49.95
1026          0 No MI       0                       Single Family     1 CAPITOL HEIGHTS      MD    20743      576     0 53.08
1027     375000 No MI       0                       Single Family     1 ROSEMOUNT            MN    55068      735     0 49.83
1028          0 No MI       0                       Single Family     1 RALEIGH              NC    27612      599     0  34.1
1029          0 No MI       0                       Single Family     1 DISTRICT HEIGHTS     MD    20747      622     0 34.84

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
 981   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 982   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 983   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 984   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
 985   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 986   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 987   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 988   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 989   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 990   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 991   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 992   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 993   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
 994   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 995   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 996   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 997   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 998                         A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
 999   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1000   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1001   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1002   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1003   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1004   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1005   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1006   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1007   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1008   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1009   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1010   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
1011   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1012   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1013   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1014   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1015   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1016   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1017   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1018   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1019   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1020   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     1
1021   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1022   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1023   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1024   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1025   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1026   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1027   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1028   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     1
1029   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1030   Arm       Interest Only          104400     104400   104,400.00     7.75    7.75       0.5    0   7.25   674.25
1031   Fixed     Interest In Arrears     61000    60980.4    60,980.40   11.475  11.475       0.5    0 10.975   602.91
1032   Fixed     Interest In Arrears     26100   26093.06    26,093.06   12.325  12.325       0.5    0 11.825   275.01
1033   Arm       Interest In Arrears    167200  167081.99   167,081.99     7.75    7.75       0.5    0   7.25  1197.84
1034   Arm       Interest In Arrears    364000  363389.65   363,389.65      6.9     6.9       0.5    0    6.4   2397.3
1035   Arm       Interest Only          302400     302400   302,400.00     7.65    7.65       0.5    0   7.15   1927.8
1036   Fixed     Interest In Arrears    207182  207082.13   207,082.13     6.15    6.15       0.5    0   5.65  1161.68
1037   Arm       Interest In Arrears    164000  163951.65   163,951.65      7.9     7.9       0.5    0    7.4  1128.02
1038   Arm       Interest In Arrears    104500  104453.67   104,453.67     9.99    9.99       0.5    0   9.49   916.29
1039   Arm       Interest In Arrears    247200  247143.97   247,143.97      8.8     8.8       0.5    0    8.3  1868.83
1040   Fixed     Interest In Arrears     61800   61779.59    61,779.59    11.35   11.35       0.5    0  10.85   604.94
1041   Arm       Interest In Arrears    135000  134782.26   134,782.26      9.4     9.4       0.5    0    8.9  1125.32
1042   Fixed     Interest In Arrears     79000   78976.64    78,976.64    11.85   11.85       0.5    0  11.35   803.49
1043   Arm       Interest In Arrears    316000  315841.26   315,841.26      9.4     9.4       0.5    0    8.9  2634.07
1044   Arm       Interest In Arrears    360000  359880.61   359,880.61     7.49    7.49       0.5    0   6.99  2366.39
1045   Fixed     Interest In Arrears     90000   89972.48    89,972.48     11.7    11.7       0.5    0   11.2   905.02
1046   Arm       Interest In Arrears    294300  292956.22   292,956.22     8.24    8.24       0.5    0   7.74  2208.91
1047   Arm       Interest In Arrears     76320   76138.72    76,138.72      8.5     8.5       0.5    0      8   586.84
1048   Fixed     Interest In Arrears     41000   40987.11    40,987.11   11.575  11.575       0.5    0 11.075   408.37
1049   Arm       Interest In Arrears    236000  235926.29   235,926.29      7.7     7.7       0.5    0    7.2  1588.04
1050   Arm       Interest In Arrears    438400  436826.85   436,826.85     8.65    8.65       0.5    0   8.15  3417.64
1051   Fixed     Interest In Arrears     69600   69447.26    69,447.26    10.99   10.99       0.5    0  10.49    662.3
1052   Arm       Interest In Arrears     58500    58318.4    58,318.40     8.45    8.45       0.5    0   7.95   447.75
1053   Arm       Interest In Arrears     99000   98668.42    98,668.42     8.99    8.99       0.5    0   8.49   795.87
1054   Arm       Interest In Arrears    225250  224751.22   224,751.22     8.99    8.99       0.5    0   8.49   1810.8
1055   Arm       Interest In Arrears     76500   76285.69    76,285.69     8.95    8.95       0.5    0   8.45   612.79
1056   Arm       Interest In Arrears    108000  107910.48   107,910.48      9.9     9.9       0.5    0    9.4   908.61
1057   Arm       Interest In Arrears    203800  203071.44   203,071.44     7.75    7.75       0.5    0   7.25  1460.05
1058   Arm       Interest In Arrears    487500  487163.27   487,163.27     9.75    9.75       0.5    0   9.25   4044.1
1059   Arm       Interest In Arrears    163900  163436.07   163,436.07      8.9     8.9       0.5    0    8.4  1307.01
1060   Arm       Interest In Arrears     59900   59812.37    59,812.37    11.99   11.99       0.5    0  11.49   615.68
1061   Arm       Interest In Arrears    750000  749397.03   749,397.03       10      10       0.5    0    9.5   6368.6
1062   Fixed     Interest In Arrears     59000   58978.91    58,978.91    10.99   10.99       0.5    0  10.49   561.43
1063   Arm       Interest In Arrears    101600  101324.01   101,324.01     9.99    9.99       0.5    0   9.49   890.87
1064   Arm       Interest In Arrears    361200  360310.23   360,310.23    10.45   10.45       0.5    0   9.95  3290.55
1065   Arm       Interest In Arrears    175500  175269.75   175,269.75     8.35    8.35       0.5    0   7.85   1266.6
1066   Arm       Interest In Arrears     60000   59912.21    59,912.21    11.99   11.99       0.5    0  11.49   616.71
1067   Arm       Interest In Arrears    312000  311725.41   311,725.41     7.95    7.95       0.5    0   7.45  2157.68
1068   Arm       Interest In Arrears    585000  583731.26   583,731.26     9.09    9.09       0.5    0   8.59  4744.98
1069   Arm       Interest In Arrears     52000   51907.81    51,907.81    10.05   10.05       0.5    0   9.55   458.26
1070   Fixed     Interest In Arrears    264000   263889.1   263,889.10     6.65    6.65       0.5    0   6.15   1573.9
1071   Arm       Interest In Arrears     74700    74552.1    74,552.10     10.6    10.6       0.5    0   10.1   688.91
1072   Arm       Interest In Arrears     68000   67933.55    67,933.55     9.55    9.55       0.5    0   9.05   574.26
1073   Arm       Interest In Arrears    700000  698157.33   698,157.33     9.25    9.25       0.5    0   8.75  5758.73
1074   Arm       Interest In Arrears    412000  410288.28   410,288.28     6.99    6.99       0.5    0   6.49  2738.28
1075   Arm       Interest In Arrears    122500  122270.25   122,270.25    10.85   10.85       0.5    0  10.35  1152.73
1076   Arm       Interest In Arrears    256700  256239.07   256,239.07     9.99    9.99       0.5    0   9.49  2250.83
1077   Arm       Interest In Arrears    389500  388709.12   388,709.12     7.99    7.99       0.5    0   7.49   2855.3
1078   Arm       Interest Only          364000     364000   364,000.00      8.2     8.2       0.5    0    7.7  2487.33

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1030       674.25    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
1031       602.91    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1032       275.01    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1033      1197.84    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1034       2397.3    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1035       1927.8   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
1036      1161.68   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1037      1128.02   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1038       916.29   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1039      1868.83   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1040       604.94   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1041      1125.32    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1042       803.49   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1043      2634.07   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1044      2366.39    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1045       905.02    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1046      2208.91  12/16/2005  2/1/2006  1/1/2036 8/1/2006    7      360       353      360        0
1047       586.84    4/5/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1048       408.37   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1049      1588.04   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1050      3417.64   1/13/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
1051        662.3    2/1/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       36
1052       447.75   2/15/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1053       795.87   1/23/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
1054       1810.8   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1055       612.79    2/8/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1056       908.61    2/8/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
1057      1460.05    3/1/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1058       4044.1    2/6/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480        0
1059      1307.01   2/15/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1060       615.68    2/9/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1061       6368.6   2/13/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
1062       561.43   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1063       890.87   1/11/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
1064      3290.55   1/30/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
1065       1266.6   2/21/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
1066       616.71   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1067      2157.68    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1068      4744.98   2/15/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1069       458.26   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1070       1573.9   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1071       688.91   2/16/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1072       574.26   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1073      5758.73   2/22/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1074      2738.28   2/21/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       36
1075      1152.73   2/24/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1076      2250.83   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1077       2855.3   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1078      2487.33   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      300       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1030   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.529
1031   Not a Balloon Loan 30 YR FXD           0      0
1032   Not a Balloon Loan 30 YR FXD           0      0
1033   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.476
1034   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.679
1035   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.376
1036   Balloon Loan       BALLOON OTHER       0      0
1037   Balloon Loan       2/ 6 MONTH LIBOR    0  5.626
1038   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1039   Balloon Loan       2/ 6 MONTH LIBOR    0  6.526
1040   Not a Balloon Loan 30 YR FXD           0      0
1041   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1042   Not a Balloon Loan 30 YR FXD           0      0
1043   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1044   Balloon Loan       2/ 6 MONTH LIBOR    0  5.269
1045   Not a Balloon Loan 30 YR FXD           0      0
1046   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.933
1047   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
1048   Not a Balloon Loan 30 YR FXD           0      0
1049   Balloon Loan       2/ 6 MONTH LIBOR    0  5.426
1050   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.238
1051   Not a Balloon Loan 30 YR FXD           0      0
1052   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.038
1053   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.578
1054   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.75
1055   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.538
1056   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1057   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.266
1058   Balloon Loan       2/ 6 MONTH LIBOR    0   5.99
1059   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.5
1060   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1061   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1062   Not a Balloon Loan 30 YR FXD           0      0
1063   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1064   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1065   Balloon Loan       2/ 6 MONTH LIBOR    0  5.866
1066   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1067   Balloon Loan       2/ 6 MONTH LIBOR    0   6.02
1068   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.606
1069   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1070   Balloon Loan       BALLOON OTHER       0      0
1071   Not a Balloon Loan 3/ 6 MONTH LIBOR    0   6.99
1072   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1073   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.766
1074   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.506
1075   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1076   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    6.5
1077   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.06
1078   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.27
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1030            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
1031            0          0       0        0        0        0       0  11.475          0   7/1/2006   7/1/2006
1032            0          0       0        0        0        0       0  12.325          0   7/1/2006   7/1/2006
1033            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
1034            6          6       3      1.5        6        0     6.9    12.9         24   6/1/2008   6/1/2008
1035            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
1036            0          0       0        0        0        0       0    6.15          0   7/1/2006   7/1/2006
1037            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
1038            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
1039            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
1040            0          0       0        0        0        0       0   11.35          0   7/1/2006   7/1/2006
1041            6          6       3      1.5        6        0     9.4    15.4         24   6/1/2008   6/1/2008
1042            0          0       0        0        0        0       0   11.85          0   7/1/2006   7/1/2006
1043            6          6       3      1.5        6        0     9.4    15.4         24   7/1/2008   7/1/2008
1044            6          6       3      1.5        6        0    7.49   13.49         24   7/1/2008   7/1/2008
1045            0          0       0        0        0        0       0    11.7          0   7/1/2006   7/1/2006
1046            6          6       2      1.5        6        0    8.24   14.24         24   1/1/2008   1/1/2008
1047            6          6       2      1.5        6        0     8.5    14.5         24   4/1/2008   4/1/2008
1048            0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
1049            6          6       3      1.5        6        0     7.7    13.7         24   7/1/2008   7/1/2008
1050            6          6       2      1.5        6        0    8.65   14.65         24   2/1/2008   2/1/2008
1051            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1052            6          6       2      1.5        6        0    8.45   14.45         24   3/1/2008   3/1/2008
1053            6          6       2      1.5        6        0    8.99   14.99         24   2/1/2008   2/1/2008
1054            6          6       2      1.5        6        0    8.99   14.99         24   4/1/2008   4/1/2008
1055            6          6       2      1.5        6        0    8.95   14.95         24   3/1/2008   3/1/2008
1056            6          6       2      1.5        6        0     9.9    15.9         24   3/1/2008   3/1/2008
1057            6          6       2      1.5        6        0    7.75   13.75         24   3/1/2008   3/1/2008
1058            6          6       2      1.5        6        0    9.75   15.75         24   3/1/2008   3/1/2008
1059            6          6       2      1.5        6        0     8.9    14.9         24   3/1/2008   3/1/2008
1060            6          6       2      1.5        6        0   11.99   17.99         24   3/1/2008   3/1/2008
1061            6          6       2      1.5        6        0      10      16         24   3/1/2008   3/1/2008
1062            0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
1063            6          6       2      1.5        6        0    9.99   15.99         24   2/1/2008   2/1/2008
1064            6          6       2      1.5        6        0   10.45   16.45         24   2/1/2008   2/1/2008
1065            6          6       2      1.5        6        0    8.35   14.35         24   3/1/2008   3/1/2008
1066            6          6       2      1.5        6        0   11.99   17.99         24   3/1/2008   3/1/2008
1067            6          6       2      1.5        6        0    7.95   13.95         24   5/1/2008   5/1/2008
1068            6          6       2      1.5        6        0    9.09   15.09         24   3/1/2008   3/1/2008
1069            6          6       2      1.5        6        0   10.05   16.05         24   4/1/2008   4/1/2008
1070            0          0       0        0        0        0       0    6.65          0   7/1/2006   7/1/2006
1071            6          6       2      1.5        6        0    10.6    16.6         36   3/1/2009   3/1/2009
1072            6          6       2      1.5        6        0    9.55   15.55         24   6/1/2008   6/1/2008
1073            6          6       2      1.5        6        0    9.25   15.25         24   3/1/2008   3/1/2008
1074            6          6       2      1.5        6        0    6.99   12.99         24   3/1/2008   3/1/2008
1075            6          6       2      1.5        6        0   10.85   16.85         24   3/1/2008   3/1/2008
1076            6          6       2      1.5        6        0    9.99   15.99         24   4/1/2008   4/1/2008
1077            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
1078            6          6       2      1.5        6        0     8.2    14.2         24   4/1/2008   4/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1030     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1031     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    244000
1032     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    104400
1033     8/1/2008   8/1/2008      23 Home Improvement Full          Investor Occupied    1         0
1034     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1035     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1036     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
1037     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1038     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1039     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1040     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    247200
1041     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1042     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    316000
1043     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1044     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1045     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    360000
1046     2/1/2008   2/1/2008      17 Purchase         Full          Owner Occupied       1         0
1047     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1048     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    164000
1049     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1050     3/1/2008   3/1/2008      18 Cash Out Refi    Full          Owner Occupied       1         0
1051   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1052     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
1053     3/1/2008   3/1/2008      18 Purchase         Full          Owner Occupied       1         0
1054     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1055     4/1/2008   4/1/2008      19 Purchase         Full          Investor Occupied    1         0
1056     4/1/2008   4/1/2008      19 Purchase         Stated Doc    Owner Occupied       1         0
1057     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
1058     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1059     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
1060     4/1/2008   4/1/2008      19 Purchase         Stated Doc    Owner Occupied       1         0
1061     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
1062     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    236000
1063     3/1/2008   3/1/2008      18 Cash Out Refi    Full          Owner Occupied       1         0
1064     3/1/2008   3/1/2008      18 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1065     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
1066     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Investor Occupied    1         0
1067     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1068     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
1069     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
1070     8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied       1         0
1071     4/1/2009   4/1/2009      31 Purchase         Full          Investor Occupied    1         0
1072     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1073     4/1/2008   4/1/2008      19 Purchase         Stated Doc    Owner Occupied       1         0
1074     4/1/2008   4/1/2008      19 Purchase         Stated Doc    Owner Occupied       1         0
1075     4/1/2008   4/1/2008      19 Home Improvement Full          Owner Occupied       1         0
1076     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1077     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1078     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1030       26100       80      100    225000         0
1031           0       20      100    305000         0
1032           0       20      100    225000         0
1033           0       80       80    209000         0
1034           0       80       80    455000         0
1035       75600       80      100    383000         0
1036           0    60.94    60.94    340000         0
1037       41000       80      100    205000         0
1038           0      100      100    104500         0
1039       61800       80      100    310000         0
1040           0       20      100    310000         0
1041       15000       90      100    150000         0
1042           0       20      100    395000         0
1043       79000       80      100    395000         0
1044       90000       80      100    450000         0
1045           0       20      100    450000         0
1046           0       90       90    327000         0
1047       19080       80      100     95400         0
1048           0       20      100    205000         0
1049       59000       80      100    308000         0
1050           0       80       80    548000         0
1051           0       60       60    116000         0
1052        6500       90      100     65000         0
1053        5500       90       95    110000         0
1054           0       85       85    265000         0
1055        8500       90      100     85000         0
1056       27000       80      100    135000         0
1057       50950       80      100    254750         0
1058           0       75       75    650000         0
1059           0       55       55    298000         0
1060           0    74.97    74.97     79900         0
1061           0    71.77    71.77   1045000         0
1062           0       20      100    308000         0
1063           0       80       80    127000         0
1064           0       75       75    481600         0
1065       19500       90      100    195000         0
1066           0       80       80     75000         0
1067       58500       80       95    390000         0
1068       65000       90      100    650000         0
1069        9450       80    94.54     65000         0
1070       66000       80      100    330000         0
1071        8300       90      100     83000         0
1072           0       85       85     80000         0
1073           0      100      100    700000         0
1074      103000       80      100    515000         0
1075           0       70       70    175000         0
1076           0       85       85    302000         0
1077           0       95       95    410000         0
1078       91000       80      100    502000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1030     130500 No MI       0                       Single Family     1 MIAMI                FL    33177      602     0 40.91
1031          0 No MI       0                       Single Family     1 DISTRICT HEIGHTS     MD    20747      622     0 34.84
1032     130500 No MI       0                       Single Family     1 MIAMI                FL    33177      602     0 40.91
1033          0 No MI       0                       Single Family     1 TUCSON               AZ    85745      629     0 54.92
1034          0 No MI       0                       Single Family     1 SAN DIEGO            CA    92154      678     0 36.48
1035     378000 No MI       0                       Single Family     1 MESA                 AZ    85212      631     0 46.62
1036          0 No MI       0                       Single Family     1 RIALTO               CA    92376      653     0 32.36
1037          0 No MI       0                       Single Family     1 ORANGE PARK          FL    32073      622     0 43.63
1038     104500 No MI       0                       Single Family     1 PARROTT              VA    24132      680     0 37.49
1039     309000 No MI       0                       Single Family     1 NORTH PROVIDENCE     RI     2904      647     0 48.84
1040     309000 No MI       0                       Single Family     1 NORTH PROVIDENCE     RI     2904      647     0 48.84
1041     150000 No MI       0                       Single Family     1 BACLIFF              TX    77518      594     0 54.47
1042     395000 No MI       0                       Single Family     1 CENTRAL ISLIP        NY    11722      658     0 45.21
1043     395000 No MI       0                       Single Family     1 CENTRAL ISLIP        NY    11722      658     0 45.21
1044     450000 No MI       0                       Single Family     1 HAMPTON BAYS         NY    11946      650     0 45.25
1045     450000 No MI       0                       Single Family     1 HAMPTON BAYS         NY    11946      650     0 45.25
1046     327000 No MI       0                       Three Family      3 IRVINGTON            NJ     7111      565     0  47.1
1047      95400 No MI       0                       Single Family     1 DETROIT              MI    48223      591     0 50.68
1048          0 No MI       0                       Single Family     1 ORANGE PARK          FL    32073      622     0 43.63
1049     295000 No MI       0                       Single Family     1 OCOEE                FL    34761      644     0 46.64
1050          0 No MI       0                       Single Family     1 ELLENWOOD            GA    30294      516     0 53.12
1051          0 No MI       0                       Single Family     1 AUBURN               IN    46706      513     0 51.39
1052      65000 No MI       0                       Single Family     1 DETROIT              MI    48228      553     0 39.07
1053     110000 No MI       0                       Single Family     1 RIVERTON             IL    62561      586     0 42.24
1054          0 No MI       0                       Condomimium       1 CHICAGO              IL    60657      603     0 47.11
1055      85000 No MI       0                       Two Family        2 DETROIT              MI    48224      615     0 28.09
1056     135000 No MI       0                       Single Family     1 LINCOLN PARK         MI    48146      572     0 50.82
1057     254750 No MI       0                       Condomimium       1 NEWCASTLE            WA    98059      604     0    49
1058          0 No MI       0                       Single Family     1 SAINT CHARLES        IL    60175      565     0 44.79
1059          0 No MI       0                       Three Family      3 CHICAGO              IL    60623      590     0 37.32
1060      79900 No MI       0                       Single Family     1 CUBA CITY            WI    53807      525     0  49.7
1061          0 No MI       0                       Single Family     1 MYRTLE BEACH         SC    29577      530     0 48.52
1062     295000 No MI       0                       Single Family     1 OCOEE                FL    34761      644     0 46.64
1063          0 No MI       0                       Single Family     1 LAWTON               OK    73507      510     0 54.66
1064          0 No MI       0                       Two Family        2 MALDEN               MA     2148      517     0 47.48
1065     195000 No MI       0                       Single Family     1 COLORADO SPRINGS     CO    80907      573     0 53.62
1066          0 No MI       0                       Single Family     1 DETROIT              MI    48219      562     0 34.65
1067     390000 No MI       0                       Condomimium       1 CHICAGO              IL    60660      772     0 35.64
1068     650000 No MI       0                       Single Family     1 QUINCY               MA     2171      583     0  46.5
1069      65000 No MI       0                       Single Family     1 LA PORTE             TX    77571      549     0 30.76
1070          0 No MI       0                       Single Family     1 LANCASTER            CA    93535      643     0 47.34
1071      83000 No MI       0                       Single Family     1 DETROIT              MI    48206      685     0 29.94
1072      80000 No MI       0                       Single Family     1 WARRENTON            NC    27589      592     0 48.93
1073     700000 No MI       0                       Two Family        2 BROOKLYN             NY    11221      680     0 49.86
1074     515000 No MI       0                       Single Family     1 PICO RIVERA          CA    90660      665     0 48.12
1075          0 No MI       0                       Single Family     1 PHOENIX              AZ    85053      589     0 30.86
1076          0 No MI       0                       Single Family     1 FARMINGTON           NM    87402      520     0  7.99
1077          0 No MI       0                       Single Family     1 RIALTO               CA    92376      651     0  43.5
1078     455000 No MI       0                       Single Family     1 LA VERNE             CA    91750      694     0 38.35

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1030   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1031   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1032   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1033   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1034   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1035   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1036   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1037   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
1038   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1039   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1040   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1041   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1042   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1043   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1044   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1045   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1046   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1047   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1048   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1049   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1050   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
1051   Wholesale             BXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
1052   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1053   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1054   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1055   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1056   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1057   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1058   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1059   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
1060   Wholesale             AXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
1061   Wholesale             CXP   No       7/1/2006 6/1/2006     0     2     0      0    2 FHLT 2006-B     2
1062   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1063   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1064   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1065   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1066   Wholesale             AXP   Yes      7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     1
1067   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1068   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1069   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1070   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1071   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1072   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1073   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1074   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1075   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1076   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1077   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1078   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1079   Arm       Interest In Arrears     52700      52571    52,571.00      9.6     9.6       0.5    0    9.1   446.99
1080   Arm       Interest In Arrears    466635  466194.97   466,194.97      7.7     7.7       0.5    0    7.2  3139.98
1081   Arm       Interest In Arrears    427500  426702.53   426,702.53      6.3     6.3       0.5    0    5.8  2442.18
1082   Arm       Interest Only          238400     238400   238,400.00     7.55    7.55       0.5    0   7.05  1499.93
1083   Fixed     Interest In Arrears    121500  121122.89   121,122.89     8.45    8.45       0.5    0   7.95   929.93
1084   Arm       Interest In Arrears    313500  313023.82   313,023.82      9.4     9.4       0.5    0    8.9  2613.24
1085   Arm       Interest In Arrears     70200   70063.99    70,063.99     10.7    10.7       0.5    0   10.2   652.67
1086   Arm       Interest In Arrears     95200   95041.18    95,041.18     8.95    8.95       0.5    0   8.45   762.58
1087   Arm       Interest In Arrears     66400   66360.09    66,360.09     11.8    11.8       0.5    0   11.3   672.79
1088   Arm       Interest In Arrears    232000  231674.75   231,674.75      7.8     7.8       0.5    0    7.3   1670.1
1089   Fixed     Interest In Arrears    168000  167847.53   167,847.53      9.9     9.9       0.5    0    9.4  1461.92
1090   Arm       Interest In Arrears    262500  262419.14   262,419.14     10.1    10.1       0.5    0    9.6  2249.64
1091   Arm       Interest In Arrears    130000  129929.48   129,929.48      8.2     8.2       0.5    0    7.7   923.47
1092   Arm       Interest In Arrears    520000  519561.91   519,561.91     6.65    6.65       0.5    0   6.15  3100.11
1093   Arm       Interest In Arrears    218000  217914.51   217,914.51      9.3     9.3       0.5    0    8.8  1732.08
1094   Arm       Interest In Arrears    368000  366919.02   366,919.02      7.6     7.6       0.5    0    7.1  2598.36
1095   Arm       Interest In Arrears    140640  140493.62   140,493.62     9.25    9.25       0.5    0   8.75  1157.01
1096   Arm       Interest In Arrears    450000  449534.84   449,534.84     8.39    8.39       0.5    0   7.89  3261.33
1097   Arm       Interest In Arrears     72616   72424.99    72,424.99     8.15    8.15       0.5    0   7.65   540.45
1098   Arm       Interest In Arrears     73680   73537.23    73,537.23     10.7    10.7       0.5    0   10.2   685.03
1099   Arm       Interest In Arrears    264000  263883.39   263,883.39      8.9     8.9       0.5    0    8.4  2016.09
1100   Arm       Interest In Arrears    269400   269205.4   269,205.40      7.2     7.2       0.5    0    6.7  1713.41
1101   Arm       Interest In Arrears    272000  271836.95   271,836.95     9.25    9.25       0.5    0   8.75   2150.6
1102   Arm       Interest In Arrears    580000  579384.56   579,384.56      8.3     8.3       0.5    0    7.8  4163.94
1103   Arm       Interest In Arrears     63000   62870.56    62,870.56     9.35    9.35       0.5    0   8.85   522.86
1104   Arm       Interest In Arrears     52700    52583.3    52,583.30     8.99    8.99       0.5    0   8.49   423.66
1105   Fixed     Interest In Arrears    488000  487249.81   487,249.81      7.8     7.8       0.5    0    7.3   3320.1
1106   Arm       Interest In Arrears     76800   76700.22    76,700.22    10.14   10.14       0.5    0   9.64   681.94
1107   Fixed     Interest In Arrears     77000   76624.05    76,624.05      8.9     8.9       0.5    0    8.4   614.03
1108   Arm       Interest In Arrears    225250  225084.73   225,084.73     9.55    9.55       0.5    0   9.05  1833.44
1109   Arm       Interest In Arrears     55100   54712.22    54,712.22    10.85   10.85       0.5    0  10.35    518.5
1110   Arm       Interest In Arrears    213500  212969.91   212,969.91      8.7     8.7       0.5    0    8.2  1671.99
1111   Arm       Interest In Arrears    176000  175718.32   175,718.32     9.15    9.15       0.5    0   8.65  1435.18
1112   Arm       Interest In Arrears    476000  475482.36   475,482.36     8.99    8.99       0.5    0   8.49  3668.02
1113   Arm       Interest In Arrears     80750   80563.35    80,563.35     9.35    9.35       0.5    0   8.85   670.18
1114   Arm       Interest In Arrears    208800  208683.39   208,683.39      8.1     8.1       0.5    0    7.6  1467.51
1115   Arm       Interest In Arrears    256000  255778.11   255,778.11     8.99    8.99       0.5    0   8.49  1972.72
1116   Arm       Interest In Arrears     54000   53889.59    53,889.59    10.45   10.45       0.5    0   9.95   491.95
1117   Arm       Interest In Arrears     50000   49950.61    49,950.61      9.5     9.5       0.5    0      9   420.43
1118   Arm       Interest In Arrears     75000   74973.16    74,973.16    10.95   10.95       0.5    0  10.45   693.24
1119   Arm       Interest In Arrears     67500   67362.76    67,362.76      9.4     9.4       0.5    0    8.9   562.66
1120   Arm       Interest In Arrears     97500   97365.02    97,365.02     9.65    9.65       0.5    0   9.15   801.21
1121   Arm       Interest In Arrears    180000  179773.54   179,773.54      8.5     8.5       0.5    0      8  1319.57
1122   Arm       Interest In Arrears     71250   71119.57    71,119.57      9.9     9.9       0.5    0    9.4   620.02
1123   Arm       Interest Only          511903     511903   511,903.00      8.3     8.3       0.5    0    7.8  3540.66
1124   Arm       Interest In Arrears    239400  239058.59   239,058.59      9.7     9.7       0.5    0    9.2  2048.04
1125   Arm       Interest In Arrears    731000  729082.62   729,082.62      6.7     6.7       0.5    0    6.2  4716.99
1126   Arm       Interest In Arrears     90000   89867.52    89,867.52     9.55    9.55       0.5    0   9.05   760.06
1127   Fixed     Interest In Arrears     89910   89788.37    89,788.37     9.95    9.95       0.5    0   9.45   785.71

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1079       446.99    3/2/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1080      3139.98    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
1081      2442.18    3/1/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
1082      1499.93   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
1083       929.93   2/24/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1084      2613.24   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
1085       652.67   2/21/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1086       762.58   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1087       672.79    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1088       1670.1   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1089      1461.92   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1090      2249.64   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1091       923.47    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1092      3100.11    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1093      1732.08    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1094      2598.36   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1095      1157.01   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1096      3261.33   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1097       540.45   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1098       685.03    3/1/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1099      2016.09    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1100      1713.41    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1101       2150.6    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
1102      4163.94   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1103       522.86    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1104       423.66   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1105       3320.1   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       36
1106       681.94   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1107       614.03   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1108      1833.44   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1109        518.5    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1110      1671.99   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1111      1435.18   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1112      3668.02   2/22/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
1113       670.18   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1114      1467.51   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1115      1972.72   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1116       491.95   2/10/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
1117       420.43   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1118       693.24   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
1119       562.66   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1120       801.21   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
1121      1319.57    3/1/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       36
1122       620.02   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1123      3540.66   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      300       24
1124      2048.04    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1125      4716.99    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1126       760.06   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1127       785.71   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1079   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1080   Balloon Loan       2/ 6 MONTH LIBOR    0   5.77
1081   Balloon Loan       2/ 6 MONTH LIBOR    0  3.816
1082   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.509
1083   Not a Balloon Loan 30 YR FXD           0      0
1084   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1085   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1086   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.909
1087   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1088   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.759
1089   Not a Balloon Loan 30 YR FXD           0      0
1090   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1091   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
1092   Balloon Loan       2/ 6 MONTH LIBOR    0  4.429
1093   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1094   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.116
1095   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1096   Balloon Loan       2/ 6 MONTH LIBOR    0   5.75
1097   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.22
1098   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1099   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
1100   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1101   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1102   Balloon Loan       2/ 6 MONTH LIBOR    0   6.37
1103   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1104   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1105   Balloon Loan       BALLOON OTHER       0      0
1106   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1107   Not a Balloon Loan 30 YR FXD           0      0
1108   Balloon Loan       2/ 6 MONTH LIBOR    0   4.77
1109   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1110   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.77
1111   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.666
1112   Balloon Loan       2/ 6 MONTH LIBOR    0  6.506
1113   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.866
1114   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
1115   Balloon Loan       2/ 6 MONTH LIBOR    0  6.506
1116   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1117   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1118   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1119   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1120   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1121   Balloon Loan       2/ 6 MONTH LIBOR    0  6.016
1122   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1123   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.37
1124   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.99
1125   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.629
1126   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1127   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1079            6          6       2      1.5        6        0     9.6    15.6         24   3/1/2008   3/1/2008
1080            6          6       2      1.5        6        0     7.7    13.7         24   5/1/2008   5/1/2008
1081            6          6       2      1.5        6        0     6.3    12.3         24   4/1/2008   4/1/2008
1082            6          6       2      1.5        6        0    7.55   13.55         24   5/1/2008   5/1/2008
1083            0          0       0        0        0        0       0    8.45          0 00/00/0000 00/00/0000
1084            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
1085            6          6       2      1.5        6        0    10.7    16.7         24   3/1/2008   3/1/2008
1086            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
1087            6          6       3      1.5        6        0    11.8    17.8         24   6/1/2008   6/1/2008
1088            6          6       3      1.5        6        0     7.8    13.8         24   5/1/2008   5/1/2008
1089            0          0       0        0        0        0       0     9.9          0   6/1/2006   6/1/2006
1090            6          6       3      1.5        6        0    10.1    16.1         24   6/1/2008   6/1/2008
1091            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
1092            6          6       3      1.5        6        0    6.65   12.65         24   6/1/2008   6/1/2008
1093            6          6       3      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
1094            6          6       2      1.5        6        0     7.6    13.6         24   4/1/2008   4/1/2008
1095            6          6       3      1.5        6        0    9.25   15.25         24   6/1/2008   6/1/2008
1096            6          6       2      1.5        6        0    8.39   14.39         24   4/1/2008   4/1/2008
1097            6          6       2      1.5        6        0    8.15   14.15         24   4/1/2008   4/1/2008
1098            6          6       2      1.5        6        0    10.7    16.7         24   3/1/2008   3/1/2008
1099            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
1100            6          6       3      1.5        6        0     7.2    13.2         24   6/1/2008   6/1/2008
1101            6          6       2      1.5        6        0    9.25   15.25         24   5/1/2008   5/1/2008
1102            6          6       2      1.5        6        0     8.3    14.3         24   4/1/2008   4/1/2008
1103            6          6       2      1.5        6        0    9.35   15.35         24   4/1/2008   4/1/2008
1104            6          6       2      1.5        6        0    8.99   14.99         24   4/1/2008   4/1/2008
1105            0          0       0        0        0        0       0     7.8          0 00/00/0000 00/00/0000
1106            6          6       2      1.5        6        0   10.14   16.14         24   5/1/2008   5/1/2008
1107            0          0       0        0        0        0       0     8.9          0 00/00/0000 00/00/0000
1108            6          6       2      1.5        6        0    9.55   15.55         24   4/1/2008   4/1/2008
1109            6          6       2      1.5        6        0   10.85   16.85         24   4/1/2008   4/1/2008
1110            6          6       2      1.5        6        0     8.7    14.7         24   4/1/2008   4/1/2008
1111            6          6       2      1.5        6        0    9.15   15.15         24   5/1/2008   5/1/2008
1112            6          6       2      1.5        6        0    8.99   14.99         24   3/1/2008   3/1/2008
1113            6          6       2      1.5        6        0    9.35   15.35         24   4/1/2008   4/1/2008
1114            6          6       2      1.5        6        0     8.1    14.1         24   6/1/2008   6/1/2008
1115            6          6       2      1.5        6        0    8.99   14.99         24   4/1/2008   4/1/2008
1116            6          6       2      1.5        6        0   10.45   16.45         24   3/1/2008   3/1/2008
1117            6          6       2      1.5        6        0     9.5    15.5         24   5/1/2008   5/1/2008
1118            6          6       2      1.5        6        0   10.95   16.95         24   5/1/2008   5/1/2008
1119            6          6       2      1.5        6        0     9.4    15.4         24   4/1/2008   4/1/2008
1120            6          6       2      1.5        6        0    9.65   15.65         24   5/1/2008   5/1/2008
1121            6          6       2      1.5        6        0     8.5    14.5         24   3/1/2008   3/1/2008
1122            6          6       2      1.5        6        0     9.9    15.9         24   4/1/2008   4/1/2008
1123            6          6       2      1.5        6        0     8.3    14.3         24   4/1/2008   4/1/2008
1124            6          6       2      1.5        6        0     9.7    15.7         24   5/1/2008   5/1/2008
1125            6          6       2      1.5        6        0     6.7    12.7         24   5/1/2008   5/1/2008
1126            6          6       2      1.5        6        0    9.55   15.55         24   5/1/2008   5/1/2008
1127            0          0       0        0        0        0       0    9.95          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1079     4/1/2008   4/1/2008      19 Purchase         Full          Investor Occupied    1         0
1080     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1081     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1082     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1083   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1084     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
1085     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
1086     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1087     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1088     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1089     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       1         0
1090     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Second Home          1         0
1091     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1092     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1093     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1094     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1095     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1096     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1097     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1098     4/1/2008   4/1/2008      19 Purchase         Stated Doc    Owner Occupied       1         0
1099     7/1/2008   7/1/2008      22 Rate & Term Refi Full          Owner Occupied       1         0
1100     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1101     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1102     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
1103     5/1/2008   5/1/2008      20 Purchase         Full          Investor Occupied    1         0
1104     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1105   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1106     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
1107   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1108     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1109     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1110     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1111     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1112     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
1113     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Investor Occupied    1         0
1114     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1115     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1116     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
1117     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1118     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1119     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Investor Occupied    1         0
1120     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1121     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Investor Occupied    1         0
1122     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1123     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1124     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1125     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1126     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
1127   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1079        9300       85      100     62000         0
1080      116658       80      100    601000         0
1081           0       95       95    450000         0
1082       59600       80      100    313000         0
1083           0       90       90    135000         0
1084       16500       95      100    330000         0
1085           0       90       90     78000         0
1086       23800       80      100    135000         0
1087       12450       80       95     83000         0
1088       58000       80      100    290000         0
1089           0     67.2     67.2    250000         0
1090           0       75       75    350000         0
1091           0    69.52    69.52    187000         0
1092      130000       80      100    650000         0
1093           0    66.06    66.06    330000         0
1094       92000       80      100    460000         0
1095           0       80       80    176000         0
1096           0    66.18    66.18    680000         0
1097       18154       80      100     90770         0
1098       18420       80      100     92100         0
1099           0    78.81    78.81    335000         0
1100           0       60       60    449000         0
1101       68000       80      100    340000         0
1102      145000       80      100    725000         0
1103        3500       90       95     70000         0
1104           0       85       85     62000         0
1105           0       80       80    610000         0
1106           0       80       80     96000         0
1107           0      100      100     77000         0
1108           0       85       85    265000         0
1109           0       95       95     58000         0
1110           0    84.55    84.55    252500         0
1111       44000       80      100    220000         0
1112           0       85       85    560000         0
1113           0       85       85     95000         0
1114       52200       80      100    261000         0
1115       64000       80      100    320000         0
1116           0       90       90     60000         0
1117           0    72.46    72.46     69000         0
1118           0    50.68    50.68    148000         0
1119           0       90       90     75000         0
1120           0       75       75    130000         0
1121           0       90       90    200000         0
1122           0       75       75     95000         0
1123       28439       90       95    568782         0
1124           0       90       90    266000         0
1125           0    76.15    76.15    960000         0
1126           0    78.26    78.26    115000         0
1127        9990       90      100     99900         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1079      62000 No MI       0                       Single Family     1 DETROIT              MI    48223      565     0 37.73
1080     583294 No MI       0                       Single Family     1 NOVI                 MI    48374      754     0 46.82
1081          0 No MI       0                       Single Family     1 ST. LOUIS PARK       MN    55416      654     0 49.92
1082     298000 No MI       0                       Single Family     1 ATLANTA              GA    30310      642     0  38.1
1083          0 No MI       0                       Single Family     1 CHICAGO              IL    60628      625     0 34.48
1084     330000 No MI       0                       Single Family     1 MODESTO              CA    95351      691     0 47.68
1085      78000 No MI       0                       Single Family     1 BALTIMORE            MD    21218      572     0 34.04
1086     119000 No MI       0                       Condomimium       1 BAKERSFIELD          CA    93309      710     0  33.1
1087      83000 No MI       0                       Single Family     1 HIGHLAND PARK        MI    48203      502     0 24.22
1088     290000 No MI       0                       Single Family     1 LAS VEGAS            NV    89120      636     0 49.46
1089          0 No MI       0                       Single Family     1 DENTON               MD    21629      632     0  28.3
1090          0 No MI       0                       Condomimium       1 OAKLAND              CA    94602      576     0 44.22
1091          0 No MI       0                       Single Family     1 TARPON SPRINGS       FL    34689      647     0 49.11
1092     650000 No MI       0                       Single Family     1 ANAHEIM              CA    92802      659     0 37.46
1093     330000 No MI       0                       Single Family     1 MARICOPA             AZ    85239      533     0 54.13
1094     460000 No MI       0                       Single Family     1 BRIGHTON             CO    80601      616     0 36.83
1095     175800 No MI       0                       Single Family     1 CORDOVA              TN    38018      545     0  39.9
1096          0 No MI       0                       Four Family       4 CHICAGO              IL    60618      582     0 54.09
1097      90770 No MI       0                       Single Family     1 PENSACOLA            FL    32514      655     0    45
1098      92100 No MI       0                       Single Family     1 DETROIT              MI    48225      554     0  40.2
1099          0 No MI       0                       Single Family     1 OXON HILL            MD    20745      553     0 54.97
1100          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92509      597     0  42.7
1101     340000 No MI       0                       Condomimium       1 ONTARIO              CA    91762      668     0 44.57
1102     725000 No MI       0                       Single Family     1 CHICAGO              IL    60622      657     0 36.49
1103      70000 No MI       0                       Single Family     1 COLUMBUS             OH    43211      624     0 43.39
1104      62000 No MI       0                       Single Family     1 SPRINGFIELD          OH    45506      578     0 37.97
1105          0 No MI       0                       Single Family     1 TOLEDO               OH    43606      555     0 44.96
1106          0 No MI       0                       Single Family     1 BALTIMORE            MD    21217      641     0 41.23
1107          0 No MI       0                       Single Family     1 DETROIT              MI    48235      602     0  47.8
1108          0 No MI       0                       Single Family     1 CHICAGO              IL    60707      658     0 44.48
1109          0 No MI       0                       Condomimium       1 DAYTON               OH    45426      584     0 27.73
1110          0 No MI       0                       Single Family     1 SHALIMAR             FL    32579      535     0  54.9
1111     220000 No MI       0                       Two Family        2 CHICAGO              IL    60621      650     0 48.96
1112          0 No MI       0                       Single Family     1 WOODINVILLE          WA    98072      509     0 51.86
1113          0 No MI       0                       Two Family        2 PHILADELPHIA         PA    19120      616     0 53.92
1114     261000 No MI       0                       Single Family     1 KISSIMMEE            FL    34743      606     0 49.98
1115     320000 No MI       0                       Two Family        2 CHICAGO              IL    60608      588     0 47.81
1116          0 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46201      572     0  19.2
1117          0 No MI       0                       Single Family     1 TOLEDO               OH    43608      556     0 44.18
1118          0 No MI       0                       Single Family     1 WARREN               OH    44483      555     0 32.16
1119          0 No MI       0                       Single Family     1 FLINT                MI    48503      617     0 31.04
1120          0 No MI       0                       Two Family        2 CINCINNATI           OH    45223      595     0 38.95
1121          0 No MI       0                       Single Family     1 LOVELAND             OH    45140      673     0 41.36
1122          0 No MI       0                       Single Family     1 HAMMOND              IN    46323      522     0 40.37
1123     568782 No MI       0                       Single Family     1 CARVER               MN    55315      643     0 25.83
1124          0 No MI       0                       Two Family        2 CHICAGO              IL    60636      621     0 46.78
1125          0 No MI       0                       Single Family     1 DALLAS               TX    75204      676     0 43.13
1126          0 No MI       0                       Two Family        2 PHILADELPHIA         PA    19145      618     0 33.47
1127      99900 No MI       0                       Single Family     1 CORPUS CHRISTI       TX    78417      556     0 49.09


<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1079   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1080   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1081   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1082   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
1083   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1084   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
1085   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
1086   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1087   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1088   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1089   Wholesale             CXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1090   Wholesale             BXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
1091   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1092   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1093   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1094   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1095   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1096   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1097   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1098   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1099   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1100   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
1101   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1102   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1103   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1104   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1105   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1106   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1107   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1108   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1109   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1110   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
1111   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1112   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1113   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1114   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1115   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1116   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1117   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     1
1118   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1119   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1120   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
1121   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1122   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1123   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1124   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1125   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1126   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1127   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1128   Arm       Interest In Arrears    276250  275942.96   275,942.96     8.14    8.14       0.5    0   7.64  1949.88
1129   Arm       Interest In Arrears    157500  157265.73   157,265.73      9.5     9.5       0.5    0      9  1324.35
1130   Arm       Interest In Arrears    116450   116344.8   116,344.80     8.85    8.85       0.5    0   8.35   884.83
1131   Arm       Interest Only          652800     652800   652,800.00      7.3     7.3       0.5    0    6.8   3971.2
1132   Arm       Interest In Arrears    800000  798796.88   798,796.88     7.45    7.45       0.5    0   6.95  5566.36
1133   Arm       Interest In Arrears     85500   85309.11    85,309.11     8.95    8.95       0.5    0   8.45   684.88
1134   Arm       Interest In Arrears    462000   460957.8   460,957.80      8.9     8.9       0.5    0    8.4  3684.17
1135   Arm       Interest In Arrears    226100  225892.72   225,892.72      8.8     8.8       0.5    0    8.3  1709.32
1136   Arm       Interest In Arrears    292000  291782.59   291,782.59      9.5     9.5       0.5    0      9  2365.38
1137   Arm       Interest In Arrears    297500  296955.47   296,955.47      8.5     8.5       0.5    0      8  2287.52
1138   Arm       Interest In Arrears    166200  165858.55   165,858.55     9.35    9.35       0.5    0   8.85  1379.35
1139   Arm       Interest In Arrears    440910  440529.01   440,529.01        9       9       0.5    0    8.5  3401.01
1140   Arm       Interest In Arrears    184000  183663.19   183,663.19      8.5     8.5       0.5    0      8  1414.81
1141   Fixed     Interest In Arrears    560000  558899.19   558,899.19     8.15    8.15       0.5    0   7.65  4167.79
1142   Arm       Interest In Arrears    149400  149132.07   149,132.07      8.6     8.6       0.5    0    8.1  1159.37
1143   Arm       Interest Only          263920     263920   263,920.00     8.55    8.55       0.5    0   8.05  1880.43
1144   Arm       Interest In Arrears    603000  601688.92   601,688.92     7.65    7.65       0.5    0   7.15  4278.38
1145   Arm       Interest In Arrears    181180  180880.23   180,880.23     8.99    8.99       0.5    0   8.49  1456.52
1146   Arm       Interest In Arrears     97200   97158.18    97,158.18    10.35   10.35       0.5    0   9.85   852.17
1147   Arm       Interest In Arrears     55000   54938.64    54,938.64    10.85   10.85       0.5    0  10.35   517.56
1148   Arm       Interest In Arrears    100000    99767.3    99,767.30     8.75    8.75       0.5    0   8.25   786.71
1149   Arm       Interest In Arrears    440000  439695.35   439,695.35     7.35    7.35       0.5    0   6.85  2846.86
1150   Arm       Interest In Arrears    160000  159718.92   159,718.92      8.7     8.7       0.5    0    8.2  1253.02
1151   Arm       Interest In Arrears     90000   89863.05    89,863.05      9.4     9.4       0.5    0    8.9   750.22
1152   Arm       Interest In Arrears    304000  303562.45   303,562.45     7.24    7.24       0.5    0   6.74  1942.38
1153   Arm       Interest In Arrears    156600  156248.26   156,248.26     9.75    9.75       0.5    0   9.25  1345.44
1154   Arm       Interest In Arrears     99000   98778.96    98,778.96     8.95    8.95       0.5    0   8.45   793.02
1155   Arm       Interest In Arrears     57600   57508.77    57,508.77      9.2     9.2       0.5    0    8.7   471.78
1156   Arm       Interest In Arrears    271200  270924.51   270,924.51     8.45    8.45       0.5    0   7.95  1977.85
1157   Arm       Interest In Arrears    228000  227375.63   227,375.63     7.95    7.95       0.5    0   7.45  1665.05
1158   Arm       Interest In Arrears     96300   96110.26    96,110.26     9.55    9.55       0.5    0   9.05   813.26
1159   Arm       Interest In Arrears     66300   66226.84    66,226.84     10.9    10.9       0.5    0   10.4   626.39
1160   Arm       Interest In Arrears     85500   85294.81    85,294.81      8.6     8.6       0.5    0    8.1    663.5
1161   Arm       Interest In Arrears    556750  556379.71   556,379.71      8.9     8.9       0.5    0    8.4  4251.75
1162   Fixed     Interest In Arrears     76500   76445.22    76,445.22     8.65    8.65       0.5    0   8.15   569.57
1163   Arm       Interest In Arrears    164500  164363.25   164,363.25    12.19   12.19       0.5    0  11.69  1716.17
1164   Arm       Interest In Arrears    144000  143771.94   143,771.94      9.2     9.2       0.5    0    8.7  1179.44
1165   Arm       Interest In Arrears     60130   60042.45    60,042.45    11.74   11.74       0.5    0  11.24    606.5
1166   Arm       Interest In Arrears     96800   96746.56    96,746.56     8.14    8.14       0.5    0   7.64   683.26
1167   Arm       Interest In Arrears     87750   87620.83    87,620.83     9.55    9.55       0.5    0   9.05   741.06
1168   Arm       Interest In Arrears    203200  202831.87   202,831.87     8.55    8.55       0.5    0   8.05  1569.64
1169   Arm       Interest In Arrears    116100  115726.05   115,726.05     9.45    9.45       0.5    0   8.95      972
1170   Arm       Interest In Arrears    135900  135682.81   135,682.81     9.75    9.75       0.5    0   9.25   1167.6
1171   Arm       Interest In Arrears    292500  291936.58   291,936.58     8.25    8.25       0.5    0   7.75  2197.46
1172   Arm       Interest In Arrears    100800  100663.64   100,663.64     9.95    9.95       0.5    0   9.45   880.88
1173   Arm       Interest In Arrears    110240  110048.32   110,048.32     8.75    8.75       0.5    0   8.25   867.26
1174   Arm       Interest In Arrears     68000   67853.28    67,853.28     9.35    9.35       0.5    0   8.85   564.36
1175   Arm       Interest In Arrears    284000   283808.3   283,808.30     8.85    8.85       0.5    0   8.35  2157.93
1176   Arm       Interest In Arrears    198000  197551.94   197,551.94     7.45    7.45       0.5    0   6.95  1377.68

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1128      1949.88   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1129      1324.35   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1130       884.83   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
1131       3971.2    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
1132      5566.36   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1133       684.88   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1134      3684.17   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1135      1709.32   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
1136      2365.38   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1137      2287.52   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1138      1379.35   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1139      3401.01   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
1140      1414.81    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1141      4167.79   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1142      1159.37   3/30/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1143      1880.43    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
1144      4278.38   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1145      1456.52   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1146       852.17   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1147       517.56    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1148       786.71   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1149      2846.86   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1150      1253.02   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1151       750.22   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1152      1942.38   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1153      1345.44   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1154       793.02   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1155       471.78   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1156      1977.85   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
1157      1665.05    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1158       813.26   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1159       626.39    3/2/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1160        663.5    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1161      4251.75   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1162       569.57   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
1163      1716.17   3/30/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1164      1179.44   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1165        606.5   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1166       683.26   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1167       741.06   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1168      1569.64   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1169          972   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1170       1167.6   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1171      2197.46    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1172       880.88   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1173       867.26   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1174       564.36    4/5/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1175      2157.93    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1176      1377.68    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1128   Balloon Loan       2/ 6 MONTH LIBOR    0   5.56
1129   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.09
1130   Balloon Loan       2/ 6 MONTH LIBOR    0   6.92
1131   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   5.37
1132   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.52
1133   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1134   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.97
1135   Balloon Loan       2/ 6 MONTH LIBOR    0   6.87
1136   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1137   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.45
1138   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1139   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1140   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.57
1141   Not a Balloon Loan 30 YR FXD           0      0
1142   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.55
1143   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.62
1144   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.72
1145   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1146   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1147   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1148   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.82
1149   Balloon Loan       2/ 6 MONTH LIBOR    0  5.279
1150   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.77
1151   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.2
1152   Balloon Loan       2/ 6 MONTH LIBOR    0   5.31
1153   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1154   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1155   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1156   Balloon Loan       2/ 6 MONTH LIBOR    0   6.52
1157   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.466
1158   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1159   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1160   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.116
1161   Balloon Loan       2/ 6 MONTH LIBOR    0   6.97
1162   Balloon Loan       BALLOON OTHER       0      0
1163   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1164   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1165   Not a Balloon Loan 3/ 6 MONTH LIBOR    0   6.99
1166   Balloon Loan       2/ 6 MONTH LIBOR    0  6.069
1167   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1168   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.62
1169   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1170   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1171   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.32
1172   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1173   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.82
1174   Not a Balloon Loan 5/ 6 MONTH LIBOR    0   6.99
1175   Balloon Loan       2/ 6 MONTH LIBOR    0   5.75
1176   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.52
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1128            6          6       2      1.5        6        0    8.14   14.14         24   4/1/2008   4/1/2008
1129            6          6       2      1.5        6        0     9.5    15.5         24   4/1/2008   4/1/2008
1130            6          6       2      1.5        6        0    8.85   14.85         24   4/1/2008   4/1/2008
1131            6          6       2      1.5        6        0     7.3    13.3         24   5/1/2008   5/1/2008
1132            6          6       2      1.5        6        0    7.45   13.45         24   6/1/2008   6/1/2008
1133            6          6       2      1.5        6        0    8.95   14.95         24   4/1/2008   4/1/2008
1134            6          6       2      1.5        6        0     8.9    14.9         24   4/1/2008   4/1/2008
1135            6          6       2      1.5        6        0     8.8    14.8         24   4/1/2008   4/1/2008
1136            6          6       2      1.5        6        0     9.5    15.5         24   4/1/2008   4/1/2008
1137            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
1138            6          6       2      1.5        6        0    9.35   15.35         24   4/1/2008   4/1/2008
1139            6          6       2      1.5        6        0       9      15         24   4/1/2008   4/1/2008
1140            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
1141            0          0       0        0        0        0       0    8.15          0 00/00/0000 00/00/0000
1142            6          6       2      1.5        6        0     8.6    14.6         24   5/1/2008   5/1/2008
1143            6          6       2      1.5        6        0    8.55   14.55         24   5/1/2008   5/1/2008
1144            6          6       2      1.5        6        0    7.65   13.65         24   5/1/2008   5/1/2008
1145            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
1146            6          6       2      1.5        6        0   10.35   16.35         24   5/1/2008   5/1/2008
1147            6          6       2      1.5        6        0   10.85   16.85         24   5/1/2008   5/1/2008
1148            6          6       2      1.5        6        0    8.75   14.75         24   4/1/2008   4/1/2008
1149            6          6       2      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
1150            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
1151            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
1152            6          6       2      1.5        6        0    7.24   13.24         24   4/1/2008   4/1/2008
1153            6          6       2      1.5        6        0    9.75   15.75         24   4/1/2008   4/1/2008
1154            6          6       2      1.5        6        0    8.95   14.95         24   4/1/2008   4/1/2008
1155            6          6       2      1.5        6        0     9.2    15.2         24   5/1/2008   5/1/2008
1156            6          6       2      1.5        6        0    8.45   14.45         24   4/1/2008   4/1/2008
1157            6          6       2      1.5        6        0    7.95   13.95         24   4/1/2008   4/1/2008
1158            6          6       2      1.5        6        0    9.55   15.55         24   4/1/2008   4/1/2008
1159            6          6       2      1.5        6        0    10.9    16.9         24   4/1/2008   4/1/2008
1160            6          6       2      1.5        6        0     8.6    14.6         24   4/1/2008   4/1/2008
1161            6          6       2      1.5        6        0     8.9    14.9         24   5/1/2008   5/1/2008
1162            0          0       0        0        0        0       0    8.65          0 00/00/0000 00/00/0000
1163            6          6       2      1.5        6        0   12.19   18.19         24   5/1/2008   5/1/2008
1164            6          6       2      1.5        6        0     9.2    15.2         24   5/1/2008   5/1/2008
1165            6          6       2      1.5        6        0   11.74   17.74         36   4/1/2009   4/1/2009
1166            6          6       2      1.5        6        0    8.14   14.14         24   6/1/2008   6/1/2008
1167            6          6       2      1.5        6        0    9.55   15.55         24   5/1/2008   5/1/2008
1168            6          6       2      1.5        6        0    8.55   14.55         24   5/1/2008   5/1/2008
1169            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
1170            6          6       2      1.5        6        0    9.75   15.75         24   5/1/2008   5/1/2008
1171            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
1172            6          6       2      1.5        6        0    9.95   15.95         24   5/1/2008   5/1/2008
1173            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
1174            6          6       2      1.5        6        0    9.35   15.35         60   4/1/2011   4/1/2011
1175            6          6       2      1.5        6        0    8.85   14.85         24   5/1/2008   5/1/2008
1176            6          6       2      1.5        6        0    7.45   13.45         24   5/1/2008   5/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1128     5/1/2008   5/1/2008      20 Home Improvement Full          Owner Occupied       1         0
1129     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1130     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1131     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1132     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1133     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1134     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1135     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1136     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
1137     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1138     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1139     5/1/2008   5/1/2008      20 Purchase         Easy Doc      Owner Occupied       1         0
1140     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1141   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1142     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1143     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1144     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1145     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1146     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1147     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1148     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1149     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1150     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1151     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1152     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1153     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1154     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
1155     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
1156     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
1157     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
1158     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1159     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Investor Occupied    1         0
1160     5/1/2008   5/1/2008      20 Purchase         Full          Investor Occupied    1         0
1161     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1162   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1163     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1164     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1165     5/1/2009   5/1/2009      32 Purchase         Stated Doc    Owner Occupied       1         0
1166     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1167     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
1168     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1169     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1170     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1171     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
1172     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1173     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1174     5/1/2011   5/1/2011      56 Purchase         Full          Owner Occupied       1         0
1175     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1176     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1128           0       85       85    325000         0
1129           0       75       75    210000         0
1130           0       85       85    137000         0
1131      153000       80    98.75    816000         0
1132           0     88.4     88.4    905000         0
1133           0       90       90     95000         0
1134           0       70       70    660000         0
1135           0       70       70    323000         0
1136       73000       80      100    365000         0
1137           0       85       85    350000         0
1138           0    94.97    94.97    175000         0
1139           0       90       90    489900         0
1140       46000       80      100    230000         0
1141           0       80       80    700000         0
1142           0       90       90    166000         0
1143       65980       80      100    329900         0
1144           0       90       90    670000         0
1145       45295       80      100    226474         0
1146        6500       90    96.02    108000         0
1147           0      100      100     55000         0
1148       25000       80      100    125000         0
1149           0       80       80    550000         0
1150           0    74.42    74.42    215000         0
1151           0    58.06    58.06    155000         0
1152       57000       80       95    380000         0
1153           0       90       90    174000         0
1154       11000       90      100    110000         0
1155        6400       90      100     64000         0
1156       67800       80      100    339000         0
1157       57000       80      100    285000         0
1158           0       90       90    107000         0
1159           0       85       85     78000         0
1160        9500       90      100     95000         0
1161       98250       85      100    655000         0
1162           0       90       90     85000         0
1163           0       70       70    235000         0
1164       16000       90      100    160000         0
1165       25770       70      100     85900         0
1166       24200       80      100    121000         0
1167        9750       90      100     97500         0
1168       50800       80      100    254000         0
1169           0       90       90    129000         0
1170       15100       90      100    151000         0
1171       16250       90       95    325000         0
1172           0       90       90    112000         0
1173       27560       80      100    137800         0
1174       17000       80      100     85000         0
1175       53250       80       95    355000         0
1176           0    84.98    84.98    233000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1128          0 No MI       0                       Two Family        2 CHICAGO              IL    60644      609     0 54.35
1129          0 No MI       0                       Single Family     1 CHICAGO              IL    60629      518     0 47.63
1130          0 No MI       0                       Single Family     1 TAMPA                FL    33615      599     0 22.92
1131          0 No MI       0                       Two Family        2 JAMAICA PLAIN        MA     2130      619     0 47.61
1132     905000 No MI       0                       Single Family     1 BROOKLYN             NY    11229      649     0 13.07
1133          0 No MI       0                       Three Family      3 MILWAUKEE            WI    53206      557     0 29.73
1134          0 No MI       0                       Two Family        2 BROOKLYN             NY    11234      587     0 47.35
1135          0 No MI       0                       Single Family     1 MIAMI                FL    33166      525     0 52.24
1136     365000 No MI       0                       Three Family      3 CHICAGO              IL    60621      721     0 45.65
1137          0 No MI       0                       Single Family     1 LAKE VILLA           IL    60046      527     0 54.87
1138     175000 No MI       0                       Single Family     1 CHICAGO RIDGE        IL    60415      609     0 48.16
1139     489900 No MI       0                       Single Family     1 LAS VEGAS            NV    89139      587     0 24.34
1140     230000 No MI       0                       Single Family     1 DESOTO               TX    75115      658     0 41.06
1141          0 No MI       0                       Single Family     1 SANTO                TX    76472      560     0 46.21
1142          0 No MI       0                       Single Family     1 DOLTON               IL    60419      605     0 47.56
1143     329900 No MI       0                       Two Family        2 CHICAGO              IL    60623      699     0 47.85
1144          0 No MI       0                       Three Family      3 BROOKLYN             NY    11226      613     0 47.92
1145     226474 No MI       0                       Condomimium       1 LAKEVILLE            MN    55044      608     0 34.92
1146     108000 No MI       0                       Single Family     1 BALTIMORE            MD    21218      567     0    51
1147          0 No MI       0                       Single Family     1 BUFFALO              NY    14206      615     0 40.75
1148     125000 No MI       0                       Single Family     1 FORT WAYNE           IN    46815      583     0 32.25
1149          0 No MI       0                       Two Family        2 FAR ROCKAWAY         NY    11691      720     0  36.3
1150          0 No MI       0                       Single Family     1 WOODBURY             NJ     8096      510     0 40.85
1151          0 No MI       0                       Single Family     1 CHICAGO              IL    60629      530     0 32.86
1152          0 No MI       0                       Single Family     1 FORESTVILLE          MD    20747      595     0 51.72
1153          0 No MI       0                       Single Family     1 CLINTON TOWNSHIP     MI    48036      625     0 40.36
1154     110000 No MI       0                       Single Family     1 MORA                 MN    55051      552     0 39.68
1155      65000 No MI       0                       Single Family     1 GARY                 IN    46409      706     0 52.76
1156     339000 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55410      657     0 37.54
1157     285000 No MI       0                       Single Family     1 PLAINFIELD           NJ     7062      647     0 49.48
1158          0 No MI       0                       Single Family     1 HAMMOND              IN    46320      598     0 38.57
1159          0 No MI       0                       Two Family        2 DETROIT              MI    48206      525     0 48.54
1160      95000 No MI       0                       Single Family     1 DETROIT              MI    48221      709     0 43.43
1161     655000 No MI       0                       Single Family     1 PATTERSON            NY    12563      593     0 53.17
1162          0 No MI       0                       Single Family     1 COLUMBUS             OH    43211      648     0 52.84
1163          0 No MI       0                       Single Family     1 QUEEN CREEK          AZ    85242      541     0 40.17
1164     160000 No MI       0                       Single Family     1 CHICAGO HEIGHTS      IL    60411      552     0 47.68
1165      85900 No MI       0                       Two Family        2 MILWAUKEE            WI    53212      589     0  41.3
1166     121000 No MI       0                       Condomimium       1 THORNTON             CO    80229      619     0 49.91
1167      97500 No MI       0                       Two Family        2 MILWAUKEE            WI    53206      603     0 53.19
1168     254000 No MI       0                       Condomimium       1 DRACUT               MA     1826      670     0 37.88
1169     129000 No MI       0                       Condomimium       1 ARLINGTON HEIGHTS    IL    60004      555     0 50.39
1170     151000 No MI       0                       Single Family     1 EULESS               TX    76039      563     0 53.73
1171     325000 No MI       0                       Two Family        2 CHICAGO              IL    60651      626     0 49.59
1172     112000 No MI       0                       Single Family     1 SCHILLER PARK        IL    60176      608     0    47
1173     137800 No MI       0                       Single Family     1 MAZEPPA              MN    55956      589     0 43.21
1174      85000 No MI       0                       Single Family     1 HOUSTON              TX    77023      591     0 49.85
1175          0 No MI       0                       Single Family     1 OSWEGO               IL    60543      586     0 53.56
1176          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89107      580     0 45.61

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1128   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1129   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1130   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1131   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1132   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
1133   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1134   Wholesale             BXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
1135   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
1136   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
1137   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1138   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1139   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1140   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1141   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1142   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1143   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1144   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1145   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1146   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1147   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1148   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1149   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1150   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1151   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
1152   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1153   Wholesale             AXP   Yes      7/1/2006 5/1/2006     1     0     0      0    1 FHLT 2006-B     1
1154   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
1155   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1156   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1157   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1158   Wholesale             A-XP  Yes      7/1/2006 6/1/2006     2     0     0      0    2 FHLT 2006-B     2
1159   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1160   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
1161   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1162   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1163   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1164   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1165   Wholesale             CXP   Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
1166   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1167   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
1168   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1169   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1170   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1171   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1172   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1173   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1174   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1175   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1176   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1177   Arm       Interest In Arrears    249600  249371.18   249,371.18      8.8     8.8       0.5    0    8.3  1886.98
1178   Fixed     Interest In Arrears     94400    94334.7    94,334.70     7.85    7.85       0.5    0   7.35   682.83
1179   Arm       Interest In Arrears    206500  206372.43   206,372.43     7.75    7.75       0.5    0   7.25  1397.23
1180   Arm       Interest In Arrears    340000     339544   339,544.00     9.99    9.99       0.5    0   9.49  2981.24
1181   Arm       Interest In Arrears    180000   179797.6   179,797.60      8.1     8.1       0.5    0    7.6  1265.09
1182   Arm       Interest In Arrears    130400  130182.47   130,182.47     8.95    8.95       0.5    0   8.45  1044.54
1183   Arm       Interest In Arrears    200000  199764.21   199,764.21     8.65    8.65       0.5    0   8.15  1559.14
1184   Arm       Interest In Arrears    161500  161276.55   161,276.55     7.39    7.39       0.5    0   6.89  1049.68
1185   Arm       Interest In Arrears     75000   74825.49    74,825.49     8.75    8.75       0.5    0   8.25   590.03
1186   Arm       Interest In Arrears    823000  821174.47   821,174.47     7.55    7.55       0.5    0   7.05  5782.74
1187   Fixed     Interest In Arrears     81000   80965.17    80,965.17    10.35   10.35       0.5    0   9.85   710.14
1188   Arm       Interest In Arrears    125910  125724.67   125,724.67     9.55    9.55       0.5    0   9.05  1063.32
1189   Arm       Interest In Arrears    232000  231836.31   231,836.31      8.7     8.7       0.5    0    8.2  1736.17
1190   Arm       Interest In Arrears     60000   59917.09    59,917.09     9.85    9.85       0.5    0   9.35   519.91
1191   Arm       Interest In Arrears     56100   56051.72    56,051.72    10.15   10.15       0.5    0   9.65   498.55
1192   Arm       Interest In Arrears    467500  466687.17   466,687.17     8.75    8.75       0.5    0   8.25  3677.83
1193   Arm       Interest Only          217520     217520   217,520.00     7.85    7.85       0.5    0   7.35  1422.94
1194   Arm       Interest In Arrears    392000  391351.44   391,351.44     8.99    8.99       0.5    0   8.49  3151.31
1195   Arm       Interest In Arrears     50800   50759.44    50,759.44     10.5    10.5       0.5    0     10   464.69
1196   Arm       Interest In Arrears    248000  247438.82   247,438.82     7.45    7.45       0.5    0   6.95  1725.57
1197   Fixed     Interest In Arrears    168800  168196.11   168,196.11      6.9     6.9       0.5    0    6.4  1111.72
1198   Arm       Interest In Arrears    172000  171898.42   171,898.42      9.3     9.3       0.5    0    8.8   1366.6
1199   Arm       Interest In Arrears     57600   57538.47    57,538.47    11.05   11.05       0.5    0  10.55   550.72
1200   Arm       Interest In Arrears     60300   60224.69    60,224.69     10.7    10.7       0.5    0   10.2   560.63
1201   Arm       Interest In Arrears    188000  187882.16   187,882.16      9.1     9.1       0.5    0    8.6  1464.65
1202   Arm       Interest In Arrears    405000  403978.38   403,978.38      6.9     6.9       0.5    0    6.4  2667.34
1203   Arm       Interest In Arrears    241175     240797   240,797.00     9.25    9.25       0.5    0   8.75  1984.09
1204   Arm       Interest In Arrears    126000  125837.09   125,837.09      8.2     8.2       0.5    0    7.7   942.18
1205   Arm       Interest In Arrears    568000  567375.02   567,375.02     8.99    8.99       0.5    0   8.49  4566.18
1206   Fixed     Interest In Arrears    142000  141893.34   141,893.34    10.79   10.79       0.5    0  10.29  1329.82
1207   Arm       Interest In Arrears    216418   216055.1   216,055.10      6.9     6.9       0.5    0    6.4  1425.33
1208   Arm       Interest In Arrears    144351  144208.42   144,208.42      9.5     9.5       0.5    0      9  1213.79
1209   Fixed     Interest In Arrears    148500  148236.42   148,236.42     8.65    8.65       0.5    0   8.15  1157.67
1210   Arm       Interest In Arrears    147050  146780.84   146,780.84      8.5     8.5       0.5    0      8  1130.69
1211   Arm       Interest In Arrears    364000  363621.97   363,621.97     7.99    7.99       0.5    0   7.49  2528.21
1212   Arm       Interest In Arrears    220500  220168.57   220,168.57     9.45    9.45       0.5    0   8.95  1846.05
1213   Arm       Interest In Arrears    124400  124248.74   124,248.74      8.5     8.5       0.5    0      8   956.53
1214   Arm       Interest In Arrears    755000  753888.77   753,888.77     9.55    9.55       0.5    0   9.05  6376.02
1215   Arm       Interest In Arrears     82800    82681.9    82,681.90      9.7     9.7       0.5    0    9.2   708.35
1216   Arm       Interest In Arrears    120000  119860.08   119,860.08     6.95    6.95       0.5    0   6.45   741.37
1217   Arm       Interest In Arrears     77400   77238.31    77,238.31     7.85    7.85       0.5    0   7.35   559.87
1218   Arm       Interest In Arrears     88000   87884.47    87,884.47     10.1    10.1       0.5    0    9.6   778.78
1219   Fixed     Interest In Arrears    103950  103763.59   103,763.59      8.6     8.6       0.5    0    8.1   806.67
1220   Arm       Interest In Arrears    174400  174164.11   174,164.11     9.95    9.95       0.5    0   9.45  1524.05
1221   Fixed     Interest In Arrears     42600   42570.76    42,570.76     11.2    11.2       0.5    0   10.7   412.15
1222   Arm       Interest In Arrears    293400  293008.92   293,008.92     8.05    8.05       0.5    0   7.55  2163.11
1223   Arm       Interest In Arrears    181600  181383.68   181,383.68      8.6     8.6       0.5    0    8.1  1409.24
1224   Arm       Interest In Arrears    252000  251758.85   251,758.85     9.65    9.65       0.5    0   9.15  2146.59
1225   Arm       Interest In Arrears     55000   54937.98    54,937.98     10.8    10.8       0.5    0   10.3   515.49

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1177      1886.98   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
1178       682.83    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1179      1397.23   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
1180      2981.24   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1181      1265.09   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
1182      1044.54   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1183      1559.14    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1184      1049.68   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
1185       590.03    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1186      5782.74   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1187       710.14   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
1188      1063.32    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1189      1736.17   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1190       519.91   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1191       498.55   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1192      3677.83   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1193      1422.94   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
1194      3151.31   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1195       464.69    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1196      1725.57   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1197      1111.72   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1198       1366.6   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
1199       550.72   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1200       560.63   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1201      1464.65   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1202      2667.34   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1203      1984.09   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1204       942.18    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1205      4566.18   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1206      1329.82   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1207      1425.33   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1208      1213.79   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1209      1157.67   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1210      1130.69   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1211      2528.21   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
1212      1846.05   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1213       956.53   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1214      6376.02   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1215       708.35   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1216       741.37   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
1217       559.87   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1218       778.78   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1219       806.67   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1220      1524.05   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1221       412.15    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1222      2163.11    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1223      1409.24   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1224      2146.59   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1225       515.49   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1177   Balloon Loan       2/ 6 MONTH LIBOR    0   6.87
1178   Not a Balloon Loan 30 YR FXD           0      0
1179   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
1180   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1181   Balloon Loan       2/ 6 MONTH LIBOR    0   6.17
1182   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1183   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.72
1184   Balloon Loan       2/ 6 MONTH LIBOR    0   5.46
1185   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.266
1186   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.479
1187   Balloon Loan       BALLOON OTHER       0      0
1188   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1189   Balloon Loan       2/ 6 MONTH LIBOR    0  6.629
1190   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1191   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1192   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.82
1193   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.779
1194   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.919
1195   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1196   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.379
1197   Not a Balloon Loan 30 YR FXD           0      0
1198   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1199   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1200   Not a Balloon Loan 3/ 6 MONTH LIBOR    0   6.99
1201   Balloon Loan       2/ 6 MONTH LIBOR    0   5.45
1202   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.829
1203   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.25
1204   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.129
1205   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.919
1206   Not a Balloon Loan 30 YR FXD           0      0
1207   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.829
1208   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.4
1209   Not a Balloon Loan 30 YR FXD           0      0
1210   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
1211   Balloon Loan       2/ 6 MONTH LIBOR    0  5.919
1212   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1213   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
1214   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1215   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1216   Balloon Loan       2/ 6 MONTH LIBOR    0  4.879
1217   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.779
1218   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1219   Not a Balloon Loan 30 YR FXD           0      0
1220   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1221   Not a Balloon Loan 30 YR FXD           0      0
1222   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
1223   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
1224   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1225   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1177            6          6       2      1.5        6        0     8.8    14.8         24   4/1/2008   4/1/2008
1178            0          0       0        0        0        0       0    7.85          0 00/00/0000 00/00/0000
1179            6          6       2      1.5        6        0    7.75   13.75         24   5/1/2008   5/1/2008
1180            6          6       2      1.5        6        0    9.99   15.99         24   5/1/2008   5/1/2008
1181            6          6       2      1.5        6        0     8.1    14.1         24   4/1/2008   4/1/2008
1182            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
1183            6          6       2      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
1184            6          6       2      1.5        6        0    7.39   13.39         24   4/1/2008   4/1/2008
1185            6          6       2      1.5        6        0    8.75   14.75         24   4/1/2008   4/1/2008
1186            6          6       2      1.5        6        0    7.55   13.55         24   5/1/2008   5/1/2008
1187            0          0       0        0        0        0       0   10.35          0 00/00/0000 00/00/0000
1188            6          6       2      1.5        6        0    9.55   15.55         24   5/1/2008   5/1/2008
1189            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
1190            6          6       2      1.5        6        0    9.85   15.85         24   5/1/2008   5/1/2008
1191            6          6       2      1.5        6        0   10.15   16.15         24   6/1/2008   6/1/2008
1192            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
1193            6          6       2      1.5        6        0    7.85   13.85         24   5/1/2008   5/1/2008
1194            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
1195            6          6       2      1.5        6        0    10.5    16.5         24   6/1/2008   6/1/2008
1196            6          6       2      1.5        6        0    7.45   13.45         24   5/1/2008   5/1/2008
1197            0          0       0        0        0        0       0     6.9          0 00/00/0000 00/00/0000
1198            6          6       2      1.5        6        0     9.3    15.3         24   5/1/2008   5/1/2008
1199            6          6       2      1.5        6        0   11.05   17.05         24   5/1/2008   5/1/2008
1200            6          6       2      1.5        6        0    10.7    16.7         36   5/1/2009   5/1/2009
1201            6          6       2      1.5        6        0     9.1    15.1         24   5/1/2008   5/1/2008
1202            6          6       2      1.5        6        0     6.9    12.9         24   5/1/2008   5/1/2008
1203            6          6       2      1.5        6        0    9.25   15.25         24   5/1/2008   5/1/2008
1204            6          6       2      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
1205            6          6       2      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1206            0          0       0        0        0        0       0   10.79          0 00/00/0000 00/00/0000
1207            6          6       2      1.5        6        0     6.9    12.9         24   6/1/2008   6/1/2008
1208            6          6       2      1.5        6        0     9.5    15.5         24   5/1/2008   5/1/2008
1209            0          0       0        0        0        0       0    8.65          0 00/00/0000 00/00/0000
1210            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
1211            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
1212            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
1213            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
1214            6          6       2      1.5        6        0    9.55   15.55         24   5/1/2008   5/1/2008
1215            6          6       2      1.5        6        0     9.7    15.7         24   5/1/2008   5/1/2008
1216            6          6       2      1.5        6        0    6.95   12.95         24   5/1/2008   5/1/2008
1217            6          6       2      1.5        6        0    7.85   13.85         24   5/1/2008   5/1/2008
1218            6          6       2      1.5        6        0    10.1    16.1         24   5/1/2008   5/1/2008
1219            0          0       0        0        0        0       0     8.6          0 00/00/0000 00/00/0000
1220            6          6       2      1.5        6        0    9.95   15.95         24   5/1/2008   5/1/2008
1221            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1222            6          6       2      1.5        6        0    8.05   14.05         24   6/1/2008   6/1/2008
1223            6          6       2      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
1224            6          6       2      1.5        6        0    9.65   15.65         24   6/1/2008   6/1/2008
1225            6          6       2      1.5        6        0    10.8    16.8         24   5/1/2008   5/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1177     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
1178   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1179     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
1180     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1181     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1182     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1183     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1184     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1185     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
1186     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1187   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1188     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1189     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1190     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1191     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1192     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1193     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1194     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1195     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1196     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1197   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1198     6/1/2008   6/1/2008      21 Rate & Term Refi Full          Owner Occupied       1         0
1199     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1200     6/1/2009   6/1/2009      33 Purchase         Full          Owner Occupied       1         0
1201     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1202     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1203     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1204     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1205     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1206   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    568000
1207     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1208     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1209   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1210     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1211     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1212     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1213     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1214     6/1/2008   6/1/2008      21 Purchase         Easy Doc      Owner Occupied       1         0
1215     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1216     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
1217     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1218     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1219   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
1220     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1221   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    170400
1222     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1223     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1224     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1225     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1177       62400       80      100    312000         0
1178       23600       80      100    118000         0
1179           0       70       70    295000         0
1180       85000       80      100    425000         0
1181           0    85.71    85.71    210000         0
1182       32500       80    99.94    163000         0
1183       50000       80      100    250000         0
1184           0       85       85    190000         0
1185           0      100      100     75000         0
1186           0    74.82    74.82   1100000         0
1187           0       90       90     90000         0
1188       13990       90      100    139900         0
1189       58000       80      100    290000         0
1190           0    64.52    64.52     93000         0
1191           0       85       85     66000         0
1192           0       85       85    550000         0
1193       54380       80      100    271900         0
1194       98000       80      100    490000         0
1195           0       80       80     63500         0
1196       62000       80      100    310000         0
1197           0       80       80    211000         0
1198           0       80       80    215000         0
1199           0       80       80     72000         0
1200        6700       90      100     67000         0
1201           0    78.33    78.33    240000         0
1202           0    77.88    77.88    520000         0
1203       39397    73.08    85.02    330000         0
1204           0       90       90    140000         0
1205      142000       80      100    710000         0
1206           0       20      100    710000         0
1207           0       80       80    270523         0
1208           0    82.96    82.96    174000         0
1209           0       90       90    165000         0
1210       25850       85    99.94    173000         0
1211       91000       80      100    455000         0
1212           0       90       90    245000         0
1213           0    94.24    94.24    132000         0
1214           0      100      100    755000         0
1215        9200       90      100     92000         0
1216           0       80       80    150000         0
1217        8600       90      100     86000         0
1218           0       80       80    110000         0
1219           0       90       90    115500         0
1220           0       80       80    218000         0
1221           0       20      100    213000         0
1222           0       90       90    326000         0
1223           0       80       80    227000         0
1224       63000       80      100    315000         0
1225        6111       90      100     61111         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1177     312000 No MI       0                       Single Family     1 CHICAGO              IL    60641      655     0 47.68
1178          0 No MI       0                       Single Family     1 COLUMBUS             OH    43223      606     0 44.81
1179          0 No MI       0                       Single Family     1 MIAMI                FL    33170      595     0 45.87
1180     425000 No MI       0                       Single Family     1 MYAKKA CITY          FL    34251      504     0 44.94
1181          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89115      633     0 39.01
1182     163000 No MI       0                       Condomimium       1 ARLINGTON HEIGHTS    IL    60005      616     0 46.38
1183     250000 No MI       0                       Two Family        2 CHICAGO              IL    60623      640     0 41.52
1184          0 No MI       0                       Single Family     1 LIVONIA              MI    48150      575     0 47.78
1185          0 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46203      630     0 48.55
1186          0 No MI       0                       Single Family     1 PALM HARBOR          FL    34683      601     0 39.35
1187          0 No MI       0                       Single Family     1 MIDDLETOWN           OH    45044      545     0 36.64
1188     139900 No MI       0                       Single Family     1 PRINCETON            TX    75407      569     0 39.75
1189     290000 No MI       0                       Two Family        2 CHICAGO              IL    60619      626     0 49.13
1190          0 No MI       0                       Single Family     1 LEICESTER            VT     5733      508     0 54.89
1191          0 No MI       0                       Single Family     1 MILWAUKEE            WI    53218      655     0 40.93
1192          0 No MI       0                       Two Family        2 SOUTH OZONE PARK     NY    11420      596     0 54.24
1193     271900 No MI       0                       Condomimium       1 DES PLAINES          IL    60016      697     0 47.91
1194     490000 No MI       0                       Single Family     1 OLYMPIA FIELDS       IL    60461      636     0 49.48
1195      63500 No MI       0                       Single Family     1 ROCKFORD             IL    61109      570     0  42.2
1196     310000 No MI       0                       Single Family     1 ARCADIA              FL    34266      593     0 32.25
1197          0 No MI       0                       Single Family     1 MAGNOLIA             TX    77354      631     0 29.92
1198          0 No MI       0                       Single Family     1 MIDDLEBURG           FL    32068      555     0  46.1
1199          0 No MI       0                       Single Family     1 INKSTER              MI    48141      522     0  46.2
1200      67000 No MI       0                       Single Family     1 CINCINNATI           OH    45232      557     0 51.49
1201          0 No MI       0                       Single Family     1 CHICAGO              IL    60629      569     0  47.8
1202          0 No MI       0                       Single Family     1 WASHINGTON           DC    20011      603     0 47.98
1203          0 No MI       0                       Single Family     1 OSWEGO               IL    60543      509     0  54.9
1204          0 No MI       0                       Single Family     1 COLEMAN              WI    54112      613     0 23.68
1205     710000 No MI       0                       Condomimium       1 CHICAGO              IL    60610      782     0 41.47
1206     710000 No MI       0                       Condomimium       1 CHICAGO              IL    60610      782     0 41.47
1207     270523 No MI       0                       Single Family     1 AURORA               CO    80017      629     0  52.9
1208          0 No MI       0                       Single Family     1 BELLWOOD             IL    60104      544     0 43.53
1209          0 No MI       0                       Single Family     1 CHICAGO              IL    60628      616     0 38.38
1210     173000 No MI       0                       Single Family     1 ARCADIA              FL    34266      600     0 31.52
1211     455000 No MI       0                       Single Family     1 PASADENA             CA    91103      712     0    35
1212     245000 No MI       0                       Single Family     1 SOUTHFIELD           MI    48076      552     0 46.63
1213          0 No MI       0                       Single Family     1 MILWAUKEE            WI    53218      584     0 49.96
1214     755000 No MI       0                       Single Family     1 WEST BLOOMFIELD      MI    48322      654     0 40.96
1215      92000 No MI       0                       Single Family     1 SOUTH BEND           IN    46614      559     0 53.68
1216     150000 No MI       0                       Two Family        2 CINCINNATI           OH    45216      694     0  54.9
1217      86000 No MI       0                       Single Family     1 KANSAS CITY          MO    64134      568     0  54.9
1218          0 No MI       0                       Two Family        2 MILWAUKEE            WI    53209      510     0  52.7
1219     115500 No MI       0                       Single Family     1 LEAGUE CITY          TX    77573      622     0 27.17
1220          0 No MI       0                       Single Family     1 SOUTH ST PAUL        MN    55075      534     0 45.65
1221     213000 No MI       0                       Two Family        2 CHICAGO              IL    60628      631     0  40.3
1222     326000 No MI       0                       Single Family     1 MOUNT SINAI          NY    11766      745     0 40.27
1223          0 No MI       0                       Single Family     1 DALE                 TX    78616      508     0  46.8
1224     315000 No MI       0                       Single Family     1 FOREST PARK          IL    60130      654     0 46.44
1225      61111 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46227      610     0 43.71

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1177   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1178   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1179   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1180   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1181   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1182   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1183   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1184   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1185   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1186   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1187   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1188   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1189   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1190   Wholesale             A-XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
1191   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1192   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1193   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1194   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1195   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1196   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1197   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1198   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     1
1199   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1200   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1201   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1202   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1203   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1204   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1205   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1206   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1207   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1208   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1209   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1210   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1211   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1212   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1213   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1214   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1215   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
1216   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1217   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1218   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1219   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1220   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1221   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1222   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1223   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1224   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1225   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1226   Arm       Interest In Arrears     65250   65172.68    65,172.68     10.6    10.6       0.5    0   10.1   601.76
1227   Fixed     Interest In Arrears    108000  107937.73   107,937.73     7.99    7.99       0.5    0   7.49   750.13
1228   Arm       Interest Only          152000     152000   152,000.00     7.65    7.65       0.5    0   7.15      969
1229   Arm       Interest In Arrears     95000   94826.12    94,826.12      8.5     8.5       0.5    0      8   730.47
1230   Arm       Interest In Arrears    214400  214281.98   214,281.98     8.15    8.15       0.5    0   7.65  1514.94
1231   Arm       Interest In Arrears    147200  147081.53   147,081.53     8.25    8.25       0.5    0   7.75  1051.22
1232   Arm       Interest In Arrears     50000   49953.68    49,953.68     11.7    11.7       0.5    0   11.2   502.79
1233   Arm       Interest In Arrears    233750   233402.3   233,402.30      9.5     9.5       0.5    0      9   1965.5
1234   Arm       Interest Only          645000     645000   645,000.00     7.55    7.55       0.5    0   7.05  4058.13
1235   Arm       Interest In Arrears    179200  178947.23   178,947.23     9.75    9.75       0.5    0   9.25  1539.61
1236   Fixed     Interest In Arrears    176500  176350.98   176,350.98     6.85    6.85       0.5    0   6.35  1156.54
1237   Arm       Interest In Arrears    212000  211830.38   211,830.38    10.49   10.49       0.5    0   9.99  1937.67
1238   Arm       Interest In Arrears    240000  239903.01   239,903.01      9.2     9.2       0.5    0    8.7  1888.31
1239   Arm       Interest In Arrears     80800   80644.99    80,644.99     8.45    8.45       0.5    0   7.95   618.43
1240   Arm       Interest In Arrears    460000  459271.47   459,271.47      9.2     9.2       0.5    0    8.7  3767.66
1241   Arm       Interest In Arrears    137700  137599.66   137,599.66     8.59    8.59       0.5    0   8.09  1018.91
1242   Arm       Interest In Arrears    627200  625903.11   625,903.11      7.9     7.9       0.5    0    7.4  4558.53
1243   Arm       Interest In Arrears    344000  343656.55   343,656.55      7.5     7.5       0.5    0      7  2263.77
1244   Arm       Interest In Arrears     76500   76385.01    76,385.01     9.45    9.45       0.5    0   8.95   640.47
1245   Fixed     Interest In Arrears    157250  156976.58   156,976.58     8.75    8.75       0.5    0   8.25  1237.09
1246   Arm       Interest In Arrears    233910  233562.08   233,562.08      9.5     9.5       0.5    0      9  1966.85
1247   Arm       Interest In Arrears     77000   76927.88    76,927.88    11.65   11.65       0.5    0  11.15   771.35
1248   Fixed     Interest In Arrears    343800  342947.94   342,947.94     6.99    6.99       0.5    0   6.49  2285.01
1249   Fixed     Interest In Arrears    552000  551162.01   551,162.01     5.99    5.99       0.5    0   5.49  3033.34
1250   Arm       Interest In Arrears    468000  467565.78   467,565.78      6.3     6.3       0.5    0    5.8  2673.54
1251   Fixed     Interest In Arrears    148000  147779.19   147,779.19     7.49    7.49       0.5    0   6.99  1033.83
1252   Arm       Interest In Arrears    230400  230155.11   230,155.11     9.15    9.15       0.5    0   8.65  1878.78
1253   Arm       Interest In Arrears    200000  199821.92   199,821.92      7.9     7.9       0.5    0    7.4  1375.64
1254   Arm       Interest In Arrears    348000  347508.95   347,508.95     9.75    9.75       0.5    0   9.25  2989.86
1255   Arm       Interest In Arrears    145800  145635.07   145,635.07     8.85    8.85       0.5    0   8.35  1157.44
1256   Arm       Interest In Arrears    174250  174014.88   174,014.88     7.99    7.99       0.5    0   7.49  1277.38
1257   Fixed     Interest In Arrears    117000  116924.84   116,924.84     11.5    11.5       0.5    0     11  1158.65
1258   Arm       Interest In Arrears     68900   68816.38    68,816.38     10.5    10.5       0.5    0     10   630.26
1259   Arm       Interest In Arrears    322240  322025.96   322,025.96     8.05    8.05       0.5    0   7.55  2375.73
1260   Arm       Interest In Arrears    386400  386233.85   386,233.85    10.35   10.35       0.5    0   9.85  3387.61
1261   Arm       Interest Only          373000     373000   373,000.00     8.75    8.75       0.5    0   8.25  2719.79
1262   Arm       Interest In Arrears    152000  151749.04   151,749.04        9       9       0.5    0    8.5  1223.03
1263   Arm       Interest In Arrears    108000  107942.22   107,942.22      9.1     9.1       0.5    0    8.6   876.78
1264   Arm       Interest In Arrears    122400     122243   122,243.00     10.2    10.2       0.5    0    9.7  1092.29
1265   Arm       Interest In Arrears    171000   170702.7   170,702.70     8.75    8.75       0.5    0   8.25  1345.26
1266   Arm       Interest In Arrears    153000  152752.58   152,752.58      9.1     9.1       0.5    0    8.6   1242.1
1267   Arm       Interest In Arrears    315000  314650.97   314,650.97     8.95    8.95       0.5    0   8.45  2523.24
1268   Arm       Interest In Arrears     94500   94447.83    94,447.83     8.95    8.95       0.5    0   8.45   756.98
1269   Fixed     Interest In Arrears     80560   80539.72    80,539.72   12.575  12.575       0.5    0 12.075   864.48
1270   Fixed     Interest In Arrears     50000   49987.96    49,987.96   12.775  12.775       0.5    0 12.275   544.33
1271   Arm       Interest In Arrears    125000  124945.16   124,945.16    10.04   10.04       0.5    0   9.54  1100.67
1272   Arm       Interest In Arrears    287200  286884.42   286,884.42     8.99    8.99       0.5    0   8.49  2308.81
1273   Fixed     Interest In Arrears   1000000   996442.9   996,442.90     7.65    7.65       0.5    0   7.15   8147.9
1274   Fixed     Interest In Arrears    200000   199932.1   199,932.10   11.225  11.225       0.5    0 10.725  1938.73

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1226       601.76   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1227       750.13   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
1228          969   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
1229       730.47   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1230      1514.94   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1231      1051.22   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
1232       502.79    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1233       1965.5   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1234      4058.12    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
1235      1539.61    4/8/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1236      1156.54   5/25/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1237      1937.67    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1238      1888.31   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
1239       618.43   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1240      3767.66   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1241      1018.91   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1242      4558.53   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1243      2263.77   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1244       640.47   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1245      1237.09   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1246      1966.85   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1247       771.35   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1248      2285.01   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1249      3033.34   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12
1250      2673.54   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1251      1033.83   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1252      1878.78   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1253      1375.64   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1254      2989.86   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1255      1157.44   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1256      1277.38   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1257      1158.65   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1258       630.26   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1259      2375.73   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1260      3387.61   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1261      2719.79   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       36
1262      1223.03   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1263       876.78   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1264      1092.29   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1265      1345.26   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1266       1242.1   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1267      2523.24   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1268       756.98   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1269       864.48   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1270       544.33   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1271      1100.67    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1272      2308.81   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1273       8147.9    5/5/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240        0
1274      1938.73   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1226   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1227   Balloon Loan       BALLOON OTHER       0      0
1228   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.579
1229   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
1230   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
1231   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
1232   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.89
1233   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1234   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.479
1235   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1236   Not a Balloon Loan 30 YR FXD           0      0
1237   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1238   Balloon Loan       3/ 6 MONTH LIBOR    0   6.99
1239   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
1240   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1241   Balloon Loan       2/ 6 MONTH LIBOR    0    5.4
1242   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.829
1243   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
1244   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1245   Not a Balloon Loan 30 YR FXD           0      0
1246   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1247   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    6.7
1248   Not a Balloon Loan 30 YR FXD           0      0
1249   Balloon Loan       BALLOON OTHER       0      0
1250   Balloon Loan       2/ 6 MONTH LIBOR    0  4.079
1251   Not a Balloon Loan 30 YR FXD           0      0
1252   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.929
1253   Balloon Loan       2/ 6 MONTH LIBOR    0  5.829
1254   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.5
1255   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.779
1256   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.769
1257   Not a Balloon Loan 30 YR FXD           0      0
1258   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1259   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
1260   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1261   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.679
1262   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.929
1263   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
1264   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1265   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
1266   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1267   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.49
1268   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.329
1269   Not a Balloon Loan 30 YR FXD           0      0
1270   Not a Balloon Loan 30 YR FXD           0      0
1271   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   4.99
1272   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.919
1273   Not a Balloon Loan 20 YR FXD           0      0
1274   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1226            6          6       2      1.5        6        0    10.6    16.6         24   5/1/2008   5/1/2008
1227            0          0       0        0        0        0       0    7.99          0 00/00/0000 00/00/0000
1228            6          6       2      1.5        6        0    7.65   13.65         24   5/1/2008   5/1/2008
1229            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
1230            6          6       2      1.5        6        0    8.15   14.15         24   5/1/2008   5/1/2008
1231            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
1232            6          6       2      1.5        6        0    11.7    17.7         24   5/1/2008   5/1/2008
1233            6          6       2      1.5        6        0     9.5    15.5         24   5/1/2008   5/1/2008
1234            6          6       2      1.5        6        0    7.55   13.55         24   5/1/2008   5/1/2008
1235            6          6       2      1.5        6        0    9.75   15.75         24   5/1/2008   5/1/2008
1236            0          0       0        0        0        0       0    6.85          0 00/00/0000 00/00/0000
1237            6          6       2      1.5        6        0   10.49   16.49         24   6/1/2008   6/1/2008
1238            6          6       2      1.5        6        0     9.2    15.2         36   5/1/2009   5/1/2009
1239            6          6       2      1.5        6        0    8.45   14.45         24   5/1/2008   5/1/2008
1240            6          6       2      1.5        6        0     9.2    15.2         24   5/1/2008   5/1/2008
1241            6          6       2      1.5        6        0    8.59   14.59         24   5/1/2008   5/1/2008
1242            6          6       2      1.5        6        0     7.9    13.9         24   5/1/2008   5/1/2008
1243            6          6       2      1.5        6        0     7.5    13.5         24   5/1/2008   5/1/2008
1244            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
1245            0          0       0        0        0        0       0    8.75          0 00/00/0000 00/00/0000
1246            6          6       2      1.5        6        0     9.5    15.5         24   5/1/2008   5/1/2008
1247            6          6       2      1.5        6        0   11.65   17.65         24   5/1/2008   5/1/2008
1248            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
1249            0          0       0        0        0        0       0    5.99          0 00/00/0000 00/00/0000
1250            6          6       2      1.5        6        0     6.3    12.3         24   6/1/2008   6/1/2008
1251            0          0       0        0        0        0       0    7.49          0 00/00/0000 00/00/0000
1252            6          6       2      1.5        6        0    9.15   15.15         24   6/1/2008   6/1/2008
1253            6          6       2      1.5        6        0     7.9    13.9         24   5/1/2008   5/1/2008
1254            6          6       2      1.5        6        0    9.75   15.75         24   5/1/2008   5/1/2008
1255            6          6       2      1.5        6        0    8.85   14.85         24   5/1/2008   5/1/2008
1256            6          6       2      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
1257            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1258            6          6       2      1.5        6        0    10.5    16.5         24   5/1/2008   5/1/2008
1259            6          6       2      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
1260            6          6       2      1.5        6        0   10.35   16.35         24   5/1/2008   5/1/2008
1261            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
1262            6          6       2      1.5        6        0       9      15         24   5/1/2008   5/1/2008
1263            6          6       3      1.5        6        0     9.1    15.1         24   7/1/2008   7/1/2008
1264            6          6       2      1.5        6        0    10.2    16.2         24   5/1/2008   5/1/2008
1265            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
1266            6          6       2      1.5        6        0     9.1    15.1         24   5/1/2008   5/1/2008
1267            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
1268            6          6       2      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
1269            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
1270            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1271            6          6       2      1.5        6        0   10.04   16.04         24   6/1/2008   6/1/2008
1272            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1273            0          0       0        0        0        0       0    7.65          0 00/00/0000 00/00/0000
1274            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1226     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1227   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1228     6/1/2008   6/1/2008      21 Rate & Term Refi Full          Owner Occupied       1         0
1229     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1230     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1231     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1232     6/1/2008   6/1/2008      21 Home Improvement Stated Doc    Owner Occupied       1         0
1233     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1234     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1235     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1236   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
1237     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1238     6/1/2009   6/1/2009      33 Cash Out Refi    Full          Owner Occupied       1         0
1239     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1240     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1241     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1242     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1243     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1244     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
1245   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1246     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1247     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1248   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
1249   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1250     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1251   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1252     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1253     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1254     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1255     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1256     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1257   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    468000
1258     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1259     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1260     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1261     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1262     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1263     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1264     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1265     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1266     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1267     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1268     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1269   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    322240
1270   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    200000
1271     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1272     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1273   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1274   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    800000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1226           0       75       75     87000         0
1227           0       90       90    120000         0
1228       38000       80      100    190000         0
1229           0      100      100     95000         0
1230           0       80       80    268000         0
1231       36800       80      100    184000         0
1232           0    33.33    33.33    150000         0
1233       41250       85      100    275000         0
1234           0    92.14    92.14    700000         0
1235       44800       80      100    224000         0
1236           0    59.83    59.83    295000         0
1237           0       80       80    265000         0
1238           0       80       80    300000         0
1239           0       80       80    101000         0
1240      115000       80      100    575000         0
1241           0       90       90    153000         0
1242      156800       80      100    784000         0
1243           0       80       80    430000         0
1244           0       90       90     85000         0
1245           0    84.77    84.77    185500         0
1246           0       90       90    259900         0
1247           0       70       70    110000         0
1248           0       90       90    382000         0
1249           0       80       80    690000         0
1250      117000       80      100    585000         0
1251       37000       80      100    185000         0
1252           0       80       80    288000         0
1253           0    37.04    37.04    540000         0
1254           0       80       80    435000         0
1255       16200       90      100    162000         0
1256           0       85       85    205000         0
1257           0       20      100    585000         0
1258           0      100      100     68900         0
1259       80560       80      100    402800         0
1260           0       70       70    552000         0
1261           0      100      100    373000         0
1262       38000       80      100    190000         0
1263       12000       90      100    120000         0
1264       30600       80      100    153000         0
1265           0       90       90    190000         0
1266           0       90       90    170000         0
1267           0       70       70    450000         0
1268           0    85.91    85.91    110000         0
1269           0       20      100    402800         0
1270           0       20      100    250000         0
1271           0     74.4     74.4    168000         0
1272       71800       80      100    359000         0
1273           0       80       80   1250000         0
1274           0       20      100   1000000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1226          0 No MI       0                       Single Family     1 GARY                 IN    46402      540     0 17.76
1227          0 No MI       0                       Single Family     1 COLUMBUS             OH    43204      637     0 23.67
1228          0 No MI       0                       Single Family     1 SHAKOPEE             MN    55379      649     0 47.58
1229      95000 No MI       0                       Single Family     1 BALTIMORE            MD    21217      650     0 51.11
1230          0 No MI       0                       Two Family        2 CHICAGO              IL    60609      597     0 54.89
1231          0 No MI       0                       Single Family     1 DENVER               CO    80239      594     0 35.38
1232          0 No MI       0                       Two Family        2 WEST ALLIS           WI    53214      511     0    48
1233     275000 No MI       0                       Single Family     1 FORESTVILLE          MD    20747      612     0 53.17
1234          0 No MI       0                       Single Family     1 HOLLISTER            CA    95023      667     0 45.74
1235     224000 No MI       0                       Condomimium       1 CHICAGO              IL    60610      645     0 36.04
1236          0 No MI       0                       Single Family     1 SAN ANTONIO          TX    78232      602     0 39.49
1237          0 No MI       0                       Single Family     1 ORLANDO              FL    32833      506     0 51.31
1238          0 No MI       0                       Single Family     1 WHITE BEAR LAKE AVE  MN    55110      563     0 54.26
1239          0 No MI       0                       Single Family     1 CINCINNATI           OH    45206      585     0 44.77
1240     575000 No MI       0                       Single Family     1 FREEPORT             NY    11520      660     0 48.64
1241          0 No MI       0                       Single Family     1 CHICAGO              IL    60636      616     0 47.78
1242     784000 No MI       0                       Single Family     1 PLANO                TX    75024      640     0 46.97
1243          0 No MI       0                       Single Family     1 CHELSEA              MA     2150      608     0 53.56
1244      85000 No MI       0                       Single Family     1 DES MOINES           IA    50313      597     0 54.95
1245          0 No MI       0                       Single Family     1 DELTONA              FL    32738      652     0 51.59
1246     259900 No MI       0                       Condomimium       1 CHICAGO              IL    60626      564     0 49.49
1247          0 No MI       0                       Single Family     1 OAK GROVE            MO    64075      536     0 40.54
1248          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      699     0 39.43
1249          0 No MI       0                       Two Family        2 FLUSHING             NY    11432      679     0 48.58
1250     585000 No MI       0                       Single Family     1 MIAMI LAKES          FL    33014      608     0 49.89
1251          0 No MI       0                       Single Family     1 DETROIT              MI    48206      626     0 48.44
1252          0 No MI       0                       Single Family     1 TULARE               CA    93274      613     0 49.62
1253          0 No MI       0                       Two Family        2 CHICAGO              IL    60647      646     0 46.42
1254          0 No MI       0                       Condomimium       1 CHICAGO              IL    60622      546     0 41.03
1255     162000 No MI       0                       Single Family     1 DOLTON               IL    60419      568     0 54.58
1256          0 No MI       0                       Single Family     1 MAYWOOD              IL    60153      649     0 44.32
1257     585000 No MI       0                       Single Family     1 MIAMI LAKES          FL    33014      608     0 49.89
1258      68900 No MI       0                       Single Family     1 MUSKEGON             MI    49442      614     0 41.87
1259     402800 No MI       0                       Single Family     1 DEER PARK            NY    11729      620     0 41.82
1260          0 No MI       0                       Single Family     1 TALLAHASSEE          FL    32311      554     0 41.36
1261          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89123      613     0  47.3
1262     190000 No MI       0                       Condomimium       1 COLUMBIA             MD    21045      645     0 46.62
1263     120000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19125      584     0 44.17
1264     153000 No MI       0                       Single Family     1 COLUMBUS             OH    43206      550     0  36.8
1265     190000 No MI       0                       Two Family        2 CHICAGO              IL    60651      555     0 43.44
1266     170000 No MI       0                       Single Family     1 WARRENTON            MO    63383      594     0 50.91
1267          0 No MI       0                       Single Family     1 SOUTH HOLLAND        IL    60473      599     0 52.66
1268          0 No MI       0                       Single Family     1 JOLIET               IL    60435      570     0 32.97
1269     402800 No MI       0                       Single Family     1 DEER PARK            NY    11729      620     0 41.82
1270     250000 No MI       0                       Condomimium       1 CHICAGO              IL    60659      632     0 44.82
1271          0 No MI       0                       Single Family     1 WAUKEGAN             IL    60085      544     0 50.87
1272     359000 No MI       0                       Two Family        2 CHICAGO              IL    60639      632     0 47.78
1273          0 No MI       0                       Single Family     1 FRAMINGHAM           MA     1701      630     0 38.93
1274    1000000 No MI       0                       Single Family     1 BLOOMFIELD HILLS     MI    48302      665     0 49.32

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1226   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     1
1227   Wholesale             AXP   No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
1228   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1229   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1230   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1231   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1232   Wholesale             CXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1233   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1234   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1235   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1236   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
1237   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1238   Wholesale             CXP   Yes      7/1/2006 7/1/2006     3     3     1      0    7 FHLT 2006-B     1
1239   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1240   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1241   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1242   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1243   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1244   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1245   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1246   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1247   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
1248   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1249   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1250   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1251   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1252   Wholesale             A-XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1253   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1254   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1255   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1256   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1257   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1258   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1259   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1260   Wholesale             CXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1261   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1262   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
1263   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1264   Wholesale             A-XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
1265   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1266   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1267   Wholesale             CXP   No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
1268   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1269   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1270   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1271   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1272   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1273   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1274   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1275   Arm       Interest In Arrears    350000  349615.39   349,615.39     8.99    8.99       0.5    0   8.49  2813.67
1276   Arm       Interest In Arrears     95400    95256.4    95,256.40     9.45    9.45       0.5    0   8.95    798.7
1277   Fixed     Interest In Arrears    150528  150364.63   150,364.63     9.05    9.05       0.5    0   8.55  1216.61
1278   Arm       Interest In Arrears    278878  278725.67   278,725.67        9       9       0.5    0    8.5  2243.92
1279   Arm       Interest In Arrears     50000   49926.39    49,926.39     9.55    9.55       0.5    0   9.05   422.26
1280   Arm       Interest In Arrears     62100   62092.89    62,092.89    11.05   11.05       0.5    0  10.55   578.95
1281   Fixed     Interest In Arrears    274100  273578.47   273,578.47     6.25    6.25       0.5    0   5.75  1687.69
1282   Arm       Interest In Arrears    224000  223766.84   223,766.84     9.25    9.25       0.5    0   8.75   1842.8
1283   Fixed     Interest In Arrears     37633   37611.31    37,611.31    11.99   11.99       0.5    0  11.49   386.81
1284   Fixed     Interest In Arrears     71800   71765.26    71,765.26   12.775  12.775       0.5    0 12.275   781.65
1285   Arm       Interest In Arrears    129965  129761.27   129,761.27     9.25    9.25       0.5    0   8.75   1069.2
1286   Arm       Interest In Arrears    100000   99888.47    99,888.47    10.85   10.85       0.5    0  10.35   941.01
1287   Arm       Interest In Arrears    100000   99849.69    99,849.69     9.45    9.45       0.5    0   8.95   837.21
1288   Arm       Interest In Arrears    184000  183773.92   183,773.92     10.4    10.4       0.5    0    9.9  1669.38
1289   Arm       Interest In Arrears    151200   150911.6   150,911.60      8.6     8.6       0.5    0    8.1  1173.33
1290   Arm       Interest In Arrears    247200  246905.53   246,905.53      8.6     8.6       0.5    0    8.1  1918.31
1291   Arm       Interest In Arrears    105000  104786.76   104,786.76     7.99    7.99       0.5    0   7.49   769.73
1292   Arm       Interest In Arrears    293250  292696.54   292,696.54     8.35    8.35       0.5    0   7.85  2223.74
1293   Arm       Interest In Arrears    200000  199906.69   199,906.69     9.75    9.75       0.5    0   9.25  1718.31
1294   Arm       Interest In Arrears    800000  799818.67   799,818.67      8.8     8.8       0.5    0    8.3     6048
1295   Arm       Interest In Arrears    396000  395513.53   395,513.53     8.45    8.45       0.5    0   7.95  3030.88
1296   Fixed     Interest In Arrears     44000   43982.34    43,982.34     13.6    13.6       0.5    0   13.1   507.45
1297   Arm       Interest In Arrears    363000  362687.68   362,687.68     8.25    8.25       0.5    0   7.75  2592.33
1298   Fixed     Interest In Arrears     51100   51066.44    51,066.44     11.4    11.4       0.5    0   10.9   502.15
1299   Arm       Interest In Arrears     50000   49946.58    49,946.58    11.05   11.05       0.5    0  10.55   478.06
1300   Arm       Interest In Arrears    416000  415061.55   415,061.55      8.9     8.9       0.5    0    8.4  3317.35
1301   Arm       Interest In Arrears    214800   214749.1   214,749.10     8.65    8.65       0.5    0   8.15  1599.25
1302   Arm       Interest In Arrears    113000  112855.38   112,855.38     8.25    8.25       0.5    0   7.75   848.94
1303   Arm       Interest In Arrears    300000  299700.57   299,700.57     9.45    9.45       0.5    0   8.95  2511.63
1304   Fixed     Interest In Arrears    143150  143025.49   143,025.49     10.1    10.1       0.5    0    9.6  1266.84
1305   Arm       Interest In Arrears     60000   59944.96    59,944.96     9.85    9.85       0.5    0   9.35   519.91
1306   Arm       Interest In Arrears    252000  251534.01   251,534.01     8.45    8.45       0.5    0   7.95  1928.74
1307   Arm       Interest In Arrears    296800  296606.84   296,606.84     8.15    8.15       0.5    0   7.65  2208.93
1308   Arm       Interest In Arrears    140000  139948.28   139,948.28      9.5     9.5       0.5    0      9  1134.09
1309   Arm       Interest In Arrears    283500   283169.2   283,169.20      8.7     8.7       0.5    0    8.2  2220.18
1310   Arm       Interest In Arrears     77400   77331.95    77,331.95    10.05   10.05       0.5    0   9.55   682.11
1311   Fixed     Interest In Arrears     55650   55636.61    55,636.61   12.775  12.775       0.5    0 12.275   605.83
1312   Fixed     Interest In Arrears     19200   19120.89    19,120.89    11.75   11.75       0.5    0  11.25   227.36
1313   Fixed     Interest In Arrears    110700  110582.33   110,582.33     9.15    9.15       0.5    0   8.65    902.7
1314   Arm       Interest In Arrears    101600  101503.79   101,503.79      9.7     9.7       0.5    0    9.2   869.18
1315   Fixed     Interest In Arrears    510150  509578.85   509,578.85      8.9     8.9       0.5    0    8.4  4068.13
1316   Arm       Interest In Arrears     50250    50190.2    50,190.20    10.55   10.55       0.5    0  10.05   461.54
1317   Arm       Interest In Arrears    175500  175364.89   175,364.89      8.6     8.6       0.5    0    8.1  1299.95
1318   Fixed     Interest In Arrears    157500  157319.96   157,319.96      8.8     8.8       0.5    0    8.3  1244.69
1319   Arm       Interest In Arrears    144000   143835.4   143,835.40      8.8     8.8       0.5    0    8.3     1138
1320   Arm       Interest In Arrears    155550  155370.35   155,370.35     8.75    8.75       0.5    0   8.25  1223.72
1321   Arm       Interest In Arrears     84700   84621.48    84,621.48      9.8     9.8       0.5    0    9.3   730.82
1322   Fixed     Interest In Arrears     56850   56809.18    56,809.18    10.99   10.99       0.5    0  10.49   540.97
1323   Arm       Interest In Arrears     92000   91951.37    91,951.37     8.29    8.29       0.5    0   7.79    659.8

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1275      2813.67   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1276        798.7   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1277      1216.61   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1278      2243.92    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1279       422.26   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1280       578.95    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1281      1687.69    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1282       1842.8    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1283       386.81   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1284       781.65   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1285       1069.2    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1286       941.01   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1287       837.21   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1288      1669.38   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1289      1173.33   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1290      1918.31    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1291       769.73   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1292      2223.74   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1293      1718.31   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1294         6048   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1295      3030.88   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1296       507.45   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1297      2592.33   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
1298       502.15    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1299       478.06    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1300      3317.35   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
1301      1599.25   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1302       848.94   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1303      2511.63   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1304      1266.84   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1305       519.91    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1306      1928.74   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1307      2208.93    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1308      1134.09    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1309      2220.18    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1310       682.11   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1311       605.83    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1312       227.36   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1313        902.7   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1314       869.18   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1315      4068.13   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1316       461.54    5/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1317      1299.95   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1318      1244.69   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1319         1138    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1320      1223.72    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1321       730.82   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1322       540.97   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1323        659.8   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1275   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
1276   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1277   Not a Balloon Loan 30 YR FXD           0      0
1278   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.721
1279   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1280   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1281   Not a Balloon Loan 30 YR FXD           0      0
1282   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.35
1283   Not a Balloon Loan 30 YR FXD           0      0
1284   Not a Balloon Loan 30 YR FXD           0      0
1285   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1286   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1287   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1288   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1289   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
1290   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
1291   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.25
1292   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.279
1293   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1294   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
1295   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
1296   Not a Balloon Loan 30 YR FXD           0      0
1297   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
1298   Not a Balloon Loan 30 YR FXD           0      0
1299   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1300   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.97
1301   Balloon Loan       2/ 6 MONTH LIBOR    0   5.75
1302   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
1303   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1304   Not a Balloon Loan 30 YR FXD           0      0
1305   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1306   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
1307   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
1308   Balloon Loan       2/ 6 MONTH LIBOR    0   5.15
1309   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.899
1310   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1311   Not a Balloon Loan 30 YR FXD           0      0
1312   Not a Balloon Loan 15 YR FXD           0      0
1313   Not a Balloon Loan 30 YR FXD           0      0
1314   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1315   Not a Balloon Loan 30 YR FXD           0      0
1316   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1317   Balloon Loan       2/ 6 MONTH LIBOR    0    5.3
1318   Not a Balloon Loan 30 YR FXD           0      0
1319   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.5
1320   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
1321   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1322   Not a Balloon Loan 30 YR FXD           0      0
1323   Balloon Loan       2/ 6 MONTH LIBOR    0  6.069
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1275            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1276            6          6       3      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
1277            0          0       0        0        0        0       0    9.05          0 00/00/0000 00/00/0000
1278            6          6       3      1.5        6        0       9      15         24   7/1/2008   7/1/2008
1279            6          6       3      1.5        6        0    9.55   15.55         24   5/1/2008   5/1/2008
1280            6          6       3      1.5        6        0   11.05   17.05         24   7/1/2008   7/1/2008
1281            0          0       0        0        0        0       0    6.25          0 00/00/0000 00/00/0000
1282            6          6       3      1.5        6        0    9.25   15.25         24   6/1/2008   6/1/2008
1283            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1284            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1285            6          6       3      1.5        6        0    9.25   15.25         24   5/1/2008   5/1/2008
1286            6          6       3      1.5        6        0   10.85   16.85         24   5/1/2008   5/1/2008
1287            6          6       3      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
1288            6          6       3      1.5        6        0    10.4    16.4         24   5/1/2008   5/1/2008
1289            6          6       3      1.5        6        0     8.6    14.6         24   5/1/2008   5/1/2008
1290            6          6       2      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
1291            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
1292            6          6       2      1.5        6        0    8.35   14.35         24   5/1/2008   5/1/2008
1293            6          6       2      1.5        6        0    9.75   15.75         24   7/1/2008   7/1/2008
1294            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
1295            6          6       2      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
1296            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
1297            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
1298            0          0       0        0        0        0       0    11.4          0 00/00/0000 00/00/0000
1299            6          6       2      1.5        6        0   11.05   17.05         24   5/1/2008   5/1/2008
1300            6          6       2      1.5        6        0     8.9    14.9         24   4/1/2008   4/1/2008
1301            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
1302            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
1303            6          6       3      1.5        6        0    9.45   15.45         24   6/1/2008   6/1/2008
1304            0          0       0        0        0        0       0    10.1          0 00/00/0000 00/00/0000
1305            6          6       3      1.5        6        0    9.85   15.85         24   6/1/2008   6/1/2008
1306            6          6       3      1.5        6        0    8.45   14.45         24   5/1/2008   5/1/2008
1307            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
1308            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
1309            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
1310            6          6       3      1.5        6        0   10.05   16.05         24   6/1/2008   6/1/2008
1311            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1312            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1313            0          0       0        0        0        0       0    9.15          0 00/00/0000 00/00/0000
1314            6          6       3      1.5        6        0     9.7    15.7         24   6/1/2008   6/1/2008
1315            0          0       0        0        0        0       0     8.9          0 00/00/0000 00/00/0000
1316            6          6       3      1.5        6        0   10.55   16.55         24   5/1/2008   5/1/2008
1317            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
1318            0          0       0        0        0        0       0     8.8          0 00/00/0000 00/00/0000
1319            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
1320            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
1321            6          6       3      1.5        6        0     9.8    15.8         24   6/1/2008   6/1/2008
1322            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1323            6          6       3      1.5        6        0    8.29   14.29         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1275     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
1276     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1277   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
1278     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1279     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1280     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1281   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1282     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1283   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    150528
1284   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    287200
1285     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1286     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1287     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1288     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
1289     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1290     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1291     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1292     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1293     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1294     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1295     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1296   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    396000
1297     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
1298   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Investor Occupied    1         0
1299     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
1300     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
1301     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1302     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1303     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1304   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1305     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1306     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
1307     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1308     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1309     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1310     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1311   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    296800
1312   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     76800
1313   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
1314     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1315   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1316     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
1317     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1318   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1319     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1320     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1321     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1322   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    303200
1323     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1275           0    77.78    77.78    450000         0
1276       10600       90      100    106000         0
1277       37633       80      100    188161         0
1278           0       90       90    309865         0
1279           0    71.43    71.43     70000         0
1280        6900       90      100     69000         0
1281           0    76.14    76.14    360000         0
1282           0    78.87    78.87    284000         0
1283           0       20      100    188161         0
1284           0       20      100    359000         0
1285           0       85       85    152900         0
1286           0       80       80    125000         0
1287           0       80       80    125000         0
1288       34500       80       95    230000         0
1289       37800       80      100    189000         0
1290           0       80       80    309000         0
1291           0    48.84    48.84    215000         0
1292           0       85       85    345000         0
1293       50000       80      100    250000         0
1294      200000       80      100   1000000         0
1295       44000       90      100    440000         0
1296           0       10      100    440000         0
1297           0    79.78    79.78    455000         0
1298           0       70       70     73000         0
1299        9375       80       95     62500         0
1300      104000       80      100    520000         0
1301       53700       80      100    268500         0
1302           0    95.76    95.76    118000         0
1303           0    74.63    74.63    402000         0
1304           0       70       70    204500         0
1305           0       80       80     75000         0
1306           0       80       80    315000         0
1307       55650       80       95    371000         0
1308           0       80       80    175000         0
1309           0       90       90    315000         0
1310        8600       90      100     86000         0
1311           0       15       95    371000         0
1312           0       20      100     96000         0
1313           0       90       90    123000         0
1314       25400       80      100    127000         0
1315           0       95       95    537000         0
1316           0       75       75     67000         0
1317           0       90       90    195000         0
1318           0       90       90    175000         0
1319           0       80       80    180000         0
1320       18300       85       95    183000         0
1321           0       70       70    121000         0
1322           0       15       95    379000         0
1323       23000       80      100    115000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1275          0 No MI       0                       Single Family     1 CHICAGO              IL    60659      591     0 50.35
1276     106000 No MI       0                       Single Family     1 FLORRISANT           MO    63033      609     0 36.23
1277     188161 No MI       0                       Single Family     1 SPRING               TX    77379      632     0 43.07
1278     309865 No MI       0                       Single Family     1 BROWNSBURG           IN    46112      555     0 49.27
1279          0 No MI       0                       Single Family     1 MADISON              FL    32340      526     0 45.07
1280      69000 No MI       0                       Single Family     1 COLUMBUS             OH    43206      555     0 38.34
1281          0 No MI       0                       Single Family     1 HOUSTON              TX    77007      807     0 31.84
1282          0 No MI       0                       Single Family     1 OSWEGO               IL    60543      554     0 41.89
1283     188161 No MI       0                       Single Family     1 SPRING               TX    77379      632     0 43.07
1284     359000 No MI       0                       Two Family        2 CHICAGO              IL    60639      632     0 47.78
1285          0 No MI       0                       Single Family     1 PARDEEVILLE          WI    53954      539     0 52.82
1286          0 No MI       0                       Single Family     1 MILWAUKEE            WI    53216      503     0 31.94
1287          0 No MI       0                       Single Family     1 GALENA PARK          TX    77547      552     0 19.66
1288     230000 No MI       0                       Condomimium       1 CHICAGO              IL    60645      525     0 42.99
1289     189000 No MI       0                       Single Family     1 CINCINNATI           OH    45231      584     0 45.54
1290     309000 No MI       0                       Single Family     1 PORT LUDLOW          WA    98365      538     0 45.53
1291          0 No MI       0                       Two Family        2 CHICAGO              IL    60621      587     0 53.39
1292          0 No MI       0                       Single Family     1 SUGAR HILL           GA    30518      605     0 48.55
1293     250000 No MI       0                       Condomimium       1 CHICAGO              IL    60659      632     0 44.82
1294    1000000 No MI       0                       Single Family     1 BLOOMFIELD HILLS     MI    48302      665     0  46.7
1295     460664 No MI       0                       Single Family     1 WAUKESHA             WI    53189      588     0 49.58
1296     460664 No MI       0                       Single Family     1 WAUKESHA             WI    53189      588     0 49.58
1297          0 No MI       0                       Single Family     1 HULL                 MA     2045      589     0 49.98
1298          0 No MI       0                       Single Family     1 ROCHESTER            NY    14611      629     0  6.52
1299      62500 No MI       0                       Single Family     1 MANILLA              IN    46150      526     0 48.62
1300     520000 No MI       0                       Single Family     1 HIGHLAND VILLAGE     TX    75077      654     0 48.65
1301          0 No MI       0                       Two Family        2 CHICAGO              IL    60651      605     0 47.35
1302          0 No MI       0                       Single Family     1 MANITOWOC            WI    54220      641     0 43.74
1303          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89117      516     0 53.37
1304          0 No MI       0                       Single Family     1 BROOKELAND           TX    75931      658     0 39.14
1305      75000 No MI       0                       Single Family     1 ECORSE               MI    48229      583     0 52.22
1306          0 No MI       0                       Single Family     1 BAY SHORE            NY    11706      638     0  47.2
1307     371000 No MI       0                       Single Family     1 ROOSEVELT            NY    11575      639     0 46.66
1308          0 No MI       0                       Single Family     1 CHICAGO              IL    60628      510     0 41.14
1309          0 No MI       0                       Single Family     1 LAKE ZURICH          IL    60047      644     0 53.26
1310      86000 No MI       0                       Single Family     1 WARREN               MI    48089      616     0 22.52
1311     371000 No MI       0                       Single Family     1 ROOSEVELT            NY    11575      639     0 46.66
1312      96000 No MI       0                       Single Family     1 MCDONOUGH            GA    30252      614     0 43.08
1313     123000 No MI       0                       Single Family     1 MERRILVILLE          IN    46410      609     0 53.72
1314     127000 No MI       0                       Condomimium       1 CAROL STREAM         IL    60188      690     0 35.71
1315          0 No MI       0                       Single Family     1 DENVER               CO    80238      674     0 47.34
1316          0 No MI       0                       Single Family     1 MILWAUKEE            WI    53216      526     0 54.55
1317          0 No MI       0                       Single Family     1 CHICAGO              IL    60651      601     0  44.2
1318          0 No MI       0                       Single Family     1 RACINE               WI    53402      612     0 37.47
1319          0 No MI       0                       Condomimium       1 CHICAGO              IL    60660      642     0 47.96
1320     183000 No MI       0                       Single Family     1 CHICAGO              IL    60628      532     0 40.68
1321     121000 No MI       0                       Condomimium       1 OAK LAWN             IL    60453      612     0 29.42
1322     379000 No MI       0                       Two Family        2 CHICAGO              IL    60618      643     0 45.05
1323          0 No MI       0                       Single Family     1 RIO                  WI    53960      615     0 50.09

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1275   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1276   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1277   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1278   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1279   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1280   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1281   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1282   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1283   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1284   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1285   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1286   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1287   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     1
1288   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1289   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1290   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1291   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1292   Wholesale             CXP   No       7/1/2006 6/1/2006     0     0     1      0    1 FHLT 2006-B     2
1293   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1294   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1295   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1296   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1297   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1298   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1299   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1300   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1301   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1302   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1303   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1304   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1305   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1306   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1307   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1308   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1309   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1310   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1311   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1312   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1313   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1314   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1315   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1316   Wholesale             BXP   No       7/1/2006 5/1/2006     4     0     0      0    4 FHLT 2006-B     2
1317   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1318   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1319   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1320   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1321   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1322   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1323   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1324   Arm       Interest In Arrears    336900  336742.12   336,742.12      8.7     8.7       0.5    0    8.2  2521.18
1325   Arm       Interest In Arrears    303200  303044.84   303,044.84      8.4     8.4       0.5    0    7.9  2199.71
1326   Arm       Interest In Arrears    147600  147409.55   147,409.55     8.21    8.21       0.5    0   7.71  1104.73
1327   Fixed     Interest In Arrears     70000   69973.78    69,973.78   10.775  10.775       0.5    0 10.275   654.76
1328   Arm       Interest In Arrears    280000  279808.27   279,808.27      7.9     7.9       0.5    0    7.4  2035.06
1329   Arm       Interest In Arrears     58650   58622.04    58,622.04     9.65    9.65       0.5    0   9.15    499.6
1330   Arm       Interest In Arrears    175500  174916.48   174,916.48      8.8     8.8       0.5    0    8.3  1326.78
1331   Arm       Interest In Arrears     69000   68981.69    68,981.69    10.59   10.59       0.5    0  10.09   618.04
1332   Arm       Interest In Arrears    702000  701172.37   701,172.37     8.65    8.65       0.5    0   8.15  5472.58
1333   Arm       Interest In Arrears    310000  309763.09   309,763.09        7       7       0.5    0    6.5  1926.44
1334   Arm       Interest In Arrears    227179  226847.43   226,847.43      7.6     7.6       0.5    0    7.1  1604.06
1335   Arm       Interest In Arrears    231200  230945.94   230,945.94     8.99    8.99       0.5    0   8.49  1858.63
1336   Fixed     Interest In Arrears     57800   57760.79    57,760.79    11.25   11.25       0.5    0  10.75   561.39
1337   Arm       Interest In Arrears     68000   67989.25    67,989.25       10      10       0.5    0    9.5   577.42
1338   Arm       Interest In Arrears    214625   214496.3   214,496.30     8.55    8.55       0.5    0   8.05   1657.9
1339   Arm       Interest In Arrears    244000  243643.88   243,643.88      7.6     7.6       0.5    0    7.1  1722.83
1340   Arm       Interest In Arrears    126000  125935.52   125,935.52      8.4     8.4       0.5    0    7.9   914.13
1341   Arm       Interest In Arrears    400000  399533.25   399,533.25      8.7     8.7       0.5    0    8.2  3132.53
1342   Fixed     Interest In Arrears     56794   56753.21    56,753.21    10.99   10.99       0.5    0  10.49   540.44
1343   Arm       Interest In Arrears    224000  223880.23   223,880.23     8.25    8.25       0.5    0   7.75  1599.68
1344   Arm       Interest In Arrears    105000  104884.85   104,884.85        9       9       0.5    0    8.5   844.86
1345   Arm       Interest In Arrears    187000  186735.17   186,735.17     7.75    7.75       0.5    0   7.25   1339.7
1346   Arm       Interest In Arrears    100000   99938.22    99,938.22     7.75    7.75       0.5    0   7.25   676.62
1347   Arm       Interest In Arrears    136000  135911.49   135,911.49     8.15    8.15       0.5    0   7.65  1012.18
1348   Arm       Interest In Arrears    134400  134328.13   134,328.13     8.25    8.25       0.5    0   7.75   959.81
1349   Arm       Interest In Arrears    295200  295063.68   295,063.68     8.75    8.75       0.5    0   8.25  2220.41
1350   Fixed     Interest In Arrears     23000   22905.61    22,905.61    11.79   11.79       0.5    0  11.29   272.94
1351   Arm       Interest In Arrears     94500   94492.09    94,492.09    12.05   12.05       0.5    0  11.55   956.85
1352   Fixed     Interest In Arrears     65000   64953.33    64,953.33    10.99   10.99       0.5    0  10.49   618.52
1353   Fixed     Interest In Arrears    238500  238433.63   238,433.63      8.1     8.1       0.5    0    7.6  1676.25
1354   Arm       Interest In Arrears    146000  145940.11   145,940.11     9.15    9.15       0.5    0   8.65  1143.08
1355   Fixed     Interest In Arrears     78000   77863.98    77,863.98      6.7     6.7       0.5    0    6.2   503.32
1356   Fixed     Interest In Arrears    133600  133466.64   133,466.64     9.45    9.45       0.5    0   8.95  1118.52
1357   Arm       Interest In Arrears     76500   76428.16    76,428.16     9.74    9.74       0.5    0   9.24    656.7
1358   Arm       Interest In Arrears    300000     299812   299,812.00      7.7     7.7       0.5    0    7.2   2018.7
1359   Arm       Interest In Arrears    332500  332353.12   332,353.12      8.9     8.9       0.5    0    8.4  2539.21
1360   Arm       Interest In Arrears    272000  271755.73   271,755.73     9.95    9.95       0.5    0   9.45  2376.96
1361   Arm       Interest In Arrears    260000   259696.6   259,696.60      8.7     8.7       0.5    0    8.2  2036.15
1362   Fixed     Interest In Arrears     61800   61776.85    61,776.85   10.775  10.775       0.5    0 10.275   578.06
1363   Fixed     Interest In Arrears    243000  242900.34   242,900.34     9.15    9.15       0.5    0   8.65  1902.52
1364   Arm       Interest In Arrears    247200  247064.69   247,064.69     8.99    8.99       0.5    0   8.49  1987.25
1365   Arm       Interest In Arrears    141600  141581.36   141,581.36     10.6    10.6       0.5    0   10.1  1269.44
1366   Arm       Interest In Arrears    299025  298630.45   298,630.45      8.1     8.1       0.5    0    7.6  2215.03
1367   Arm       Interest In Arrears    118400  118253.05   118,253.05      8.4     8.4       0.5    0    7.9   902.02
1368   Arm       Interest In Arrears    800000  799641.34   799,641.34     8.85    8.85       0.5    0   8.35  6078.67
1369   Arm       Interest In Arrears    336000  335864.62   335,864.62      6.8     6.8       0.5    0    6.3  2039.38
1370   Arm       Interest In Arrears    202200  201954.13   201,954.13      8.5     8.5       0.5    0      8  1554.75
1371   Arm       Interest In Arrears    160200  160049.91   160,049.91     9.75    9.75       0.5    0   9.25  1376.37
1372   Arm       Interest In Arrears    221000  220670.27   220,670.27     7.49    7.49       0.5    0   6.99  1543.76

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1324      2521.18   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1325      2199.71   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1326      1104.73   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1327       654.76   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1328      2035.06   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1329        499.6    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1330      1326.78   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1331       618.04   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1332      5472.58   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1333      1926.44   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1334      1604.06   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1335      1858.63   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1336       561.39   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1337       577.42   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1338       1657.9    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1339      1722.83   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1340       914.13   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1341      3132.53   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1342       540.44   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1343      1599.68   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1344       844.86   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1345       1339.7   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1346       676.62   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1347      1012.18   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1348       959.81   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1349      2220.41   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1350       272.94   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1351       956.85   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1352       618.52   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1353      1676.25    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1354      1143.08   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1355       503.32   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1356      1118.52   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1357        656.7   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1358       2018.7   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1359      2539.21   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1360      2376.96   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1361      2036.15   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1362       578.06    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1363      1902.52   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1364      1987.25    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1365      1269.44   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1366      2215.03   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1367       902.02   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1368      6078.67   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1369      2039.38   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1370      1554.75   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1371      1376.37   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1372      1543.76   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1324   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
1325   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
1326   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.989
1327   Not a Balloon Loan 30 YR FXD           0      0
1328   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.621
1329   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1330   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
1331   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1332   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
1333   Balloon Loan       2/ 6 MONTH LIBOR    0  4.929
1334   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.379
1335   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
1336   Not a Balloon Loan 30 YR FXD           0      0
1337   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1338   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
1339   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.379
1340   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
1341   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
1342   Not a Balloon Loan 30 YR FXD           0      0
1343   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
1344   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.79
1345   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.679
1346   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
1347   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
1348   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
1349   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
1350   Not a Balloon Loan 15 YR FXD           0      0
1351   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1352   Not a Balloon Loan 30 YR FXD           0      0
1353   Balloon Loan       BALLOON OTHER       0      0
1354   Balloon Loan       2/ 6 MONTH LIBOR    0    5.4
1355   Not a Balloon Loan 30 YR FXD           0      0
1356   Not a Balloon Loan 30 YR FXD           0      0
1357   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1358   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
1359   Balloon Loan       2/ 6 MONTH LIBOR    0  6.829
1360   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1361   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
1362   Not a Balloon Loan 30 YR FXD           0      0
1363   Balloon Loan       BALLOON OTHER       0      0
1364   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
1365   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1366   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.879
1367   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
1368   Balloon Loan       2/ 6 MONTH LIBOR    0    5.5
1369   Balloon Loan       2/ 6 MONTH LIBOR    0  4.521
1370   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.279
1371   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.59
1372   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.269
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1324            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
1325            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
1326            6          6       3      1.5        6        0    8.21   14.21         24   6/1/2008   6/1/2008
1327            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1328            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
1329            6          6       3      1.5        6        0    9.65   15.65         24   7/1/2008   7/1/2008
1330            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
1331            6          6       3      1.5        6        0   10.59   16.59         24   6/1/2008   6/1/2008
1332            6          6       3      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
1333            6          6       3      1.5        6        0       7      13         24   6/1/2008   6/1/2008
1334            6          6       3      1.5        6        0     7.6    13.6         24   6/1/2008   6/1/2008
1335            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1336            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
1337            6          6       3      1.5        6        0      10      16         24   7/1/2008   7/1/2008
1338            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
1339            6          6       3      1.5        6        0     7.6    13.6         24   6/1/2008   6/1/2008
1340            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
1341            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
1342            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1343            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
1344            6          6       3      1.5        6        0       9      15         24   6/1/2008   6/1/2008
1345            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
1346            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
1347            6          6       3      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
1348            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
1349            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
1350            0          0       0        0        0        0       0   11.79          0 00/00/0000 00/00/0000
1351            6          6       3      1.5        6        0   12.05   18.05         24   7/1/2008   7/1/2008
1352            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1353            0          0       0        0        0        0       0     8.1          0 00/00/0000 00/00/0000
1354            6          6       3      1.5        6        0    9.15   15.15         24   6/1/2008   6/1/2008
1355            0          0       0        0        0        0       0     6.7          0 00/00/0000 00/00/0000
1356            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1357            6          6       3      1.5        6        0    9.74   15.74         24   6/1/2008   6/1/2008
1358            6          6       3      1.5        6        0     7.7    13.7         24   6/1/2008   6/1/2008
1359            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
1360            6          6       3      1.5        6        0    9.95   15.95         24   6/1/2008   6/1/2008
1361            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
1362            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1363            0          0       0        0        0        0       0    9.15          0 00/00/0000 00/00/0000
1364            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
1365            6          6       3      1.5        6        0    10.6    16.6         24   7/1/2008   7/1/2008
1366            6          6       3      1.5        6        0     8.1    14.1         24   6/1/2008   6/1/2008
1367            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
1368            6          6       3      1.5        6        0    8.85   14.85         24   6/1/2008   6/1/2008
1369            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
1370            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
1371            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
1372            6          6       3      1.5        6        0    7.49   13.49         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1324     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1325     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1326     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1327   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    280000
1328     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1329     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1330     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1331     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1332     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1333     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1334     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1335     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1336   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    231200
1337     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1338     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1339     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1340     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1341     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1342   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    227179
1343     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1344     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1345     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1346     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1347     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1348     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1349     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1350   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2     92000
1351     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1352   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    260000
1353   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1354     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1355   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
1356   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1357     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1358     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1359     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1360     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1361     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1362   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    247200
1363   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
1364     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1365     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1366     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1367     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1368     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1369     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1370     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1371     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1372     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1324           0    76.92    76.92    438000         0
1325       56850       80       95    379000         0
1326       36900       80      100    184500         0
1327           0       20      100    350000         0
1328       70000       80      100    350000         0
1329       10350       85      100     69000         0
1330           0       90       90    195000         0
1331           0      100      100     69000         0
1332           0       90       90    780000         0
1333           0    72.09    72.09    430000         0
1334       56794       80      100    283974         0
1335       57800       80      100    289000         0
1336           0       20      100    289000         0
1337           0       80       80     85000         0
1338           0       85       85    252500         0
1339       61000       80      100    305000         0
1340       31500       80      100    157500         0
1341           0       80       80    500000         0
1342           0       20      100    283974         0
1343           0       80       80    280000         0
1344           0    64.81    64.81    162000         0
1345           0    83.48    83.48    224000         0
1346           0       80       80    125000         0
1347       34000       80      100    170000         0
1348           0       80       80    168000         0
1349       32800       90      100    328000         0
1350           0       20      100    115000         0
1351           0       70       70    135000         0
1352           0       20      100    325000         0
1353           0       90       90    265000         0
1354           0    94.19    94.19    155000         0
1355           0    45.88    45.88    170000         0
1356           0       80       80    167000         0
1357        9000       85       95     90000         0
1358       75000       80      100    375000         0
1359           0    93.66    93.66    355000         0
1360           0    73.12    73.12    372000         0
1361       65000       80      100    325000         0
1362           0       20      100    309000         0
1363           0       90       90    270000         0
1364       61800       80      100    309000         0
1365       26550       80       95    177000         0
1366           0    79.41    79.41    376570         0
1367           0       80       80    148000         0
1368           0    94.67    94.67    845000         0
1369       84000       80      100    420000         0
1370       50550       80      100    252750         0
1371           0       90       90    178000         0
1372           0       85       85    260000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1324          0 No MI       0                       Single Family     1 SAYREVILLE           NJ     8872      547     0 54.95
1325     379000 No MI       0                       Two Family        2 CHICAGO              IL    60618      643     0 45.05
1326     184500 No MI       0                       Condomimium       1 WEST PALM BEACH      FL    33411      628     0 40.89
1327     350000 No MI       0                       Single Family     1 STATEN ISLAND        NY    10301      682     0 37.37
1328     350000 No MI       0                       Single Family     1 STATEN ISLAND        NY    10301      682     0 37.37
1329      69000 No MI       0                       Single Family     1 GRAND RAPIDS         MI    49506      539     0 33.88
1330     195000 No MI       0                       Condomimium       1 CHICAGO              IL    60630      626     0 49.39
1331      69000 No MI       0                       Single Family     1 NILES                MI    49120      626     0 36.63
1332     780000 No MI       0                       Single Family     1 SALINAS              CA    93907      637     0 47.33
1333          0 No MI       0                       Single Family     1 JAMAICA              NY    11435      717     0 44.51
1334     283974 No MI       0                       Single Family     1 SELDEN               NY    11784      615     0 49.76
1335     289000 No MI       0                       Single Family     1 CHICAGO              IL    60638      643     0 48.18
1336     289000 No MI       0                       Single Family     1 CHICAGO              IL    60638      643     0 48.18
1337      85000 No MI       0                       Single Family     1 COLUMBUS             OH    43211      516     0 54.91
1338     260000 No MI       0                       Single Family     1 FORRESTON            IL    61030      643     0 39.22
1339     305000 No MI       0                       Single Family     1 PEMBROKE PINES       FL    33024      618     0 49.71
1340     157500 No MI       0                       Condomimium       1 MIAMI                FL    33015      616     0 42.26
1341          0 No MI       0                       Single Family     1 HOUSTON              TX    77098      634     0 50.25
1342     283974 No MI       0                       Single Family     1 SELDEN               NY    11784      615     0 49.76
1343     280000 No MI       0                       Condomimium       1 DORAL                FL    33178      595     0 41.94
1344          0 No MI       0                       Two Family        2 CHICAGO              IL    60609      537     0 23.81
1345     224000 No MI       0                       Single Family     1 KISSIMMEE            FL    34758      599     0 46.13
1346          0 No MI       0                       Single Family     1 PENSACOLA            FL    32505      620     0 52.25
1347     170000 No MI       0                       Two Family        2 CHICAGO              IL    60617      686     0 48.24
1348          0 No MI       0                       Single Family     1 DENVER               CO    80239      586     0 51.94
1349     328000 No MI       0                       Single Family     1 NAPLES               FL    34117      565     0 49.99
1350          0 No MI       0                       Single Family     1 RIO                  WI    53960      615     0 50.09
1351     135000 No MI       0                       Single Family     1 DELAVAN              WI    53115      541     0 43.09
1352     325000 No MI       0                       Two Family        2 CHICAGO              IL    60629      694     0 47.75
1353          0 No MI       0                       Single Family     1 SHIRLEY              MA     1464      746     0 44.36
1354          0 No MI       0                       Single Family     1 MCCULLOM LAKE        IL    60050      652     0 46.85
1355          0 No MI       0                       Single Family     1 ORANGE CITY          FL    32763      780     0 31.01
1356          0 No MI       0                       Single Family     1 CALUMET CITY         IL    60409      587     0 32.28
1357      90000 No MI       0                       Single Family     1 ADRIAN               MI    49221      554     0 23.14
1358     375000 No MI       0                       Single Family     1 ROOSEVELT            NY    11575      705     0 48.82
1359          0 No MI       0                       Single Family     1 PEABODY              MA     1960      650     0    49
1360          0 No MI       0                       Single Family     1 AMITYVILLE           NY    11701      511     0 52.57
1361     325000 No MI       0                       Two Family        2 CHICAGO              IL    60629      694     0 47.75
1362     309000 No MI       0                       Single Family     1 CHICAGO              IL    60632      622     0 48.03
1363          0 No MI       0                       Single Family     1 GWYNN OAK            MD    21207      599     0 37.39
1364     309000 No MI       0                       Single Family     1 CHICAGO              IL    60632      622     0 48.03
1365     177000 No MI       0                       Single Family     1 MARSHALLVILLE        OH    44645      516     0 37.54
1366     376570 No MI       0                       Single Family     1 ROCKLEDGE            FL    32955      617     0 36.13
1367          0 No MI       0                       Single Family     1 AMARILLO             TX    79109      623     0 46.58
1368          0 No MI       0                       Single Family     1 SCHAUMBURG           IL    60173      653     0 47.88
1369     420000 No MI       0                       Single Family     1 ROOSEVELT            NY    11575      694     0 44.57
1370     252750 No MI       0                       Single Family     1 STICKNEY             IL    60402      670     0 43.33
1371          0 No MI       0                       Single Family     1 DOLTON               IL    60419      572     0 43.16
1372          0 No MI       0                       Two Family        2 CHICAGO              IL    60623      661     0 33.93

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1324   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1325   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1326   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1327   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1328   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1329   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1330   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1331   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1332   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1333   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1334   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1335   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1336   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1337   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1338   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1339   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1340   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1341   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1342   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1343   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1344   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1345   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1346   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1347   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1348   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1349   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1350   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1351   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1352   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1353   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1354   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1355   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1356   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1357   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1358   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1359   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1360   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1361   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1362   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1363   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1364   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1365   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1366   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1367   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1368   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1369   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1370   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1371   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1372   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1373   Arm       Interest In Arrears    344000  343684.47   343,684.47     9.85    9.85       0.5    0   9.35  2980.79
1374   Fixed     Interest In Arrears     75000   74949.38    74,949.38   11.275  11.275       0.5    0 10.775   729.88
1375   Arm       Interest Only          274400     274400   274,400.00      8.5     8.5       0.5    0      8  1943.67
1376   Arm       Interest In Arrears    234900  234789.92   234,789.92      8.7     8.7       0.5    0    8.2  1757.87
1377   Fixed     Interest In Arrears     68600   68563.29    68,563.29   12.325  12.325       0.5    0 11.825   722.84
1378   Fixed     Interest In Arrears    164000  163839.72   163,839.72     9.55    9.55       0.5    0   9.05  1384.99
1379   Arm       Interest In Arrears    320000  319779.77   319,779.77    7.875   7.875       0.5    0  7.375  2320.23
1380   Arm       Interest In Arrears    117300  117177.91   117,177.91     9.25    9.25       0.5    0   8.75      965
1381   Arm       Interest In Arrears    203000  202737.54   202,737.54      8.2     8.2       0.5    0    7.7  1517.95
1382   Arm       Interest In Arrears    260760  260711.89   260,711.89     9.49    9.49       0.5    0   8.99  2110.29
1383   Arm       Interest In Arrears    234400  234265.25   234,265.25        8       8       0.5    0    7.5  1629.82
1384   Arm       Interest In Arrears    300000  299861.46   299,861.46     8.75    8.75       0.5    0   8.25  2256.52
1385   Arm       Interest In Arrears    112000  111966.88   111,966.88     7.89    7.89       0.5    0   7.39   769.52
1386   Arm       Interest In Arrears    234500  234419.66   234,419.66     9.75    9.75       0.5    0   9.25  1945.32
1387   Arm       Interest In Arrears    157500   157402.6   157,402.60      8.4     8.4       0.5    0    7.9   1199.9
1388   Fixed     Interest In Arrears    483750  482847.16   482,847.16     6.35    6.35       0.5    0   5.85  3010.07
1389   Fixed     Interest In Arrears     28000   27988.85    27,988.85    10.49   10.49       0.5    0   9.99   255.92
1390   Arm       Interest In Arrears    153010  152818.15   152,818.15     8.35    8.35       0.5    0   7.85  1160.29
1391   Arm       Interest In Arrears     84800   84691.25    84,691.25     8.24    8.24       0.5    0   7.74   636.48
1392   Arm       Interest In Arrears    100000   99967.25    99,967.25      9.9     9.9       0.5    0    9.4   841.31
1393   Arm       Interest In Arrears     79200   79098.63    79,098.63     8.25    8.25       0.5    0   7.75   595.01
1394   Fixed     Interest In Arrears     80000   79979.48    79,979.48    12.49   12.49       0.5    0  11.99   853.19
1395   Fixed     Interest In Arrears     61027    60971.9    60,971.90    9.925   9.925       0.5    0  9.425   532.18
1396   Fixed     Interest In Arrears    216900  216567.23   216,567.23     7.35    7.35       0.5    0   6.85  1494.39
1397   Arm       Interest In Arrears    196200  196050.06   196,050.06        7       7       0.5    0    6.5  1219.25
1398   Fixed     Interest In Arrears     38253   38231.35    38,231.35   12.075  12.075       0.5    0 11.575   395.69
1399   Arm       Interest In Arrears    140000  139874.26   139,874.26     9.95    9.95       0.5    0   9.45  1223.44
1400   Fixed     Interest In Arrears    142400  142156.48   142,156.48      6.8     6.8       0.5    0    6.3   928.35
1401   Arm       Interest In Arrears    188000  187919.12   187,919.12     8.99    8.99       0.5    0   8.49  1448.72
1402   Arm       Interest In Arrears    412400  412134.33   412,134.33      8.2     8.2       0.5    0    7.7  3083.74
1403   Arm       Interest In Arrears    325480  325234.74   325,234.74     7.05    7.05       0.5    0   6.55  2034.47
1404   Arm       Interest In Arrears    329000  328784.02   328,784.02     11.4    11.4       0.5    0   10.9  3232.98
1405   Fixed     Interest In Arrears    103100  103063.04   103,063.04   10.975  10.975       0.5    0 10.475    979.9
1406   Fixed     Interest In Arrears     92000   91909.13    91,909.13      9.5     9.5       0.5    0      9   773.59
1407   Arm       Interest In Arrears    112000  111954.74   111,954.74      9.2     9.2       0.5    0    8.7   881.21
1408   Fixed     Interest In Arrears     84000   83961.01    83,961.01    9.775   9.775       0.5    0  9.275   723.24
1409   Arm       Interest In Arrears    231200  231061.21   231,061.21     7.85    7.85       0.5    0   7.35   1581.6
1410   Arm       Interest In Arrears    267968  267785.08   267,785.08      7.4     7.4       0.5    0    6.9  1743.65
1411   Arm       Interest In Arrears    377910  377669.77   377,669.77     7.65    7.65       0.5    0   7.15  2528.91
1412   Arm       Interest In Arrears    110400  110290.95   110,290.95      9.5     9.5       0.5    0      9   928.31
1413   Arm       Interest In Arrears    141520  141267.87   141,267.87     6.59    6.59       0.5    0   6.09    902.9
1414   Fixed     Interest In Arrears     66992    66943.9    66,943.90    10.99   10.99       0.5    0  10.49   637.48
1415   Arm       Interest In Arrears    364500  364334.15   364,334.15      8.8     8.8       0.5    0    8.3  2755.62
1416   Fixed     Interest In Arrears     47000   46977.15    46,977.15   12.775  12.775       0.5    0 12.275   511.67
1417   Arm       Interest In Arrears     81600   81513.09    81,513.09     9.14    9.14       0.5    0   8.64   664.81
1418   Arm       Interest In Arrears    176800  176615.96   176,615.96     9.25    9.25       0.5    0   8.75   1454.5
1419   Fixed     Interest In Arrears    124000  123888.05   123,888.05      6.4     6.4       0.5    0    5.9   717.16
1420   Arm       Interest In Arrears    302400  301706.92   301,706.92     7.99    7.99       0.5    0   7.49   2216.8
1421   Arm       Interest In Arrears    153440  153206.93   153,206.93      7.4     7.4       0.5    0    6.9  1062.39

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1373      2980.79   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1374       729.88   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1375      1943.67   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
1376      1757.87   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1377       722.84   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1378      1384.99   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1379      2320.23   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1380          965   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1381      1517.95   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1382      2110.29   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1383      1629.82   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
1384      2256.52   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1385       769.52   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
1386      1945.32   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1387       1199.9    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1388      3010.07   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1389       255.92   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1390      1160.29    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1391       636.48   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1392       841.31   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1393       595.01   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1394       853.19   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1395       532.18   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1396      1494.39   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1397      1219.25   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1398       395.69    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1399      1223.44    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1400       928.35   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1401      1448.72   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1402      3083.74    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1403      2034.47   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1404      3232.98   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1405        979.9    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1406       773.59   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1407       881.21   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1408       723.24   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1409       1581.6   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1410      1743.65    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1411      2528.91   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1412       928.31   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1413        902.9   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1414       637.48    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1415      2755.62   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1416       511.67   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1417       664.81   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1418       1454.5   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1419       717.16   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
1420       2216.8   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1421      1062.39   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1373   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1374   Not a Balloon Loan 30 YR FXD           0      0
1375   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.279
1376   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
1377   Not a Balloon Loan 30 YR FXD           0      0
1378   Not a Balloon Loan 30 YR FXD           0      0
1379   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.654
1380   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1381   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
1382   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1383   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
1384   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
1385   Balloon Loan       2/ 6 MONTH LIBOR    0  5.669
1386   Balloon Loan       2/ 6 MONTH LIBOR    0   5.75
1387   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.8
1388   Not a Balloon Loan 30 YR FXD           0      0
1389   Not a Balloon Loan 30 YR FXD           0      0
1390   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.129
1391   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.019
1392   Balloon Loan       2/ 6 MONTH LIBOR    0   5.49
1393   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
1394   Not a Balloon Loan 30 YR FXD           0      0
1395   Not a Balloon Loan 30 YR FXD           0      0
1396   Not a Balloon Loan 30 YR FXD           0      0
1397   Balloon Loan       2/ 6 MONTH LIBOR    0  4.779
1398   Not a Balloon Loan 30 YR FXD           0      0
1399   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1400   Not a Balloon Loan 30 YR FXD           0      0
1401   Balloon Loan       2/ 6 MONTH LIBOR    0  6.769
1402   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
1403   Balloon Loan       2/ 6 MONTH LIBOR    0  4.829
1404   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.65
1405   Not a Balloon Loan 30 YR FXD           0      0
1406   Not a Balloon Loan 30 YR FXD           0      0
1407   Balloon Loan       2/ 6 MONTH LIBOR    0  6.979
1408   Not a Balloon Loan 30 YR FXD           0      0
1409   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
1410   Balloon Loan       2/ 6 MONTH LIBOR    0  5.179
1411   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
1412   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.5
1413   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.369
1414   Not a Balloon Loan 30 YR FXD           0      0
1415   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
1416   Not a Balloon Loan 30 YR FXD           0      0
1417   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.919
1418   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.89
1419   Balloon Loan       BALLOON OTHER       0      0
1420   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.769
1421   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.179
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1373            6          6       3      1.5        6        0    9.85   15.85         24   6/1/2008   6/1/2008
1374            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
1375            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
1376            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
1377            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1378            0          0       0        0        0        0       0    9.55          0 00/00/0000 00/00/0000
1379            6          6       3      1.5        6        0   7.875  13.875         24   7/1/2008   7/1/2008
1380            6          6       3      1.5        6        0    9.25   15.25         24   6/1/2008   6/1/2008
1381            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
1382            6          6       3      1.5        6        0    9.49   15.49         24   7/1/2008   7/1/2008
1383            6          6       3      1.5        6        0       8      14         24   6/1/2008   6/1/2008
1384            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
1385            6          6       3      1.5        6        0    7.89   13.89         24   7/1/2008   7/1/2008
1386            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
1387            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
1388            0          0       0        0        0        0       0    6.35          0 00/00/0000 00/00/0000
1389            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1390            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
1391            6          6       3      1.5        6        0    8.24   14.24         24   6/1/2008   6/1/2008
1392            6          6       3      1.5        6        0     9.9    15.9         24   6/1/2008   6/1/2008
1393            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
1394            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1395            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
1396            0          0       0        0        0        0       0    7.35          0 00/00/0000 00/00/0000
1397            6          6       3      1.5        6        0       7      13         24   6/1/2008   6/1/2008
1398            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1399            6          6       3      1.5        6        0    9.95   15.95         24   6/1/2008   6/1/2008
1400            0          0       0        0        0        0       0     6.8          0 00/00/0000 00/00/0000
1401            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1402            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
1403            6          6       3      1.5        6        0    7.05   13.05         24   6/1/2008   6/1/2008
1404            6          6       3      1.5        6        0    11.4    17.4         24   6/1/2008   6/1/2008
1405            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1406            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1407            6          6       3      1.5        6        0     9.2    15.2         24   6/1/2008   6/1/2008
1408            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1409            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
1410            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
1411            6          6       3      1.5        6        0    7.65   13.65         24   6/1/2008   6/1/2008
1412            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
1413            6          6       3      1.5        6        0    6.59   12.59         24   6/1/2008   6/1/2008
1414            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1415            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
1416            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1417            6          6       3      1.5        6        0    9.14   15.14         24   6/1/2008   6/1/2008
1418            6          6       3      1.5        6        0    9.25   15.25         24   6/1/2008   6/1/2008
1419            0          0       0        0        0        0       0     6.4          0 00/00/0000 00/00/0000
1420            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
1421            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1373     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1374   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    300000
1375     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1376     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1377   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    274400
1378   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1379     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1380     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1381     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1382     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1383     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1384     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1385     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1386     7/1/2008   7/1/2008      22 Cash Out Refi    Easy Doc      Owner Occupied       1         0
1387     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1388   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1389   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    112000
1390     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1391     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1392     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1393     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1394   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    320000
1395   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    325480
1396   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1397     7/1/2008   7/1/2008      22 Purchase         Full          Second Home          1         0
1398   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    153010
1399     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1400   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1401     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1402     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1403     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1404     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1405   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    412400
1406   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1407     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1408   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    336000
1409     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1410     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1411     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1412     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1413     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1414   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    267968
1415     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1416   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    188000
1417     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1418     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1419   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1420     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1421     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1373           0       80       80    430000         0
1374           0       20      100    375000         0
1375       68600       80      100    343000         0
1376           0       90       90    261000         0
1377           0       20      100    343000         0
1378           0       80       80    205000         0
1379       80000       80      100    400000         0
1380       20700       85      100    138000         0
1381           0      100      100    203000         0
1382       57240       82      100    318000         0
1383           0       80       80    293000         0
1384       75000       80      100    375000         0
1385       28000       80      100    140000         0
1386           0    78.17    78.17    300000         0
1387           0       90       90    175000         0
1388           0       75       75    645000         0
1389           0       20      100    140000         0
1390       38253       80      100    191263         0
1391       21200       80      100    106000         0
1392           0    66.67    66.67    150000         0
1393           0       80       80     99000         0
1394           0       20      100    400000         0
1395           0       15       95    406850         0
1396           0       90       90    241000         0
1397           0       90       90    218000         0
1398           0       20      100    191263         0
1399           0       80       80    175000         0
1400           0       80       80    178000         0
1401       47000       80      100    235000         0
1402      103100       80      100    515500         0
1403       61027       80       95    406850         0
1404           0       70       70    470000         0
1405           0       20      100    515500         0
1406           0      100      100     92000         0
1407       28000       80      100    140000         0
1408           0       20      100    420000         0
1409       57800       80      100    289000         0
1410       66992       80      100    334960         0
1411       41990       90      100    419900         0
1412           0       80       80    138000         0
1413       35380       80      100    176900         0
1414           0       20      100    334960         0
1415           0       90       90    405000         0
1416           0       20      100    235000         0
1417       14400       85      100     96000         0
1418           0       85       85    208000         0
1419           0    64.92    64.92    191000         0
1420       16800       90       95    336000         0
1421       38360       80      100    191800         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1373          0 No MI       0                       Single Family     1 HILLSDALE            NJ     7642      550     0 42.21
1374     375000 No MI       0                       Single Family     1 ROSEVELT             NY    11575      705     0 48.82
1375     343000 No MI       0                       Two Family        2 CHICAGO              IL    60651      617     0 43.08
1376          0 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      654     0 54.85
1377     343000 No MI       0                       Two Family        2 CHICAGO              IL    60651      617     0 43.08
1378          0 No MI       0                       Single Family     1 EDINBURG             TX    78539      533     0 34.28
1379     400000 No MI       0                       Single Family     1 UNIONDALE            NY    11553      629     0 42.76
1380     138000 No MI       0                       Single Family     1 CHICAGO              IL    60628      529     0 46.07
1381          0 No MI       0                       Single Family     1 CHESTERFIELD         MI    48047      689     0 33.66
1382     318000 No MI       0                       Two Family        2 CHICAGO              IL    60624      614     0  40.9
1383          0 No MI       0                       Single Family     1 RAMSEY               MN    55303      527     0 53.92
1384     375000 No MI       0                       Single Family     1 CHICAGO              IL    60641      723     0 43.95
1385     140000 No MI       0                       Single Family     1 DETROIT              MI    48227      635     0 39.35
1386          0 No MI       0                       Single Family     1 WHEATON              IL    60187      538     0 54.95
1387          0 No MI       0                       Single Family     1 ELWOOD               IL    60421      645     0 49.14
1388          0 No MI       0                       Single Family     1 BALDWIN              NY    11510      655     0 53.73
1389     140000 No MI       0                       Single Family     1 DETROIT              MI    48227      635     0 39.35
1390     191263 No MI       0                       Single Family     1 SUN PRAIRIE          WI    53590      617     0 45.65
1391     106000 No MI       0                       Single Family     1 CINCINNATI           OH    45237      657     0 35.93
1392          0 No MI       0                       Condomimium       1 CHICAGO              IL    60624      579     0 48.64
1393          0 No MI       0                       Single Family     1 SAN ANTONIO          TX    78217      652     0 50.39
1394     400000 No MI       0                       Single Family     1 UNIONDALE            NY    11553      629     0 42.76
1395     406850 No MI       0                       Single Family     1 BAY SHORE            NY    11706      675     0 46.19
1396          0 No MI       0                       Single Family     1 BROOKLYN PARK        MN    55444      680     0 11.46
1397     218000 No MI       0                       Single Family     1 ORLANDO              FL    32809      765     0 32.32
1398     191263 No MI       0                       Single Family     1 SUN PRAIRIE          WI    53590      617     0 47.97
1399     175000 No MI       0                       Single Family     1 BELLWOOD             IL    60104      572     0 41.49
1400          0 No MI       0                       Single Family     1 AUSTIN               TX    78748      684     0 16.57
1401     235000 No MI       0                       Single Family     1 CICERO               IL    60804      622     0 39.92
1402     515500 No MI       0                       Two Family        2 BROOKLYN             NY    11207      689     0  44.3
1403     406850 No MI       0                       Single Family     1 BAY SHORE            NY    11706      675     0 46.19
1404          0 No MI       0                       Single Family     1 COLUMBIA             MD    21044      530     0 53.05
1405     515500 No MI       0                       Two Family        2 BROOKLYN             NY    11207      689     0  44.3
1406          0 No MI       0                       Condomimium       1 HOMEWOOD             IL    60430      632     0 45.17
1407     140000 No MI       0                       Single Family     1 AURORA               IL    60502      717     0 21.69
1408     420000 No MI       0                       Single Family     1 ROOSEVELT            NY    11575      694     0 44.57
1409     289000 No MI       0                       Single Family     1 CHICAGO              IL    60625      731     0 48.63
1410     334960 No MI       0                       Single Family     1 YONKERS              NY    10705      667     0 41.65
1411     419900 No MI       0                       Two Family        2 CHICAGO              IL    60647      584     0 48.75
1412          0 No MI       0                       Single Family     1 CHICAGO              IL    60649      500     0 50.82
1413     176900 No MI       0                       Single Family     1 SHAKOPEE             MN    55379      683     0  33.4
1414     334960 No MI       0                       Single Family     1 YONKERS              NY    10705      667     0 41.65
1415          0 No MI       0                       Single Family     1 FLOSSMOOR            IL    60422      634     0 44.66
1416     235000 No MI       0                       Single Family     1 CICERO               IL    60804      622     0 39.92
1417      96000 No MI       0                       Single Family     1 DETROIT              MI    48228      584     0 28.34
1418     208000 No MI       0                       Single Family     1 CEDAR HILL           TX    75104      536     0 44.99
1419          0 No MI       0                       Single Family     1 TAMPA                FL    33637      654     0 48.69
1420     336000 No MI       0                       Three Family      3 HANOVER PARK         IL    60133      658     0 44.53
1421     191800 No MI       0                       Single Family     1 SNELLVILLE           GA    30039      634     0 44.55

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1373   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1374   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1375   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1376   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1377   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1378   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1379   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1380   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1381   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1382   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1383   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1384   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1385   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1386   Wholesale             BXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1387   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1388   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1389   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1390   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1391   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1392   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1393   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1394   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1395   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1396   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1397   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1398   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1399   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1400   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1401   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1402   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1403   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1404   Wholesale             C-XP  No       7/1/2006 6/1/2006     0     0     1      0    1 FHLT 2006-B     2
1405   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1406   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1407   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1408   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1409   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1410   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1411   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1412   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1413   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1414   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1415   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1416   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1417   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1418   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1419   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1420   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1421   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1422   Fixed     Interest In Arrears    148750  148649.99   148,649.99     7.99    7.99       0.5    0   7.49  1090.44
1423   Arm       Interest In Arrears    156800  156554.61   156,554.61     7.25    7.25       0.5    0   6.75  1069.66
1424   Arm       Interest In Arrears    276000  275825.79   275,825.79      8.3     8.3       0.5    0    7.8  2083.21
1425   Fixed     Interest In Arrears     38360    38332.8    38,332.80    11.05   11.05       0.5    0  10.55   366.77
1426   Fixed     Interest In Arrears     87000   86880.45    86,880.45      7.9     7.9       0.5    0    7.4   632.33
1427   Arm       Interest In Arrears     75600   75525.33    75,525.33      9.5     9.5       0.5    0      9   635.69
1428   Arm       Interest In Arrears    143920  143799.68   143,799.68      6.9     6.9       0.5    0    6.4   947.86
1429   Arm       Interest In Arrears    116000  115933.11   115,933.11     7.99    7.99       0.5    0   7.49    805.7
1430   Fixed     Interest In Arrears    206700  206432.77   206,432.77      8.2     8.2       0.5    0    7.7  1545.61
1431   Arm       Interest In Arrears    198900  198802.17   198,802.17      9.5     9.5       0.5    0      9  1672.46
1432   Fixed     Interest In Arrears     37000   36989.98    36,989.98    12.25   12.25       0.5    0  11.75   387.73
1433   Fixed     Interest In Arrears     78300   78230.29    78,230.29     9.99    9.99       0.5    0   9.49   686.56
1434   Arm       Interest In Arrears    211500  211367.45   211,367.45      7.7     7.7       0.5    0    7.2  1423.19
1435   Arm       Interest In Arrears    200000  199912.95   199,912.95     8.95    8.95       0.5    0   8.45  1535.03
1436   Arm       Interest In Arrears    675000  674754.39   674,754.39     9.55    9.55       0.5    0   9.05  5494.19
1437   Arm       Interest In Arrears    424000  423798.36   423,798.36     8.65    8.65       0.5    0   8.15  3156.79
1438   Arm       Interest In Arrears    171000  170909.47   170,909.47     9.15    9.15       0.5    0   8.65  1394.41
1439   Arm       Interest In Arrears    148000  147924.07   147,924.07      9.3     9.3       0.5    0    8.8  1222.93
1440   Arm       Interest In Arrears    196000  195928.68   195,928.68     9.55    9.55       0.5    0   9.05  1595.35
1441   Fixed     Interest In Arrears    141600   141531.8   141,531.80      9.6     9.6       0.5    0    9.1     1201
1442   Arm       Interest In Arrears    365880  365792.02   365,792.02      8.6     8.6       0.5    0    8.1  2710.12
1443   Arm       Interest In Arrears    194650  194592.71   194,592.71    10.25   10.25       0.5    0   9.75  1691.16
1444   Fixed     Interest In Arrears     95400   95353.96    95,353.96     9.59    9.59       0.5    0   9.09   808.45
1445   Arm       Interest In Arrears     54000   53976.06    53,976.06     9.99    9.99       0.5    0   9.49   473.49
1446   Arm       Interest In Arrears    121600  121509.75   121,509.75      7.5     7.5       0.5    0      7   850.25
1447   Fixed     Interest In Arrears     35980   35963.82    35,963.82    9.925   9.925       0.5    0  9.425   313.76
1448   Arm       Interest In Arrears     81600   81559.43    81,559.43     9.45    9.45       0.5    0   8.95   683.17
1449   Arm       Interest In Arrears    176000     175845   175,845.00     6.49    6.49       0.5    0   5.99  1029.16
1450   Arm       Interest In Arrears    205700  205650.53   205,650.53      8.6     8.6       0.5    0    8.1  1523.65
1451   Arm       Interest In Arrears    205380  205193.61   205,193.61      9.9     9.9       0.5    0    9.4   1787.2
1452   Fixed     Interest In Arrears     30400   30389.33    30,389.33   11.075  11.075       0.5    0 10.575   291.24
1453   Fixed     Interest In Arrears     91470   91438.09    91,438.09     11.1    11.1       0.5    0   10.6   878.01
1454   Fixed     Interest In Arrears    416000  415658.33   415,658.33     6.99    6.99       0.5    0   6.49  2764.87
1455   Arm       Interest In Arrears    328000  327899.01   327,899.01     7.75    7.75       0.5    0   7.25  2219.32
1456   Arm       Interest In Arrears    108000  107873.96   107,873.96      8.7     8.7       0.5    0    8.2   845.79
1457   Arm       Interest In Arrears    208000  207827.16   207,827.16      6.7     6.7       0.5    0    6.2  1247.51
1458   Arm       Interest In Arrears     75920   75903.73    75,903.73     8.99    8.99       0.5    0   8.49   585.04
1459   Arm       Interest In Arrears    626240  626017.64   626,017.64     7.25    7.25       0.5    0   6.75  4005.89
1460   Fixed     Interest In Arrears    104000  103958.57   103,958.57    10.49   10.49       0.5    0   9.99   950.56
1461   Arm       Interest In Arrears    324000  323659.22   323,659.22      9.2     9.2       0.5    0    8.7  2653.74
1462   Arm       Interest In Arrears    396000  395806.05   395,806.05     8.55    8.55       0.5    0   8.05  2918.13
1463   Arm       Interest In Arrears    213350  213251.51   213,251.51      9.8     9.8       0.5    0    9.3  1840.85
1464   Fixed     Interest In Arrears     81000   80951.02    80,951.02   11.775  11.775       0.5    0 11.275   819.18
1465   Arm       Interest In Arrears    184500  184309.96   184,309.96      9.3     9.3       0.5    0    8.8  1524.53
1466   Fixed     Interest In Arrears    156560  156500.74   156,500.74   10.725  10.725       0.5    0 10.225  1458.52
1467   Arm       Interest In Arrears    166500   166418.1   166,418.10      9.5     9.5       0.5    0      9  1400.03
1468   Fixed     Interest In Arrears     32400   32389.59    32,389.59   11.475  11.475       0.5    0 10.975   320.24
1469   Arm       Interest In Arrears    216000  215888.02   215,888.02     9.25    9.25       0.5    0   8.75  1776.98
1470   Fixed     Interest In Arrears    856000  854660.44   854,660.44     7.25    7.25       0.5    0   6.75  5839.43

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1422      1090.44   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1423      1069.66   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1424      2083.21   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1425       366.77   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1426       632.33   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1427       635.69   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1428       947.86    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1429        805.7   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1430      1545.61   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1431      1672.46   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1432       387.73    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1433       686.56   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1434      1423.19   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1435      1535.03   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1436      5494.19   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1437      3156.79   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
1438      1394.41    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1439      1222.93    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1440      1595.35   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1441         1201    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1442      2710.12   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1443      1691.16    6/6/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1444       808.45    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1445       473.49    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1446       850.25   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1447       313.76    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1448       683.17   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1449      1029.16   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
1450      1523.65   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
1451       1787.2   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1452       291.24   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1453       878.01   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1454      2764.87   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1455      2219.32   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1456       845.79   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1457      1247.51   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1458       585.04   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1459      4005.89    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1460       950.56   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1461      2653.74   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1462      2918.13   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1463      1840.85   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1464       819.18   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1465      1524.53   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1466      1458.52    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1467      1400.03   5/27/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1468       320.24   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1469      1776.98    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1470      5839.43   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1422   Not a Balloon Loan 30 YR FXD           0      0
1423   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.029
1424   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
1425   Not a Balloon Loan 30 YR FXD           0      0
1426   Not a Balloon Loan 30 YR FXD           0      0
1427   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1428   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.679
1429   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
1430   Not a Balloon Loan 30 YR FXD           0      0
1431   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1432   Not a Balloon Loan 30 YR FXD           0      0
1433   Not a Balloon Loan 30 YR FXD           0      0
1434   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
1435   Balloon Loan       2/ 6 MONTH LIBOR    0  6.729
1436   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1437   Balloon Loan       2/ 6 MONTH LIBOR    0  6.429
1438   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.929
1439   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1440   Balloon Loan       2/ 6 MONTH LIBOR    0    5.9
1441   Not a Balloon Loan 30 YR FXD           0      0
1442   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
1443   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1444   Not a Balloon Loan 30 YR FXD           0      0
1445   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.4
1446   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.221
1447   Not a Balloon Loan 30 YR FXD           0      0
1448   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1449   Balloon Loan       3/ 6 MONTH LIBOR    0  4.269
1450   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
1451   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.29
1452   Not a Balloon Loan 30 YR FXD           0      0
1453   Not a Balloon Loan 30 YR FXD           0      0
1454   Not a Balloon Loan 30 YR FXD           0      0
1455   Balloon Loan       2/ 6 MONTH LIBOR    0  5.471
1456   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.479
1457   Balloon Loan       2/ 6 MONTH LIBOR    0  4.479
1458   Balloon Loan       2/ 6 MONTH LIBOR    0  6.769
1459   Balloon Loan       2/ 6 MONTH LIBOR    0  4.971
1460   Not a Balloon Loan 30 YR FXD           0      0
1461   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
1462   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
1463   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.65
1464   Not a Balloon Loan 30 YR FXD           0      0
1465   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1466   Not a Balloon Loan 30 YR FXD           0      0
1467   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1468   Not a Balloon Loan 30 YR FXD           0      0
1469   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.971
1470   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1422            0          0       0        0        0        0       0    7.99          0 00/00/0000 00/00/0000
1423            6          6       3      1.5        6        0    7.25   13.25         24   6/1/2008   6/1/2008
1424            6          6       3      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
1425            0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
1426            0          0       0        0        0        0       0     7.9          0 00/00/0000 00/00/0000
1427            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
1428            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
1429            6          6       3      1.5        6        0    7.99   13.99         24   6/1/2008   6/1/2008
1430            0          0       0        0        0        0       0     8.2          0 00/00/0000 00/00/0000
1431            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
1432            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1433            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1434            6          6       3      1.5        6        0     7.7    13.7         24   6/1/2008   6/1/2008
1435            6          6       3      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
1436            6          6       3      1.5        6        0    9.55   15.55         24   6/1/2008   6/1/2008
1437            6          6       3      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
1438            6          6       3      1.5        6        0    9.15   15.15         24   7/1/2008   7/1/2008
1439            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
1440            6          6       3      1.5        6        0    9.55   15.55         24   6/1/2008   6/1/2008
1441            0          0       0        0        0        0       0     9.6          0 00/00/0000 00/00/0000
1442            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
1443            6          6       3      1.5        6        0   10.25   16.25         24   6/1/2008   6/1/2008
1444            0          0       0        0        0        0       0    9.59          0 00/00/0000 00/00/0000
1445            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
1446            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
1447            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
1448            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008
1449            6          6       3      1.5        6        0    6.49   12.49         36   6/1/2009   6/1/2009
1450            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
1451            6          6       3      1.5        6        0     9.9    15.9         24   6/1/2008   6/1/2008
1452            0          0       0        0        0        0       0  11.075          0 00/00/0000 00/00/0000
1453            0          0       0        0        0        0       0    11.1          0 00/00/0000 00/00/0000
1454            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
1455            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
1456            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
1457            6          6       3      1.5        6        0     6.7    12.7         24   6/1/2008   6/1/2008
1458            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
1459            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
1460            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1461            6          6       3      1.5        6        0     9.2    15.2         24   6/1/2008   6/1/2008
1462            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
1463            6          6       3      1.5        6        0     9.8    15.8         24   7/1/2008   7/1/2008
1464            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
1465            6          6       3      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
1466            0          0       0        0        0        0       0  10.725          0 00/00/0000 00/00/0000
1467            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
1468            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1469            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
1470            0          0       0        0        0        0       0    7.25          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1422   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1423     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1424     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1425   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    153440
1426   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1427     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1428     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1429     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1430   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1431     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1432   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    148000
1433   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
1434     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1435     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1436     7/1/2008   7/1/2008      22 Cash Out Refi    Easy Doc      Owner Occupied       1         0
1437     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1438     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1439     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1440     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1441   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
1442     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1443     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1444   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
1445     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1446     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1447   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    143920
1448     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1449     7/1/2009   7/1/2009      34 Cash Out Refi    Full          Owner Occupied       1         0
1450     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1451     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1452   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    121600
1453   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    365880
1454   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1455     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1456     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1457     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1458     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1459     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1460   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    416000
1461     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1462     7/1/2008   7/1/2008      22 Purchase         Full          Investor Occupied    1         0
1463     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1464   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    324000
1465     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1466   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    626240
1467     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1468   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    129600
1469     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1470   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1422       26250       85      100    175000         0
1423       39200       80      100    196000         0
1424       69000       80      100    345000         0
1425           0       20      100    191800         0
1426           0    41.23    41.23    211000         0
1427        8400       90      100     84000         0
1428       35980       80      100    179900         0
1429           0       80       80    145000         0
1430           0    87.96    87.96    235000         0
1431           0       85       85    234000         0
1432           0       20      100    185000         0
1433        8700       90      100     87000         0
1434           0    88.13    88.13    240000         0
1435           0    76.92    76.92    260000         0
1436           0    94.41    94.41    715000         0
1437           0       80       80    530000         0
1438           0       90       90    190000         0
1439       37000       80      100    185000         0
1440       49000       80      100    245000         0
1441       35000       80    99.77    177000         0
1442       91470       80      100    457350         0
1443       34350       85      100    229000         0
1444       10600       90      100    106000         0
1445           0       90       90     60000         0
1446       30400       80      100    152000         0
1447           0       20      100    179900         0
1448           0       85       85     96000         0
1449       44000       80      100    220000         0
1450           0       85       85    242000         0
1451           0    64.18    64.18    320000         0
1452           0       20      100    152000         0
1453           0       20      100    457350         0
1454      104000       80      100    520000         0
1455       82000       80      100    410000         0
1456           0       80       80    135000         0
1457       39000       80       95    260000         0
1458       18980       80      100     94900         0
1459      156560       80      100    782800         0
1460           0       20      100    520000         0
1461       81000       80      100    405000         0
1462       22000       90       95    440000         0
1463           0       85       85    251000         0
1464           0       20      100    405000         0
1465           0    87.04    87.04    211968         0
1466           0       20      100    782800         0
1467           0       90       90    185000         0
1468           0       20      100    162000         0
1469           0       80       80    270000         0
1470           0       80       80   1070000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1422          0 No MI       0                       Single Family     1 OGALLALA             NE    69153      610     0 51.14
1423     196000 No MI       0                       Single Family     1 CANTON               OH    44714      586     0 49.54
1424     345000 No MI       0                       Two Family        2 CHICAGO              IL    60609      670     0 38.14
1425     191800 No MI       0                       Single Family     1 SNELLVILLE           GA    30039      634     0  46.8
1426          0 No MI       0                       Single Family     1 BLOOMINGTON          MN    55438      623     0 50.81
1427      84000 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46226      584     0 45.77
1428     179900 No MI       0                       Single Family     1 ELLENWOOD            GA    30294      670     0 48.25
1429     145000 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55406      562     0 27.32
1430          0 No MI       0                       Single Family     1 SULTAN               WA    98294      650     0 40.55
1431          0 No MI       0                       Single Family     1 MONTGOMERY           NY    12549      543     0 54.11
1432     185000 No MI       0                       Single Family     1 CHICAGO              IL    60629      631     0 41.49
1433      87000 No MI       0                       Single Family     1 SAN ANTONIO          TX    78237      601     0 44.75
1434          0 No MI       0                       Single Family     1 CHICAGO              IL    60651      580     0 51.48
1435          0 No MI       0                       Single Family     1 MONTAGUE             MA     1351      549     0 45.83
1436          0 No MI       0                       Single Family     1 MAMARONECK           NY    10543      647     0 23.19
1437          0 No MI       0                       Single Family     1 ST PAUL              MN    55105      641     0 49.82
1438          0 No MI       0                       Single Family     1 MUSCATINE            IA    52761      623     0 36.38
1439     185000 No MI       0                       Single Family     1 CHICAGO              IL    60629      631     0 41.49
1440          0 No MI       0                       Single Family     1 WAUKEGAN             IL    60085      642     0 49.44
1441     177000 No MI       0                       Single Family     1 ARCADIA              FL    34266      552     0 51.63
1442     457350 No MI       0                       Two Family        2 ELIZABETH            NJ     7202      649     0 47.99
1443     229000 No MI       0                       Condomimium       1 CHICAGO              IL    60645      598     0 48.44
1444     106000 No MI       0                       Single Family     1 LAREDO               TX    78046      611     0 46.88
1445          0 No MI       0                       Single Family     1 CHICAGO              IL    60643      561     0 29.07
1446     152000 No MI       0                       Single Family     1 CLEVELAND HTS        OH    44118      635     0 42.46
1447     179900 No MI       0                       Single Family     1 ELLENWOOD            GA    30294      670     0 48.25
1448      96000 No MI       0                       Single Family     1 CINCINNATI           OH    45240      541     0 34.79
1449          0 No MI       0                       Single Family     1 BROOKLYN CENTER      MN    55429      727     0 44.99
1450          0 No MI       0                       Single Family     1 SAINT PAUL           MN    55117      530     0 33.47
1451          0 No MI       0                       Single Family     1 WHITE PLAINS         MD    20695      504     0 48.74
1452     152000 No MI       0                       Single Family     1 CLEVELAND HTS        OH    44118      635     0 41.41
1453     457350 No MI       0                       Two Family        2 ELIZABETH            NJ     7202      649     0 47.99
1454          0 No MI       0                       Two Family        2 AMITYVILLE           NY    11701      635     0 46.81
1455     410000 No MI       0                       Single Family     1 SPOTSYLVANIA         VA    22553      613     0 48.65
1456          0 No MI       0                       Single Family     1 INDIAN ORCHARD       MA     1151      544     0 43.44
1457     260000 No MI       0                       Single Family     1 LUCAS                TX    75002      622     0 49.96
1458      94900 No MI       0                       Single Family     1 ROCK FALLS           IL    61071      587     0 49.68
1459     782800 No MI       0                       Two Family        2 ELMHURST             NY    11373      665     0 45.42
1460          0 No MI       0                       Two Family        2 AMITYVILLE           NY    11701      635     0 46.81
1461     405000 No MI       0                       Condomimium       1 MIAMI                FL    33132      692     0 40.46
1462     440000 No MI       0                       Two Family        2 CHICAGO              IL    60651      715     0 49.45
1463          0 No MI       0                       Single Family     1 HOMEWOOD             IL    60430      543     0  19.2
1464     405000 No MI       0                       Condomimium       1 MIAMI                FL    33132      692     0 40.46
1465     211968 No MI       0                       Single Family     1 DAYTONA BEACH        FL    32124      690     0 30.99
1466     782800 No MI       0                       Two Family        2 ELMHURST             NY    11373      665     0 45.42
1467          0 No MI       0                       Single Family     1 EDMORE               MI    48829      567     0 47.89
1468     162000 No MI       0                       Single Family     1 CARPENTERSVILLE      IL    60010      631     0 48.11
1469          0 No MI       0                       Single Family     1 HIALEAH              FL    33015      528     0 49.96
1470    1070000 No MI       0                       Single Family     1 GAINSVILLE           VA    20155      751     0 46.94

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1422   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1423   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1424   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1425   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1426   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1427   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1428   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1429   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1430   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
1431   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1432   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1433   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1434   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1435   Wholesale             BXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
1436   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1437   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1438   Conduit               A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1439   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1440   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1441   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1442   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1443   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1444   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1445   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1446   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1447   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1448   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1449   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1450   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
1451   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1452   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1453   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1454   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1455   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1456   Wholesale             A-XP  No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     1
1457   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1458   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1459   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1460   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1461   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1462   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1463   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1464   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1465   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1466   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1467   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1468   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1469   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1470   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1471   Arm       Interest In Arrears    168000  167895.04   167,895.04     8.35    8.35       0.5    0   7.85  1273.96
1472   Arm       Interest In Arrears    512400   512261.5   512,261.50      8.2     8.2       0.5    0    7.7   3639.9
1473   Arm       Interest In Arrears    129600  129511.26   129,511.26      7.9     7.9       0.5    0    7.4   941.94
1474   Arm       Interest In Arrears    140400  140350.15   140,350.15     7.25    7.25       0.5    0   6.75    898.1
1475   Fixed     Interest In Arrears     42000   41987.95    41,987.95    11.99   11.99       0.5    0  11.49    431.7
1476   Arm       Interest In Arrears    102400  102313.56   102,313.56    10.24   10.24       0.5    0   9.74   916.85
1477   Fixed     Interest In Arrears     35100   35089.93    35,089.93    11.99   11.99       0.5    0  11.49   360.78
1478   Fixed     Interest In Arrears    381750  381435.27   381,435.27    10.35   10.35       0.5    0   9.85  3449.28
1479   Arm       Interest Only          151300     151300   151,300.00     7.85    7.85       0.5    0   7.35   989.75
1480   Arm       Interest In Arrears     99000   98138.77    98,138.77      9.5     9.5       0.5    0      9   832.45
1481   Arm       Interest In Arrears    180000  179816.53   179,816.53     9.35    9.35       0.5    0   8.85  1493.88
1482   Fixed     Interest In Arrears    121550  121473.27   121,473.27      8.3     8.3       0.5    0    7.8   917.45
1483   Arm       Interest In Arrears    172000  171883.41   171,883.41     7.95    7.95       0.5    0   7.45  1256.09
1484   Arm       Interest In Arrears    256500  256283.96   256,283.96    10.25   10.25       0.5    0   9.75   2298.5
1485   Arm       Interest In Arrears     63000    62936.6    62,936.60      9.4     9.4       0.5    0    8.9   525.15
1486   Arm       Interest In Arrears    251200  251056.96   251,056.96      8.8     8.8       0.5    0    8.3  1985.17
1487   Arm       Interest In Arrears    145600  145494.08   145,494.08      7.6     7.6       0.5    0    7.1  1028.05
1488   Arm       Interest Only          292250     292250   292,250.00      8.2     8.2       0.5    0    7.7  1997.04
1489   Arm       Interest In Arrears     66400   66378.08    66,378.08     9.99    9.99       0.5    0   9.49   563.32
1490   Arm       Interest In Arrears    118557  118498.68   118,498.68      9.5     9.5       0.5    0      9    996.9
1491   Arm       Interest In Arrears    279000  278911.15   278,911.15     9.99    9.99       0.5    0   9.49  2366.93
1492   Arm       Interest In Arrears     63120   63035.75    63,035.75      8.6     8.6       0.5    0    8.1   489.82
1493   Fixed     Interest In Arrears    350400  349822.74   349,822.74     6.99    6.99       0.5    0   6.49  2328.87
1494   Fixed     Interest In Arrears    292400  292262.13   292,262.13      9.7     9.7       0.5    0    9.2  2501.44
1495   Fixed     Interest In Arrears    136000  135859.92   135,859.92      9.3     9.3       0.5    0    8.8  1123.77
1496   Arm       Interest In Arrears    126000  125843.61   125,843.61      8.4     8.4       0.5    0    7.9   959.92
1497   Fixed     Interest In Arrears     82000   81970.69    81,970.69    10.99   10.99       0.5    0  10.49   780.29
1498   Arm       Interest In Arrears     81600   81558.13    81,558.13      9.3     9.3       0.5    0    8.8   674.27
1499   Arm       Interest In Arrears     78864   78813.71    78,813.71     8.25    8.25       0.5    0   7.75   592.48
1500   Fixed     Interest In Arrears     35380   35344.68    35,344.68     9.45    9.45       0.5    0   8.95   296.21
1501   Fixed     Interest In Arrears     39000   38973.38    38,973.38   11.225  11.225       0.5    0 10.725   378.06
1502   Arm       Interest Only          760000     760000   760,000.00      8.1     8.1       0.5    0    7.6     5130
1503   Fixed     Interest In Arrears     18980   18944.12    18,944.12     12.6    12.6       0.5    0   12.1   235.17
1504   Arm       Interest In Arrears    324000  323643.97   323,643.97     8.99    8.99       0.5    0   8.49  2604.65
1505   Arm       Interest In Arrears    225600   225328.5   225,328.50     8.55    8.55       0.5    0   8.05  1742.67
1506   Arm       Interest In Arrears    204000  203766.83   203,766.83      8.8     8.8       0.5    0    8.3  1612.16
1507   Fixed     Interest In Arrears    340000  339321.35   339,321.35        6       6       0.5    0    5.5  2038.48
1508   Arm       Interest In Arrears    113400  113375.77   113,375.77        9       9       0.5    0    8.5   874.73
1509   Arm       Interest In Arrears    225000  224864.95   224,864.95     7.85    7.85       0.5    0   7.35  1539.18
1510   Arm       Interest In Arrears    164000  163942.59   163,942.59      7.3     7.3       0.5    0    6.8  1055.08
1511   Arm       Interest In Arrears    228000  227857.55   227,857.55     8.35    8.35       0.5    0   7.85  1728.95
1512   Fixed     Interest In Arrears     41000   40986.08    40,986.08   11.225  11.225       0.5    0 10.725   397.44
1513   Arm       Interest In Arrears    248000  247893.33   247,893.33     8.99    8.99       0.5    0   8.49  1911.07
1514   Fixed     Interest In Arrears     92700    92606.5    92,606.50      9.4     9.4       0.5    0    8.9   772.72
1515   Fixed     Interest In Arrears    128100  128067.22   128,067.22     12.5    12.5       0.5    0     12  1367.16
1516   Fixed     Interest In Arrears    168000  167887.04   167,887.04     7.99    7.99       0.5    0   7.49  1231.56
1517   Arm       Interest In Arrears    348000  347846.09   347,846.09      8.9     8.9       0.5    0    8.4  2657.58
1518   Fixed     Interest In Arrears     62000   61971.65    61,971.65   13.025  13.025       0.5    0 12.525   687.06
1519   Arm       Interest In Arrears    204000  203941.39   203,941.39     7.99    7.99       0.5    0   7.49  1416.91

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1471      1273.96   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1472       3639.9    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1473       941.94   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1474        898.1   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1475        431.7   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1476       916.85   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1477       360.78   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1478      3449.28   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1479       989.75   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
1480       832.45   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1481      1493.88   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1482       917.45    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1483      1256.09   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1484       2298.5   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1485       525.15   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1486      1985.17    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1487      1028.05    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1488      1997.04    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
1489       563.32   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1490        996.9   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1491      2366.93   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1492       489.82   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1493      2328.87   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1494      2501.44    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1495      1123.77   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1496       959.92   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1497       780.29   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1498       674.27   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1499       592.48    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1500       296.21   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1501       378.06   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1502         5130   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
1503       235.17   6/15/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1504      2604.65   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1505      1742.67   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1506      1612.16   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1507      2038.48   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1508       874.73    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1509      1539.18   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1510      1055.08    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1511      1728.95    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1512       397.44    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1513      1911.07   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1514       772.72   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1515      1367.16    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1516      1231.56    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1517      2657.58   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1518       687.06   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1519      1416.91   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1471   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.071
1472   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
1473   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.621
1474   Balloon Loan       2/ 6 MONTH LIBOR    0  5.029
1475   Not a Balloon Loan 30 YR FXD           0      0
1476   Not a Balloon Loan 3/ 6 MONTH LIBOR    0   6.99
1477   Not a Balloon Loan 30 YR FXD           0      0
1478   Not a Balloon Loan 30 YR FXD           0      0
1479   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.629
1480   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1481   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.59
1482   Not a Balloon Loan 30 YR FXD           0      0
1483   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.671
1484   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1485   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1486   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.521
1487   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.321
1488   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.979
1489   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1490   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1491   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1492   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
1493   Not a Balloon Loan 30 YR FXD           0      0
1494   Not a Balloon Loan 30 YR FXD           0      0
1495   Not a Balloon Loan 30 YR FXD           0      0
1496   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
1497   Not a Balloon Loan 30 YR FXD           0      0
1498   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1499   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
1500   Not a Balloon Loan 30 YR FXD           0      0
1501   Not a Balloon Loan 30 YR FXD           0      0
1502   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.821
1503   Not a Balloon Loan 15 YR FXD           0      0
1504   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.75
1505   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
1506   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
1507   Not a Balloon Loan 30 YR FXD           0      0
1508   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1509   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
1510   Balloon Loan       2/ 6 MONTH LIBOR    0  5.079
1511   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.071
1512   Not a Balloon Loan 30 YR FXD           0      0
1513   Balloon Loan       2/ 6 MONTH LIBOR    0  6.769
1514   Not a Balloon Loan 30 YR FXD           0      0
1515   Not a Balloon Loan 30 YR FXD           0      0
1516   Not a Balloon Loan 30 YR FXD           0      0
1517   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
1518   Not a Balloon Loan 30 YR FXD           0      0
1519   Balloon Loan       2/ 6 MONTH LIBOR    0  5.769
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1471            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
1472            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
1473            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
1474            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
1475            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1476            6          6       3      1.5        6        0   10.24   16.24         36   6/1/2009   6/1/2009
1477            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1478            0          0       0        0        0        0       0   10.35          0 00/00/0000 00/00/0000
1479            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
1480            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
1481            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
1482            0          0       0        0        0        0       0     8.3          0 00/00/0000 00/00/0000
1483            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
1484            6          6       3      1.5        6        0   10.25   16.25         24   6/1/2008   6/1/2008
1485            6          6       3      1.5        6        0     9.4    15.4         24   6/1/2008   6/1/2008
1486            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
1487            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
1488            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
1489            6          6       3      1.5        6        0    9.99   15.99         24   6/1/2008   6/1/2008
1490            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
1491            6          6       3      1.5        6        0    9.99   15.99         24   6/1/2008   6/1/2008
1492            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
1493            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
1494            0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
1495            0          0       0        0        0        0       0     9.3          0 00/00/0000 00/00/0000
1496            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
1497            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1498            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
1499            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
1500            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1501            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1502            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
1503            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1504            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1505            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
1506            6          6       3      1.5        6        0     8.8    14.8         24   6/1/2008   6/1/2008
1507            0          0       0        0        0        0       0       6          0 00/00/0000 00/00/0000
1508            6          6       3      1.5        6        0       9      15         24   7/1/2008   7/1/2008
1509            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
1510            6          6       3      1.5        6        0     7.3    13.3         24   7/1/2008   7/1/2008
1511            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
1512            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1513            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1514            0          0       0        0        0        0       0     9.4          0 00/00/0000 00/00/0000
1515            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1516            0          0       0        0        0        0       0    7.99          0 00/00/0000 00/00/0000
1517            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
1518            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
1519            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1471     8/1/2008   8/1/2008      23 Rate & Term Refi Full          Owner Occupied       1         0
1472     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1473     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1474     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1475   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    168000
1476     7/1/2009   7/1/2009      34 Cash Out Refi    Full          Owner Occupied       1         0
1477   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    140400
1478   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1479     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1480     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1481     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1482   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
1483     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1484     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1485     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1486     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Investor Occupied    1         0
1487     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1488     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1489     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1490     8/1/2008   8/1/2008      23 Purchase         Full          Second Home          1         0
1491     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1492     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1493   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1494   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
1495   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1496     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
1497   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    328000
1498     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1499     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1500   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    141520
1501   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    208000
1502     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1503   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     75920
1504     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1505     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1506     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1507   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1508     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1509     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1510     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1511     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1512   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    164000
1513     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1514   00/00/0000 00/00/0000       0 Cash Out Refi    Easy Doc      Owner Occupied       1         0
1515   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    512400
1516   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1517     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1518   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    248000
1519     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1471       42000       80      100    210000         0
1472      128100       80      100    640500         0
1473       32400       80      100    162000         0
1474       35100       80      100    175500         0
1475           0       20      100    210000         0
1476           0       80       80    128000         0
1477           0       20      100    175500         0
1478           0       75       75    509000         0
1479       26700       85      100    178000         0
1480       11000       90      100    110000         0
1481           0    79.65    79.65    226000         0
1482           0       85       85    143000         0
1483       43000       80      100    215000         0
1484       28500       90      100    285000         0
1485        7000       90      100     70000         0
1486           0       80       80    314000         0
1487       36400       80      100    182000         0
1488           0    92.78    92.78    315000         0
1489       16600       80      100     83000         0
1490           0       90       90    131730         0
1491           0    73.42    73.42    380000         0
1492       15780       80      100     78900         0
1493           0       80       80    438000         0
1494       73100       80      100    365500         0
1495           0    80.95    80.95    168000         0
1496           0       90       90    140000         0
1497           0       20      100    410000         0
1498       14400       85      100     96000         0
1499       19716       80      100     98580         0
1500           0       20      100    176900         0
1501           0       15       95    260000         0
1502      190000       80      100    950000         0
1503           0       20      100     94900         0
1504           0       90       90    360000         0
1505       56400       80      100    282000         0
1506       51000       80      100    255000         0
1507           0       80       80    425000         0
1508           0       90       90    126000         0
1509           0       90       90    250000         0
1510       41000       80      100    205000         0
1511       57000       80      100    285000         0
1512           0       20      100    205000         0
1513       62000       80      100    310000         0
1514           0       90       90    103000         0
1515           0    19.86     99.3    645000         0
1516       42000       80      100    210000         0
1517       87000       80      100    435000         0
1518           0       20      100    310000         0
1519       51000       80      100    255000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
1471          0 No MI       0                       Single Family     1 OKLAHOMA CITY        OK    73170      604     0 49.98
1472     640500 No MI       0                       Two Family        2 MASPETH              NY    11378      626     0 43.55
1473     162000 No MI       0                       Single Family     1 CARPENTERSVILLE      IL    60110      631     0 48.11
1474     175500 No MI       0                       Single Family     1 NORTH PORT           FL    34287      602     0 43.66
1475          0 No MI       0                       Single Family     1 OKLAHOMA CITY        OK    73170      604     0 49.98
1476          0 No MI       0                       Single Family     1 CONVERSE             TX    78109      527     0  35.7
1477     175500 No MI       0                       Single Family     1 NORTH PORT           FL    34287      602     0 43.66
1478          0 No MI       0                       Two Family        2 MIAMI                FL    33138      547     0  33.7
1479     178000 No MI       0                       Single Family     1 CHICAGO              IL    60643      653     0 39.93
1480     110000 No MI       0                       Single Family     1 DECATUR              GA    30035      565     0 50.67
1481          0 No MI       0                       Single Family     1 BEDFORD PARK         IL    60501      529     0 54.12
1482          0 No MI       0                       Single Family     1 PEARLAND             TX    77584      614     0  41.6
1483     215000 No MI       0                       Single Family     1 AURORA               IL    60505      613     0 46.59
1484     285000 No MI       0                       Two Family        2 CHICAGO              IL    60621      602     0 50.67
1485      70000 No MI       0                       Single Family     1 DES MOINES           IA    50317      713     0 54.47
1486     314000 No MI       0                       Two Family        2 CHICAGO              IL    60618      641     0 53.03
1487     182000 No MI       0                       Single Family     1 THE WOODLANDS        TX    77381      592     0 45.49
1488          0 No MI       0                       Single Family     1 HYATTSVILLE          MD    20785      593     0  48.1
1489      83000 No MI       0                       Single Family     1 KANKAKEE             IL    60901      573     0 39.19
1490     131730 No MI       0                       Condomimium       1 KISSIMME             FL    34759      626     0 39.13
1491          0 No MI       0                       Single Family     1 GREENACRES           FL    33413      513     0  54.5
1492      78900 No MI       0                       Single Family     1 COLUMBUS             OH    43224      618     0 47.27
1493          0 No MI       0                       Single Family     1 SLEEPY HOLLOW        NY    10591      694     0 53.64
1494     365500 No MI       0                       Single Family     1 MAITLAND             FL    32751      639     0 46.95
1495          0 No MI       0                       Single Family     1 FARMINGTON           MN    55024      607     0 24.65
1496          0 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46268      556     0  30.3
1497     410000 No MI       0                       Single Family     1 SPOTSYLVANIA         VA    22553      613     0 48.65
1498      96000 No MI       0                       Single Family     1 HOUSTON              TX    77072      587     0 52.29
1499      98580 No MI       0                       Single Family     1 RED LION             PA    17356      655     0 48.16
1500     176900 No MI       0                       Single Family     1 SHAKOPEE             MN    55379      683     0  33.4
1501     260000 No MI       0                       Single Family     1 LUCAS                TX    75002      622     0 49.96
1502     950000 No MI       0                       Single Family     1 HINSDALE             IL    60521      710     0 42.83
1503      94900 No MI       0                       Single Family     1 ROCK FALLS           IL    61071      587     0 49.68
1504          0 No MI       0                       Single Family     1 WAUCONDA             IL    60084      578     0 33.69
1505     282000 No MI       0                       Single Family     1 OAK LAWN             IL    60453      685     0 48.65
1506     255000 No MI       0                       Condomimium       1 CHICAGO              IL    60637      633     0 44.38
1507          0 No MI       0                       Single Family     1 HOUSTON              TX    77098      741     0 34.32
1508          0 No MI       0                       Single Family     1 LAKELAND             FL    33805      551     0 54.99
1509          0 No MI       0                       Single Family     1 CHICAGO              IL    60638      606     0 38.91
1510     205000 No MI       0                       Single Family     1 RICHTON PARK         IL    60471      626     0 50.04
1511          0 No MI       0                       Single Family     1 WEST HAVERSTRAW      NY    10993      625     0  41.7
1512     205000 No MI       0                       Single Family     1 RICHTON PARK         IL    60471      626     0 50.04
1513     310000 No MI       0                       Single Family     1 CHICAGO              IL    60619      624     0 47.31
1514          0 No MI       0                       Single Family     1 PONTIAC              MI    48342      585     0 49.33
1515     645000 No MI       0                       Two Family        2 MASPETH              NY    11378      626     0 43.55
1516          0 No MI       0                       Single Family     1 YPSILANTI            MI    48197      678     0 41.09
1517          0 No MI       0                       Single Family     1 FRANKLIN PARK        NJ     8823      627     0  43.1
1518     310000 No MI       0                       Single Family     1 CHICAGO              IL    60619      624     0 47.31
1519     255000 No MI       0                       Single Family     1 RAMSEY               MN    55303      590     0 39.96

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
1471   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1472   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1473   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1474   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1475   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1476   Wholesale             A-XP  No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     2
1477   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1478   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
1479   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
1480   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1481   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
1482   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1483   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1484   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1485   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1486   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1487   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1488   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1489   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1490   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1491   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1492   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1493   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1494   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1495   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1496   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1497   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1498   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1499   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1500   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1501   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1502   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1503   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1504   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1505   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1506   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
1507   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1508   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1509   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1510   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1511   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1512   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1513   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1514   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1515   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1516   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1517   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
1518   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
1519   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
1520   Arm       Interest In Arrears    197200  196894.44   196,894.44      7.3     7.3       0.5    0    6.8  1351.95
1521   Arm       Interest In Arrears    357353     357219   357,219.00     9.45    9.45       0.5    0   8.95  2880.89
1522   Arm       Interest In Arrears    118750  118602.61   118,602.61      8.4     8.4       0.5    0    7.9   904.69
1523   Arm       Interest In Arrears    170400  170208.05   170,208.05      8.9     8.9       0.5    0    8.4  1358.84
1524   Arm       Interest In Arrears    480000  479327.06   479,327.06      7.8     7.8       0.5    0    7.3  3455.38
1525   Arm       Interest In Arrears     92000   91907.19    91,907.19      9.4     9.4       0.5    0    8.9   766.89
1526   Arm       Interest Only          216000     216000   216,000.00      7.1     7.1       0.5    0    6.6     1278
1527   Arm       Interest In Arrears    152000   151944.7   151,944.70     9.55    9.55       0.5    0   9.05  1237.21
1528   Arm       Interest In Arrears    209600  209525.57   209,525.57     7.25    7.25       0.5    0   6.75  1340.76
1529   Arm       Interest In Arrears    121600  121528.05   121,528.05      7.9     7.9       0.5    0    7.4   836.39
1530   Arm       Interest In Arrears    148750  148693.38   148,693.38      9.4     9.4       0.5    0    8.9  1193.41
1531   Fixed     Interest In Arrears     52400   52375.55    52,375.55     9.75    9.75       0.5    0   9.25    450.2
1532   Arm       Interest In Arrears     96000   95936.23    95,936.23     8.05    8.05       0.5    0   7.55   707.77
1533   Fixed     Interest In Arrears    342000  341510.78   341,510.78      7.7     7.7       0.5    0    7.2  2438.33
1534   Fixed     Interest In Arrears     42600   42571.58    42,571.58    11.45   11.45       0.5    0  10.95   420.24
1535   Arm       Interest In Arrears    261900  261591.21   261,591.21     8.65    8.65       0.5    0   8.15   2041.7
1536   Fixed     Interest In Arrears     38000   37982.62    37,982.62   13.025  13.025       0.5    0 12.525    421.1
1537   Fixed     Interest In Arrears    174250  173987.93   173,987.93     7.45    7.45       0.5    0   6.95  1212.43
1538   Arm       Interest In Arrears    680000  679570.79   679,570.79      8.3     8.3       0.5    0    7.8  5132.54
1539   Fixed     Interest In Arrears     24000   23948.31    23,948.31   11.225  11.225       0.5    0 10.725   276.19
1540   Arm       Interest In Arrears    636000  635637.85   635,637.85      8.8     8.8       0.5    0    8.3  5026.15
1541   Fixed     Interest In Arrears    128000   127969.2   127,969.20   12.775  12.775       0.5    0 12.275  1393.47
1542   Fixed     Interest In Arrears    157500  157246.08   157,246.08      7.1     7.1       0.5    0    6.6  1058.46
1543   Arm       Interest In Arrears    184000  183900.18   183,900.18      8.2     8.2       0.5    0    7.7  1307.07
1544   Arm       Interest In Arrears    183120  183041.23   183,041.23     8.99    8.99       0.5    0   8.49  1411.11
1545   Fixed     Interest In Arrears     36400   36390.89    36,390.89     12.6    12.6       0.5    0   12.1   391.31
1546   Arm       Interest In Arrears    164000  163914.84   163,914.84     8.35    8.35       0.5    0   7.85   1183.6
1547   Fixed     Interest In Arrears    159000  158959.76   158,959.76    12.55   12.55       0.5    0  12.05  1703.12
1548   Arm       Interest In Arrears    125750  125686.58   125,686.58     8.45    8.45       0.5    0   7.95   917.09
1549   Arm       Interest In Arrears    460000  459868.23   459,868.23        8       8       0.5    0    7.5  3198.44
1550   Fixed     Interest In Arrears    115000  114956.93   114,956.93   10.775  10.775       0.5    0 10.275  1075.67
1551   Arm       Interest In Arrears    124000  123918.88   123,918.88     7.55    7.55       0.5    0   7.05    820.6
1552   Fixed     Interest In Arrears     51000   50987.23    50,987.23     12.6    12.6       0.5    0   12.1   548.27
1553   Fixed     Interest In Arrears     43000   42987.66    42,987.66    11.99   11.99       0.5    0  11.49   441.98
1554   Arm       Interest In Arrears     91000   90926.56    90,926.56    10.45   10.45       0.5    0   9.95   829.02
1555   Fixed     Interest In Arrears    489600  489197.88   489,197.88     6.99    6.99       0.5    0   6.49  3254.04
1556   Arm       Interest In Arrears    512000  511683.39   511,683.39      8.4     8.4       0.5    0    7.9  3900.61
1557   Arm       Interest In Arrears    440000  439881.07   439,881.07      8.2     8.2       0.5    0    7.7   3125.6
1558   Arm       Interest In Arrears     64000   63965.04    63,965.04        9       9       0.5    0    8.5   514.96
1559   Arm       Interest In Arrears    178200  178100.61   178,100.61      8.9     8.9       0.5    0    8.4  1421.04
1560   Arm       Interest In Arrears    172000  171975.55   171,975.55    10.35   10.35       0.5    0   9.85  1507.95
1561   Arm       Interest In Arrears    308000  307776.45   307,776.45      8.4     8.4       0.5    0    7.9  2234.54
1562   Arm       Interest In Arrears    120000  119929.29   119,929.29    8.635   8.635       0.5    0  8.135   934.21
1563   Arm       Interest In Arrears    211200  210993.58   210,993.58     9.55    9.55       0.5    0   9.05   1783.6
1564   Arm       Interest In Arrears    220000  219888.31   219,888.31     9.35    9.35       0.5    0   8.85  1825.86
1565   Fixed     Interest In Arrears     19800   19760.33    19,760.33    11.99   11.99       0.5    0  11.49   237.51
1566   Arm       Interest Only          495000     495000   495,000.00     7.95    7.95       0.5    0   7.45  3279.37
1567   Arm       Interest In Arrears    176000  175884.86   175,884.86     7.55    7.55       0.5    0   7.05  1164.72
1568   Arm       Interest In Arrears    145279  145124.58   145,124.58     9.15    9.15       0.5    0   8.65  1184.67

<CAPTION>

                                                                          Remaining Original  Prepay
 Loan              Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number  Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------  ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>     <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1520       1351.95   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1521       2880.89   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1522        904.69   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1523       1358.84   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1524       3455.38   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1525        766.89   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1526          1278    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
1527       1237.21   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1528       1340.76    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
1529        836.39   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1530       1193.41   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1531         450.2    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1532        707.77   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1533       2438.33   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1534        420.24   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1535        2041.7   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1536         421.1   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1537       1212.43   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1538       5132.54    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1539        276.19   6/19/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1540       5026.15   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1541       1393.47   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1542       1058.46   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1543       1307.07   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1544       1411.11   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1545        391.31    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1546        1183.6   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1547       1703.12   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1548        917.09   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1549       3198.44   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1550       1075.67   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1551         820.6   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1552        548.27   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1553        441.98   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1554        829.02   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1555       3254.04    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1556       3900.61   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1557        3125.6    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1558        514.96   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1559       1421.04   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1560       1507.95    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
1561       2234.54   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
1562        934.21   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1563        1783.6    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1564       1825.86   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1565        237.51   6/15/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1566       3279.38   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
1567       1164.72   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
1568       1184.67   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
1520   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.079
1521   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1522   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
1523   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
1524   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.579
1525   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1526   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.879
1527   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1528   Balloon Loan       2/ 6 MONTH LIBOR    0  5.029
1529   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
1530   Balloon Loan       2/ 6 MONTH LIBOR    0   5.99
1531   Not a Balloon Loan 30 YR FXD           0      0
1532   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.829
1533   Not a Balloon Loan 30 YR FXD           0      0
1534   Not a Balloon Loan 30 YR FXD           0      0
1535   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
1536   Not a Balloon Loan 30 YR FXD           0      0
1537   Not a Balloon Loan 30 YR FXD           0      0
1538   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
1539   Not a Balloon Loan 15 YR FXD           0      0
1540   Not a Balloon Loan 3/ 6 MONTH LIBOR    0  6.579
1541   Not a Balloon Loan 30 YR FXD           0      0
1542   Not a Balloon Loan 30 YR FXD           0      0
1543   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
1544   Balloon Loan       2/ 6 MONTH LIBOR    0  6.769
1545   Not a Balloon Loan 30 YR FXD           0      0
1546   Balloon Loan       2/ 6 MONTH LIBOR    0  6.129
1547   Not a Balloon Loan 30 YR FXD           0      0
1548   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
1549   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
1550   Not a Balloon Loan 30 YR FXD           0      0
1551   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
1552   Not a Balloon Loan 30 YR FXD           0      0
1553   Not a Balloon Loan 30 YR FXD           0      0
1554   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.49
1555   Not a Balloon Loan 30 YR FXD           0      0
1556   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
1557   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
1558   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.779
1559   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.621
1560   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
1561   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
1562   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.356
1563   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1564   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
1565   Not a Balloon Loan 15 YR FXD           0      0
1566   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.729
1567   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
1568   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.929
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
1520            6          6       3      1.5        6        0     7.3    13.3         24   6/1/2008   6/1/2008
1521            6          6       3      1.5        6        0    9.45   15.45         24   6/1/2008   6/1/2008
1522            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
1523            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
1524            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
1525            6          6       3      1.5        6        0     9.4    15.4         24   6/1/2008   6/1/2008
1526            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
1527            6          6       3      1.5        6        0    9.55   15.55         24   6/1/2008   6/1/2008
1528            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
1529            6          6       3      1.5        6        0     7.9    13.9         24   6/1/2008   6/1/2008
1530            6          6       3      1.5        6        0     9.4    15.4         24   6/1/2008   6/1/2008
1531            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1532            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
1533            0          0       0        0        0        0       0     7.7          0 00/00/0000 00/00/0000
1534            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1535            6          6       3      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
1536            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
1537            0          0       0        0        0        0       0    7.45          0 00/00/0000 00/00/0000
1538            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
1539            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1540            6          6       3      1.5        6        0     8.8    14.8         36   7/1/2009   7/1/2009
1541            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1542            0          0       0        0        0        0       0     7.1          0 00/00/0000 00/00/0000
1543            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
1544            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
1545            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1546            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
1547            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
1548            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
1549            6          6       3      1.5        6        0       8      14         24   7/1/2008   7/1/2008
1550            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1551            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
1552            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1553            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1554            6          6       3      1.5        6        0   10.45   16.45         24   6/1/2008   6/1/2008
1555            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
1556            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
1557            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
1558            6          6       3      1.5        6        0       9      15         24   6/1/2008   6/1/2008
1559            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
1560            6          6       3      1.5        6        0   10.35   16.35         24   7/1/2008   7/1/2008
1561            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
1562            6          6       3      1.5        6        0   8.635  14.635         24   7/1/2008   7/1/2008
1563            6          6       3      1.5        6        0    9.55   15.55         24   6/1/2008   6/1/2008
1564            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
1565            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1566            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
1567            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
1568            6          6       3      1.5        6        0    9.15   15.15         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
1520     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1521     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1522     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1523     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1524     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
1525     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1526     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1527     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1528     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1529     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1530     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
1531   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    209600
1532     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1533   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1534   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    170400
1535     7/1/2008   7/1/2008      22 Purchase         Full          Second Home          1         0
1536   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    152000
1537   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1538     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1539   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     96000
1540     8/1/2009   8/1/2009      35 Purchase         Stated Doc    Owner Occupied       1         0
1541   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    512000
1542   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1543     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1544     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1545   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    145600
1546     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1547   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    636000
1548     7/1/2008   7/1/2008      22 Rate & Term Refi Stated Doc    Owner Occupied       1         0
1549     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1550   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    460000
1551     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1552   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    204000
1553   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    172000
1554     7/1/2008   7/1/2008      22 Rate & Term Refi Easy Doc      Owner Occupied       1         0
1555   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
1556     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1557     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1558     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1559     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
1560     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1561     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1562     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
1563     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
1564     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
1565   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    178200
1566     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
1567     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
1568     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
1520           0       85       85    232000         0
1521           0       85       85    420416         0
1522           0       95       95    125000         0
1523       42600       80      100    213000         0
1524           0    88.07    88.07    545000         0
1525           0    89.76    89.76    102500         0
1526       54000       80      100    270000         0
1527       38000       80      100    190000         0
1528       52400       80      100    262000         0
1529           0       80       80    152000         0
1530           0       85       85    175000         0
1531           0       20      100    262000         0
1532       24000       80      100    120000         0
1533           0    86.58    86.58    395000         0
1534           0       20      100    213000         0
1535           0       90       90    291000         0
1536           0       20      100    190000         0
1537           0       85       85    205000         0
1538           0       80       80    850000         0
1539           0       20      100    120000         0
1540      159000       80      100    795000         0
1541           0       20      100    640000         0
1542           0       75       75    210000         0
1543       46000       80      100    230000         0
1544           0       80       80    228900         0
1545           0       20      100    182000         0
1546       41000       80      100    205000         0
1547           0       20      100    795000         0
1548           0    81.13    81.13    155000         0
1549      115000       80      100    575000         0
1550           0       20      100    575000         0
1551       31000       80      100    155000         0
1552           0       20      100    255000         0
1553           0       20      100    215000         0
1554           0      100      100     91000         0
1555           0       80       80    612000         0
1556      128000       80      100    640000         0
1557      110000       80      100    550000         0
1558       12000       80       95     80000         0
1559       19800       90      100    198000         0
1560           0    52.12    52.12    330000         0
1561       77000       80      100    385000         0
1562           0    82.76    82.76    145000         0
1563       52800       80      100    264000         0
1564           0       80       80    275000         0
1565           0       10      100    198000         0
1566           0    83.19    83.19    595000         0
1567       44000       80      100    220000         0
1568       36320       80      100    181599         0
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3186   Arm       Interest In Arrears    208000  207879.08   207,879.08      8.7     8.7       0.5    0    8.2  1628.92
3187   Arm       Interest Only          239920     239920   239,920.00      8.5     8.5       0.5    0      8  1699.43
3188   Fixed     Interest In Arrears     52000   51981.15    51,981.15   10.925  10.925       0.5    0 10.425   492.27
3189   Fixed     Interest In Arrears     28998   28985.57    28,985.57    10.15   10.15       0.5    0   9.65    257.7
3190   Fixed     Interest In Arrears     57000   56985.16    56,985.16   12.425  12.425       0.5    0 11.925   605.03
3191   Fixed     Interest In Arrears     59980   59959.41    59,959.41   11.175  11.175       0.5    0 10.675   579.15
3192   Arm       Interest In Arrears    228800  228746.58   228,746.58      8.7     8.7       0.5    0    8.2  1712.22
3193   Arm       Interest In Arrears    260000  259851.95   259,851.95      8.8     8.8       0.5    0    8.3  2054.72
3194   Arm       Interest In Arrears    193520  193473.46   193,473.46      8.6     8.6       0.5    0    8.1  1433.43
3195   Fixed     Interest In Arrears     65000   64975.66    64,975.66   10.775  10.775       0.5    0 10.275   607.99
3196   Fixed     Interest In Arrears     57200   57179.27    57,179.27   10.925  10.925       0.5    0 10.425   541.49
3197   Fixed     Interest In Arrears     24500   24452.56    24,452.56    12.35   12.35       0.5    0  11.85   299.59
3198   Arm       Interest In Arrears    238400  238246.42   238,246.42      8.2     8.2       0.5    0    7.7  1782.65
3199   Fixed     Interest In Arrears    211250  211064.52   211,064.52     6.65    6.65       0.5    0   6.15  1356.16
3200   Fixed     Interest In Arrears     59600    59578.4    59,578.40   10.925  10.925       0.5    0 10.425   564.21
3201   Fixed     Interest In Arrears     81194   81159.94    81,159.94    10.25   10.25       0.5    0   9.75   727.59
3202   Arm       Interest In Arrears    130000   129943.7   129,943.70     10.1    10.1       0.5    0    9.6  1150.47
3203   Arm       Interest Only          672000     672000   672,000.00      8.2     8.2       0.5    0    7.7     4592
3204   Arm       Interest In Arrears    468000  467682.78   467,682.78     7.95    7.95       0.5    0   7.45  3417.72
3205   Arm       Interest In Arrears    400000  399519.23   399,519.23     8.65    8.65       0.5    0   8.15  2978.11
3206   Arm       Interest In Arrears    190400  190054.78   190,054.78      6.6     6.6       0.5    0    6.1  1128.31
3207   Arm       Interest In Arrears    385000  384732.35   384,732.35     8.75    8.75       0.5    0   8.25  2895.86
3208   Arm       Interest In Arrears    542400  541740.63   541,740.63      6.8     6.8       0.5    0    6.3  3292.15
3209   Arm       Interest In Arrears     90000   89859.74    89,859.74      9.3     9.3       0.5    0    8.8   743.68
3210   Arm       Interest Only          784000     784000   784,000.00      8.6     8.6       0.5    0    8.1  5618.67
3211   Arm       Interest In Arrears    222400   222262.6   222,262.60     7.75    7.75       0.5    0   7.25  1504.81
3212   Arm       Interest In Arrears     52000   51874.48    51,874.48    10.95   10.95       0.5    0  10.45   493.25
3213   Arm       Interest In Arrears    215000  214637.67   214,637.67    11.35   11.35       0.5    0  10.85  2104.56
3214   Arm       Interest In Arrears     50000   49873.48    49,873.48     10.7    10.7       0.5    0   10.2   464.87
3215   Arm       Interest In Arrears    113670   113532.1   113,532.10     9.25    9.25       0.5    0   8.75   898.75
3216   Fixed     Interest In Arrears    670140  666927.42   666,927.42     6.25    6.25       0.5    0   5.75  4126.17
3217   Arm       Interest In Arrears    572000  570797.19   570,797.19     7.35    7.35       0.5    0   6.85  3700.92
3218   Arm       Interest In Arrears     70507    70299.1    70,299.10      9.6     9.6       0.5    0    9.1   598.02
3219   Arm       Interest In Arrears    196000  195525.42   195,525.42     9.65    9.65       0.5    0   9.15  1669.57
3220   Arm       Interest Only          440000     440000   440,000.00     6.79    6.79       0.5    0   6.29  2489.67
3221   Arm       Interest In Arrears     60000   59883.29    59,883.29     10.7    10.7       0.5    0   10.2   557.84
3222   Arm       Interest In Arrears     81600   81410.51    81,410.51     9.85    9.85       0.5    0   9.35   707.08
3223   Arm       Interest In Arrears    717500  716662.59   716,662.59     8.75    8.75       0.5    0   8.25  5396.83
3224   Fixed     Interest In Arrears    350000  349187.45   349,187.45     9.85    9.85       0.5    0   9.35  3032.78
3225   Arm       Interest In Arrears    407700  407133.26   407,133.26     8.15    8.15       0.5    0   7.65  2880.78
3226   Arm       Interest In Arrears    267750  267196.83   267,196.83     6.75    6.75       0.5    0   6.25  1615.49
3227   Arm       Interest In Arrears    624000  623719.08   623,719.08    11.15   11.15       0.5    0  10.65  5867.26
3228   Arm       Interest In Arrears    467500  467101.06   467,101.06     9.05    9.05       0.5    0   8.55  3624.12
3229   Arm       Interest In Arrears    178500  177962.66   177,962.66      8.6     8.6       0.5    0    8.1  1385.19
3230   Arm       Interest In Arrears    622200  620839.33   620,839.33     9.05    9.05       0.5    0   8.55  5028.77
3231   Arm       Interest In Arrears    264000  263797.14   263,797.14    10.15   10.15       0.5    0   9.65  2272.89
3232   Fixed     Interest In Arrears    293250  292829.73   292,829.73     7.25    7.25       0.5    0   6.75  1875.84
3233   Arm       Interest In Arrears    620000  619292.71   619,292.71     8.05    8.05       0.5    0   7.55  4334.22
3234   Arm       Interest In Arrears    207760  207437.75   207,437.75      9.3     9.3       0.5    0    8.8  1716.73

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3186      1628.92   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3187      1699.43   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3188       492.27   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3189        257.7   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3190       605.03   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3191       579.15   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3192      1712.22   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3193      2054.72   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3194      1433.43   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3195       607.99   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3196       541.49   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3197       299.59   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3198      1782.65   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3199      1356.16   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3200       564.21   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3201       727.59   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3202      1150.47   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3203         4592    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3204      3417.72   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3205      2978.11   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480        0
3206      1128.31   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3207      2895.86   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3208      3292.15   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12
3209       743.68   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3210      5618.67   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
3211      1504.81   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3212       493.25   1/24/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
3213      2104.56   2/17/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
3214       464.87    1/4/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
3215       898.75   1/20/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      480       24
3216      4126.17   2/22/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       36
3217      3700.92   1/13/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      480        0
3218       598.02   1/24/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
3219      1669.57   2/13/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
3220      2489.67    2/2/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      300       24
3221       557.84    2/9/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
3222       707.08   2/17/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
3223      5396.83    2/8/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
3224      3032.78   2/15/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       36
3225      2880.78   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
3226      1615.49   2/24/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480       24
3227      5867.26   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3228      3624.12    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3229      1385.19   2/28/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
3230      5028.77   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3231      2272.89   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480        0
3232      1875.84   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3233      4334.22   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3234      1716.73    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3186   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.421
3187   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.221
3188   Not a Balloon Loan 30 YR FXD           0      0
3189   Not a Balloon Loan 30 YR FXD           0      0
3190   Not a Balloon Loan 30 YR FXD           0      0
3191   Not a Balloon Loan 30 YR FXD           0      0
3192   Balloon Loan       2/ 6 MONTH LIBOR    0  6.421
3193   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.521
3194   Balloon Loan       2/ 6 MONTH LIBOR    0  6.321
3195   Not a Balloon Loan 30 YR FXD           0      0
3196   Not a Balloon Loan 30 YR FXD           0      0
3197   Not a Balloon Loan 15 YR FXD           0      0
3198   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.921
3199   Not a Balloon Loan 30 YR FXD           0      0
3200   Not a Balloon Loan 30 YR FXD           0      0
3201   Not a Balloon Loan 30 YR FXD           0      0
3202   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3203   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.921
3204   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.671
3205   Balloon Loan       2/ 6 MONTH LIBOR    0  6.166
3206   Balloon Loan       2/ 6 MONTH LIBOR    0  4.529
3207   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
3208   Balloon Loan       2/ 6 MONTH LIBOR    0  4.729
3209   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3210   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.379
3211   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
3212   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3213   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    6.4
3214   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3215   Balloon Loan       2/ 6 MONTH LIBOR    0  6.838
3216   Not a Balloon Loan 30 YR FXD           0      0
3217   Balloon Loan       2/ 6 MONTH LIBOR    0  4.938
3218   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3219   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3220   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.378
3221   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3222   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3223   Balloon Loan       2/ 6 MONTH LIBOR    0  6.266
3224   Not a Balloon Loan 30 YR FXD           0      0
3225   Balloon Loan       2/ 6 MONTH LIBOR    0  5.666
3226   Balloon Loan       2/ 6 MONTH LIBOR    0  4.266
3227   Balloon Loan       2/ 6 MONTH LIBOR    0      6
3228   Balloon Loan       2/ 6 MONTH LIBOR    0  6.566
3229   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.95
3230   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.566
3231   Balloon Loan       2/ 6 MONTH LIBOR    0   5.99
3232   Balloon Loan       BALLOON OTHER       0      0
3233   Balloon Loan       2/ 6 MONTH LIBOR    0   6.12
3234   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3186            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3187            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
3188            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3189            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3190            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3191            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3192            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3193            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
3194            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
3195            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3196            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3197            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3198            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3199            0          0       0        0        0        0       0    6.65          0 00/00/0000 00/00/0000
3200            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3201            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
3202            6          6       3      1.5        6        0    10.1    16.1         24   7/1/2008   7/1/2008
3203            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3204            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
3205            6          6       2      1.5        6        0    8.65   14.65         24   3/1/2008   3/1/2008
3206            6          6       2      1.5        6        0     6.6    12.6         24   5/1/2008   5/1/2008
3207            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
3208            6          6       3      1.5        6        0     6.8    12.8         24   5/1/2008   5/1/2008
3209            6          6       3      1.5        6        0     9.3    15.3         24   5/1/2008   5/1/2008
3210            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
3211            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
3212            6          6       2      1.5        6        0   10.95   16.95         24   2/1/2008   2/1/2008
3213            6          6       2      1.5        6        0   11.35   17.35         24   3/1/2008   3/1/2008
3214            6          6       2      1.5        6        0    10.7    16.7         24   2/1/2008   2/1/2008
3215            6          6       2      1.5        6        0    9.25   15.25         24   2/1/2008   2/1/2008
3216            0          0       0        0        0        0       0    6.25          0 00/00/0000 00/00/0000
3217            6          6       2      1.5        6        0    7.35   13.35         24   2/1/2008   2/1/2008
3218            6          6       2      1.5        6        0     9.6    15.6         24   2/1/2008   2/1/2008
3219            6          6       2      1.5        6        0    9.65   15.65         24   3/1/2008   3/1/2008
3220            6          6       2      1.5        6        0    6.79   12.79         24   3/1/2008   3/1/2008
3221            6          6       2      1.5        6        0    10.7    16.7         24   3/1/2008   3/1/2008
3222            6          6       2      1.5        6        0    9.85   15.85         24   3/1/2008   3/1/2008
3223            6          6       2      1.5        6        0    8.75   14.75         24   3/1/2008   3/1/2008
3224            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
3225            6          6       2      1.5        6        0    8.15   14.15         24   3/1/2008   3/1/2008
3226            6          6       2      1.5        6        0    6.75   12.75         24   3/1/2008   3/1/2008
3227            6          6       2      1.5        6        0   11.15   17.15         24   4/1/2008   4/1/2008
3228            6          6       2      1.5        6        0    9.05   15.05         24   4/1/2008   4/1/2008
3229            6          6       2      1.5        6        0     8.6    14.6         24   3/1/2008   3/1/2008
3230            6          6       2      1.5        6        0    9.05   15.05         24   4/1/2008   4/1/2008
3231            6          6       2      1.5        6        0   10.15   16.15         24   3/1/2008   3/1/2008
3232            0          0       0        0        0        0       0    7.25          0 00/00/0000 00/00/0000
3233            6          6       2      1.5        6        0    8.05   14.05         24   4/1/2008   4/1/2008
3234            6          6       2      1.5        6        0     9.3    15.3         24   5/1/2008   5/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3186     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3187     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3188   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    208000
3189   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    115992
3190   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    323000
3191   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    239920
3192     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3193     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3194     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3195   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    260000
3196   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    228800
3197   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    128000
3198     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3199   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Second Home          1         0
3200   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    238400
3201   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    324776
3202     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Investor Occupied    1         0
3203     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3204     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3205     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3206     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3207     6/1/2008   6/1/2008      21 Home Improvement Full          Owner Occupied       1         0
3208     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3209     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3210     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3211     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3212     3/1/2008   3/1/2008      18 Purchase         Stated Doc    Owner Occupied       1         0
3213     4/1/2008   4/1/2008      19 Home Improvement Stated Doc    Owner Occupied       1         0
3214     3/1/2008   3/1/2008      18 Cash Out Refi    Full          Owner Occupied       1         0
3215     3/1/2008   3/1/2008      18 Purchase         Stated Doc    Owner Occupied       1         0
3216   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3217     3/1/2008   3/1/2008      18 Purchase         Stated Doc    Owner Occupied       1         0
3218     3/1/2008   3/1/2008      18 Purchase         Full          Investor Occupied    1         0
3219     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3220     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
3221     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Investor Occupied    1         0
3222     4/1/2008   4/1/2008      19 Purchase         Easy Doc      Investor Occupied    1         0
3223     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3224   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3225     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3226     4/1/2008   4/1/2008      19 Purchase         Full          Owner Occupied       1         0
3227     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3228     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3229     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3230     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
3231     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
3232   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
3233     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3234     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3186       52000       80      100    260000         0
3187       59980       80      100    299900         0
3188           0       20      100    260000         0
3189           0       20      100    144990         0
3190           0       15      100    380000         0
3191           0       20      100    299900         0
3192       57200       80      100    286000         0
3193       65000       80      100    325000         0
3194       48380       80      100    241900         0
3195           0       20      100    325000         0
3196           0       20      100    286000         0
3197           0    15.31    95.31    160000         0
3198       59600       80      100    298000         0
3199           0    57.88    57.88    365000         0
3200           0       20      100    298000         0
3201           0       20      100    405970         0
3202           0       52       52    250000         0
3203      168000       80      100    840000         0
3204      117000       80      100    585000         0
3205           0    64.52    64.52    620000         0
3206       47600       80      100    238000         0
3207           0    91.89    91.89    419000         0
3208      135600       80      100    678000         0
3209        5000       90       95    100000         0
3210           0    74.67    74.67   1050000         0
3211           0       80       80    290000         0
3212        9750       80       95     65000         0
3213           0    64.18    64.18    335000         0
3214           0    73.53    73.53     68000         0
3215       11630       90    99.21    126300         0
3216           0       85       85    788400         0
3217      143000       80      100    715000         0
3218           0       85       85     82950         0
3219           0       70       70    280000         0
3220       82500       80       95    550000         0
3221           0       75       75     80000         0
3222       15300       80       95    102000         0
3223           0       70       70   1025000         0
3224           0    73.22    73.22    478000         0
3225           0       90       90    453000         0
3226       47250       85      100    315000         0
3227           0     67.4     67.4    925828         0
3228           0       85       85    550000         0
3229           0       70       70    255000         0
3230       73200       85       95    732000         0
3231           0       80       80    330000         0
3232           0       85       85    345000         0
3233           0       80       80    775000         0
3234       51940       80      100    259700         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3186     260000 No MI       0                       Single Family     1 PORT CHARLOTTE       FL    33952      685     0 46.39
3187     299900 No MI       0                       Condomimium       1 MIAMI                FL    33138      684     0 48.37
3188     260000 No MI       0                       Single Family     1 PORT CHARLOTTE       FL    33952      685     0 46.39
3189     144990 No MI       0                       Single Family     1 CHARLOTTE            NC    28216      644     0 49.21
3190     380000 No MI       0                       Single Family     1 HIALEAH              FL    33012      602     0 46.45
3191     299900 No MI       0                       Condomimium       1 MIAMI                FL    33138      684     0 48.37
3192     286000 No MI       0                       Single Family     1 NORTH LAUDERDALE     FL    33068      688     0 48.72
3193     325000 No MI       0                       Single Family     1 DETRIOT              MI    48214      691     0 39.62
3194     241900 No MI       0                       Single Family     1 VILLA RICA           GA    30180      713     0 48.29
3195     325000 No MI       0                       Single Family     1 DETRIOT              MI    48214      691     0 39.62
3196     286000 No MI       0                       Single Family     1 NORTH LAUDERDALE     FL    33068      688     0 48.72
3197          0 No MI       0                       Single Family     1 PORT CHARLOTTE       FL    33954      636     0    41
3198     298000 No MI       0                       Single Family     1 CORDOVA              TN    38016      694     0 49.99
3199          0 No MI       0                       Single Family     1 WOODBRIDGE           VA    22192      648     0 51.26
3200     298000 No MI       0                       Single Family     1 CORDOVA              TN    38016      694     0 49.99
3201     405970 No MI       0                       Single Family     1 CUMMING              GA    30040      639     0 38.74
3202          0 No MI       0                       Single Family     1 BALTIMORE            MD    21217      520     0 50.81
3203     840000 No MI       0                       Single Family     1 SPRINGFIELD          VA    22151      646     0 43.78
3204     585000 No MI       0                       Single Family     1 WEST NEW YORK        NJ     7093      684     0 49.11
3205          0 No MI       0                       Single Family     1 BROOKLYN             NY    11219      610     0 54.57
3206     238000 No MI       0                       Single Family     1 TACOMA               WA    98404      681     0 20.17
3207          0 No MI       0                       Single Family     1 UPLAND               CA    91786      601     0  43.4
3208     678000 No MI       0                       Single Family     1 SAN JOSE             CA    95121      710     0  47.3
3209     100000 No MI       0                       Single Family     1 WOODLYNNE            NJ     8107      550     0 31.42
3210          0 No MI       0                       Single Family     1 SONOMA               CA    95476      661     0 46.59
3211     278000 No MI       0                       Single Family     1 ANDERSON             CA    96007      619     0 39.76
3212      65000 No MI       0                       Single Family     1 DETROIT              MI    48219      525     0 30.02
3213          0 No MI       0                       Single Family     1 BRENTWOOD            MD    20722      542     0 37.64
3214          0 No MI       0                       Two Family        2 UTICA                NY    13501      506     0 37.27
3215     126300 No MI       0                       Single Family     1 COLORADO SPRINGS     CO    80922      605     0 46.37
3216          0 No MI       0                       Single Family     1 LAHAINA              HI    96761      776     0 35.39
3217     715000 No MI       0                       Two Family        2 QUEENS VILLAGE       NY    11429      631     0 43.09
3218      82950 No MI       0                       Single Family     1 DAYTON               OH    45402      572     0 51.35
3219          0 No MI       0                       Single Family     1 EGG HARBOR TOWNSHIP  NJ     8234      514     0 48.32
3220     550000 No MI       0                       Single Family     1 BYRON                CA    94514      637     0 49.41
3221          0 No MI       0                       Two Family        2 INDIANAPOLIS         IN    46218      635     0 21.53
3222     102000 No MI       0                       Two Family        2 KANSAS CITY          MO    64108      547     0 44.45
3223          0 No MI       0                       Four Family       4 SEATTLE              WA    98103      645     0 50.69
3224          0 No MI       0                       Single Family     1 PURCELLVILLE         VA    20132      530     0 54.34
3225          0 No MI       0                       Single Family     1 PARAMOUNT            CA    90723      586     0 49.64
3226     315000 No MI       0                       Two Family        2 WEST PALM BEACH      FL    33415      627     0 51.99
3227          0 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20772      605     0 49.44
3228          0 No MI       0                       Two Family        2 JAMAICA              NY    11435      581     0  41.6
3229          0 No MI       0                       Single Family     1 OAK FOREST           IL    60452      506     0 39.87
3230     732000 No MI       0                       Three Family      3 HOWARD BEACH         NY    11208      546     0 48.68
3231          0 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      518     0 54.93
3232          0 No MI       0                       Single Family     1 CHARLESTOWN          MD    21914      676     0 54.94
3233     775000 No MI       0                       Two Family        2 WASHINGTON           DC    20003      647     0 40.97
3234     259700 No MI       0                       Single Family     1 LAKE RONKONKOMA      NY    11779      669     0  34.6

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3186   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3187   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3188   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3189   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3190   Wholesale             XTA   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3191   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3192   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3193   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3194   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3195   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3196   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3197   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3198   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3199   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3200   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3201   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3202   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3203   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3204   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3205   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3206   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3207   Wholesale             AXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3208   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3209   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3210   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3211   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3212   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3213   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3214   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3215   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3216   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3217   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3218   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3219   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3220   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3221   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3222   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3223   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3224   Wholesale             BXP   Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3225   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3226   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3227   Wholesale             C-XP  No       7/1/2006 6/1/2006     4     4     4      0   12 FHLT 2006-B     2
3228   Correspondent         AXP   Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3229   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3230   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3231   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3232   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
3233   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3234   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3235   Arm       Interest In Arrears    126000  125847.01   125,847.01     11.8    11.8       0.5    0   11.3  1276.69
3236   Arm       Interest In Arrears    585000  584679.44   584,679.44     9.55    9.55       0.5    0   9.05  4761.63
3237   Arm       Interest In Arrears     80000   79854.26    79,854.26     10.9    10.9       0.5    0   10.4   755.82
3238   Arm       Interest In Arrears    471200  470570.82   470,570.82      7.5     7.5       0.5    0      7  3100.83
3239   Arm       Interest In Arrears   1000000  996492.98   996,492.98      6.7     6.7       0.5    0    6.2  6452.78
3240   Arm       Interest In Arrears    364000  363646.13   363,646.13      8.6     8.6       0.5    0    8.1  2696.19
3241   Arm       Interest In Arrears    125520   125136.3   125,136.30      7.4     7.4       0.5    0    6.9   869.08
3242   Arm       Interest In Arrears    740000  739247.53   739,247.53     8.45    8.45       0.5    0   7.95  5396.77
3243   Arm       Interest In Arrears     54900   54784.83    54,784.83     9.25    9.25       0.5    0   8.75   451.65
3244   Arm       Interest In Arrears    697000   696322.4   696,322.40      8.6     8.6       0.5    0    8.1  5162.76
3245   Arm       Interest In Arrears    202500  201993.79   201,993.79      8.4     8.4       0.5    0    7.9  1542.73
3246   Fixed     Interest In Arrears    408800  408419.97   408,419.97     7.75    7.75       0.5    0   7.25  2766.03
3247   Arm       Interest In Arrears     61200   61097.08    61,097.08     10.3    10.3       0.5    0    9.8    550.7
3248   Arm       Interest In Arrears    123000   122883.5   122,883.50     11.6    11.6       0.5    0   11.1  1227.46
3249   Arm       Interest In Arrears    182000  181576.53   181,576.53     8.75    8.75       0.5    0   8.25   1431.8
3250   Fixed     Interest In Arrears    697500  695239.09   695,239.09     9.25    9.25       0.5    0   8.75  5738.17
3251   Arm       Interest In Arrears    360000  358921.22   358,921.22      7.5     7.5       0.5    0      7  2517.18
3252   Arm       Interest In Arrears    356000  355876.18   355,876.18      9.7     9.7       0.5    0    9.2  2939.33
3253   Arm       Interest In Arrears     85600    85333.1    85,333.10      7.3     7.3       0.5    0    6.8   586.85
3254   Arm       Interest In Arrears    200000   199497.5   199,497.50    8.375   8.375       0.5    0  7.875  1520.15
3255   Fixed     Interest In Arrears     21400    21190.4    21,190.40    9.975   9.975       0.5    0  9.475   229.64
3256   Arm       Interest Only          724000     724000   724,000.00     6.99    6.99       0.5    0   6.49   4217.3
3257   Arm       Interest In Arrears     50400   50329.12    50,329.12    11.15   11.15       0.5    0  10.65    485.7
3258   Arm       Interest Only          406400     406400   406,400.00      6.6     6.6       0.5    0    6.1   2235.2
3259   Arm       Interest In Arrears    400000  399563.03   399,563.03      8.2     8.2       0.5    0    7.7  2841.46
3260   Arm       Interest In Arrears    584500  583311.62   583,311.62      9.4     9.4       0.5    0    8.9  4872.21
3261   Arm       Interest In Arrears    280000  279778.65   279,778.65      9.3     9.3       0.5    0    8.8   2224.7
3262   Arm       Interest In Arrears    260000  259774.66   259,774.66     8.99    8.99       0.5    0   8.49  2003.54
3263   Arm       Interest In Arrears    337350  337034.01   337,034.01    11.65   11.65       0.5    0  11.15  3379.42
3264   Arm       Interest In Arrears    153400   153346.8   153,346.80    11.05   11.05       0.5    0  10.55  1430.13
3265   Arm       Interest In Arrears     82880   82706.12    82,706.12     9.25    9.25       0.5    0   8.75   681.84
3266   Arm       Interest In Arrears    399000  398341.24   398,341.24        9       9       0.5    0    8.5  3210.45
3267   Arm       Interest In Arrears    402000  401431.34   401,431.34     6.25    6.25       0.5    0   5.75  2282.32
3268   Arm       Interest In Arrears    120400  120287.23   120,287.23    11.65   11.65       0.5    0  11.15  1206.11
3269   Arm       Interest In Arrears     72000   71911.75    71,911.75      7.8     7.8       0.5    0    7.3   489.85
3270   Arm       Interest In Arrears    106800  102778.14   102,778.14     11.7    11.7       0.5    0   11.2  1073.96
3271   Arm       Interest In Arrears    468000  467473.79   467,473.79      8.1     8.1       0.5    0    7.6  3289.23
3272   Arm       Interest In Arrears    242250  241973.64   241,973.64     8.05    8.05       0.5    0   7.55  1693.49
3273   Fixed     Interest In Arrears    264750  264191.43   264,191.43      7.8     7.8       0.5    0    7.3  1905.86
3274   Arm       Interest In Arrears    513000  512586.58   512,586.58     9.25    9.25       0.5    0   8.75  4056.09
3275   Arm       Interest In Arrears    408000  407327.55   407,327.55     6.75    6.75       0.5    0   6.25   2461.7
3276   Arm       Interest Only          800000     800000   800,000.00     7.99    7.99       0.5    0   7.49  5326.67
3277   Arm       Interest In Arrears    427500  426442.26   426,442.26     8.45    8.45       0.5    0   7.95  3271.97
3278   Arm       Interest In Arrears     75840   75731.85    75,731.85      9.7     9.7       0.5    0    9.2    648.8
3279   Arm       Interest In Arrears    115200  115007.81   115,007.81     8.95    8.95       0.5    0   8.45   922.79
3280   Fixed     Interest In Arrears    210000  209823.48   209,823.48    12.14   12.14       0.5    0  11.64  2182.75
3281   Arm       Interest In Arrears    250000  249738.78   249,738.78    11.15   11.15       0.5    0  10.65  2409.19
3282   Arm       Interest In Arrears    490400  489803.84   489,803.84      6.8     6.8       0.5    0    6.3  2976.53
3283   Arm       Interest In Arrears    780000   779325.2   779,325.20        8       8       0.5    0    7.5  5423.44

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3235      1276.69   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3236      4761.63    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3237       755.82   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3238      3100.83    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3239      6452.78    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3240      2696.19    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
3241       869.08    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3242      5396.77   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3243       451.65   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3244      5162.76   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3245      1542.73   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3246      2766.03   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
3247        550.7   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3248      1227.46    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3249       1431.8   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3250      5738.17   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
3251      2517.18   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3252      2939.33   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3253       586.85   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3254      1520.15   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3255       229.64   3/31/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       24
3256       4217.3   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      300       36
3257        485.7   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3258       2235.2    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
3259      2841.46   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3260      4872.21   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3261       2224.7   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3262      2003.54   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3263      3379.42   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3264      1430.13    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3265       681.84   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3266      3210.45   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3267      2282.32    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3268      1206.11   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3269       489.85   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3270      1073.96   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3271      3289.23   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3272      1693.49   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3273      1905.86   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3274      4056.09   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
3275       2461.7   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3276      5326.67   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
3277      3271.97   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3278        648.8   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3279       922.79   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3280      2182.75   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3281      2409.19    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3282      2976.53   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3283      5423.44    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3235   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3236   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3237   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3238   Balloon Loan       2/ 6 MONTH LIBOR    0   5.57
3239   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   4.77
3240   Balloon Loan       2/ 6 MONTH LIBOR    0  6.116
3241   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.916
3242   Balloon Loan       2/ 6 MONTH LIBOR    0  5.966
3243   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3244   Balloon Loan       2/ 6 MONTH LIBOR    0   6.67
3245   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.916
3246   Balloon Loan       BALLOON OTHER       0      0
3247   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3248   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3249   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.82
3250   Not a Balloon Loan 30 YR FXD           0      0
3251   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.57
3252   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3253   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.37
3254   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.445
3255   Not a Balloon Loan 15 YR FXD           0      0
3256   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   5.06
3257   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3258   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   4.67
3259   Balloon Loan       2/ 6 MONTH LIBOR    0   6.27
3260   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3261   Balloon Loan       2/ 6 MONTH LIBOR    0   5.99
3262   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3263   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3264   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3265   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3266   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3267   Balloon Loan       2/ 6 MONTH LIBOR    0   4.32
3268   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.25
3269   Balloon Loan       2/ 6 MONTH LIBOR    0   5.87
3270   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3271   Balloon Loan       2/ 6 MONTH LIBOR    0   6.17
3272   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
3273   Not a Balloon Loan 30 YR FXD           0      0
3274   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3275   Balloon Loan       2/ 6 MONTH LIBOR    0   4.82
3276   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.919
3277   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.52
3278   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3279   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3280   Not a Balloon Loan 30 YR FXD           0      0
3281   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3282   Balloon Loan       2/ 6 MONTH LIBOR    0   4.87
3283   Balloon Loan       2/ 6 MONTH LIBOR    0  5.929
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3235            6          6       2      1.5        6        0    11.8    17.8         24   4/1/2008   4/1/2008
3236            6          6       2      1.5        6        0    9.55   15.55         24   4/1/2008   4/1/2008
3237            6          6       2      1.5        6        0    10.9    16.9         24   4/1/2008   4/1/2008
3238            6          6       2      1.5        6        0     7.5    13.5         24   4/1/2008   4/1/2008
3239            6          6       2      1.5        6        0     6.7    12.7         24   4/1/2008   4/1/2008
3240            6          6       2      1.5        6        0     8.6    14.6         24   4/1/2008   4/1/2008
3241            6          6       2      1.5        6        0     7.4    13.4         24   4/1/2008   4/1/2008
3242            6          6       2      1.5        6        0    8.45   14.45         24   4/1/2008   4/1/2008
3243            6          6       2      1.5        6        0    9.25   15.25         24   4/1/2008   4/1/2008
3244            6          6       2      1.5        6        0     8.6    14.6         24   4/1/2008   4/1/2008
3245            6          6       2      1.5        6        0     8.4    14.4         24   4/1/2008   4/1/2008
3246            0          0       0        0        0        0       0    7.75          0 00/00/0000 00/00/0000
3247            6          6       2      1.5        6        0    10.3    16.3         24   4/1/2008   4/1/2008
3248            6          6       2      1.5        6        0    11.6    17.6         24   5/1/2008   5/1/2008
3249            6          6       2      1.5        6        0    8.75   14.75         24   4/1/2008   4/1/2008
3250            0          0       0        0        0        0       0    9.25          0 00/00/0000 00/00/0000
3251            6          6       2      1.5        6        0     7.5    13.5         24   4/1/2008   4/1/2008
3252            6          6       2      1.5        6        0     9.7    15.7         24   5/1/2008   5/1/2008
3253            6          6       2      1.5        6        0     7.3    13.3         24   4/1/2008   4/1/2008
3254            6          6       2      1.5        6        0   8.375  14.375         24   4/1/2008   4/1/2008
3255            0          0       0        0        0        0       0   9.975          0 00/00/0000 00/00/0000
3256            6          6       2      1.5        6        0    6.99   12.99         24   4/1/2008   4/1/2008
3257            6          6       2      1.5        6        0   11.15   17.15         24   4/1/2008   4/1/2008
3258            6          6       2      1.5        6        0     6.6    12.6         24   5/1/2008   5/1/2008
3259            6          6       2      1.5        6        0     8.2    14.2         24   4/1/2008   4/1/2008
3260            6          6       2      1.5        6        0     9.4    15.4         24   4/1/2008   4/1/2008
3261            6          6       2      1.5        6        0     9.3    15.3         24   4/1/2008   4/1/2008
3262            6          6       2      1.5        6        0    8.99   14.99         24   4/1/2008   4/1/2008
3263            6          6       2      1.5        6        0   11.65   17.65         24   5/1/2008   5/1/2008
3264            6          6       2      1.5        6        0   11.05   17.05         24   5/1/2008   5/1/2008
3265            6          6       2      1.5        6        0    9.25   15.25         24   4/1/2008   4/1/2008
3266            6          6       2      1.5        6        0       9      15         24   4/1/2008   4/1/2008
3267            6          6       2      1.5        6        0    6.25   12.25         24   5/1/2008   5/1/2008
3268            6          6       2      1.5        6        0   11.65   17.65         24   5/1/2008   5/1/2008
3269            6          6       2      1.5        6        0     7.8    13.8         24   4/1/2008   4/1/2008
3270            6          6       2      1.5        6        0    11.7    17.7         24   4/1/2008   4/1/2008
3271            6          6       2      1.5        6        0     8.1    14.1         24   4/1/2008   4/1/2008
3272            6          6       2      1.5        6        0    8.05   14.05         24   4/1/2008   4/1/2008
3273            0          0       0        0        0        0       0     7.8          0 00/00/0000 00/00/0000
3274            6          6       2      1.5        6        0    9.25   15.25         24   4/1/2008   4/1/2008
3275            6          6       2      1.5        6        0    6.75   12.75         24   4/1/2008   4/1/2008
3276            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
3277            6          6       2      1.5        6        0    8.45   14.45         24   4/1/2008   4/1/2008
3278            6          6       2      1.5        6        0     9.7    15.7         24   4/1/2008   4/1/2008
3279            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
3280            0          0       0        0        0        0       0   12.14          0 00/00/0000 00/00/0000
3281            6          6       2      1.5        6        0   11.15   17.15         24   5/1/2008   5/1/2008
3282            6          6       2      1.5        6        0     6.8    12.8         24   4/1/2008   4/1/2008
3283            6          6       2      1.5        6        0       8      14         24   5/1/2008   5/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3235     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3236     5/1/2008   5/1/2008      20 Home Improvement Full          Owner Occupied       1         0
3237     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3238     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3239     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3240     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3241     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
3242     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3243     5/1/2008   5/1/2008      20 Purchase         Full          Investor Occupied    1         0
3244     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3245     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3246   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
3247     5/1/2008   5/1/2008      20 Purchase         Full          Investor Occupied    1         0
3248     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3249     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3250   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    1         0
3251     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3252     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3253     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
3254     5/1/2008   5/1/2008      20 Cash Out Refi    Easy Doc      Owner Occupied       1         0
3255   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     85600
3256     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3257     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Investor Occupied    1         0
3258     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3259     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3260     5/1/2008   5/1/2008      20 Home Improvement Stated Doc    Owner Occupied       1         0
3261     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3262     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3263     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3264     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3265     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3266     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3267     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3268     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3269     5/1/2008   5/1/2008      20 Home Improvement Full          Owner Occupied       1         0
3270     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3271     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3272     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
3273   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3274     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3275     5/1/2008   5/1/2008      20 Rate & Term Refi Full          Owner Occupied       1         0
3276     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3277     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3278     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Investor Occupied    1         0
3279     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3280   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Investor Occupied    1         0
3281     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3282     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3283     6/1/2008   6/1/2008      21 Cash Out Refi    Easy Doc      Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3235           0       70       70    180000         0
3236           0       90       90    650000         0
3237           0    15.38    15.38    520000         0
3238           0       95       95    496000         0
3239           0       80       80   1250000         0
3240           0       70       70    520000         0
3241       31380       80      100    156900         0
3242      185000       80      100    925000         0
3243           0       90       90     61000         0
3244           0       85       85    820000         0
3245           0       90       90    225000         0
3246           0       80       80    511000         0
3247           0       85       85     72000         0
3248           0    53.48    53.48    230000         0
3249           0       80       80    227500         0
3250       38750       90       95    775000         0
3251       90000       80      100    450000         0
3252           0       80       80    445000         0
3253       21400       80      100    107000         0
3254           0       80       80    250000         0
3255           0       20      100    107000         0
3256      181000       80      100    905000         0
3257       12600       80      100     63000         0
3258       98000       80    99.29    508000         0
3259      100000       80      100    500000         0
3260      120000       70    84.37    835000         0
3261           0       80       80    350000         0
3262       65000       80      100    325000         0
3263       63582       65    77.25    519000         0
3264           0       65       65    236000         0
3265           0       80       80    103600         0
3266           0       95       95    420000         0
3267           0    91.78    91.78    438000         0
3268           0       70       70    172000         0
3269           0       80       80     90000         0
3270           0       60       60    178000         0
3271      117000       80      100    585000         0
3272           0       85       85    285000         0
3273           0       75       75    353000         0
3274           0       90       90    570000         0
3275           0    66.89    66.89    610000         0
3276       95000       80     89.5   1000000         0
3277           0       90       90    475000         0
3278           0       80       80     94800         0
3279           0       90       90    128000         0
3280           0    48.95    48.95    429000         0
3281           0    42.02    42.02    595000         0
3282           0       80       80    613000         0
3283           0       65       65   1200000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3235          0 No MI       0                       Single Family     1 PLEASANTVILLE        NJ     8232      503     0 45.49
3236          0 No MI       0                       Three Family      3 LOS ANGELES          CA    90065      531     0 48.47
3237          0 No MI       0                       Condomimium       1 MIAMI                FL    33140      538     0  44.3
3238          0 No MI       0                       Two Family        2 DUMONT               NJ     7628      653     0 49.92
3239          0 No MI       0                       Single Family     1 OAKDALE              CA    95361      697     0 16.37
3240          0 No MI       0                       Three Family      3 NATIONAL CITY        CA    91950      563     0 54.82
3241     156900 No MI       0                       Single Family     1 EUGENE               OR    97402      652     0 45.48
3242     925000 No MI       0                       Single Family     1 WOODLAND HILLS       CA    91364      678     0 48.88
3243      61500 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46222      683     0  35.1
3244          0 No MI       0                       Single Family     1 SAINT SIMONS ISLAND  GA    31522      540     0 52.02
3245     225000 No MI       0                       Single Family     1 PAHOA                HI    96778      626     0 48.18
3246     511000 No MI       0                       Single Family     1 GARDENA              CA    90249      625     0 45.72
3247      72000 No MI       0                       Single Family     1 DETROIT              MI    48223      610     0  4.28
3248          0 No MI       0                       Single Family     1 SACRAMENTO           CA    95820      522     0 54.27
3249          0 No MI       0                       Single Family     1 SPRINGFIELD          OR    97478      629     0 50.96
3250     950000 No MI       0                       Single Family     1 MATTHEWS             NC    28104      727     0 44.07
3251          0 No MI       0                       Two Family        2 QUINCY               MA     2169      603     0 48.05
3252          0 No MI       0                       Two Family        2 SACRAMENTO           CA    95838      530     0 32.05
3253     107000 No MI       0                       Single Family     1 CINCINNATI           OH    45215      669     0 19.97
3254          0 No MI       0                       Single Family     1 TULARE               CA    93274      565     0 52.72
3255     107000 No MI       0                       Single Family     1 CINCINNATI           OH    45215      669     0 19.96
3256          0 No MI       0                       Single Family     1 CHULA VISTA          CA    91913      596     0 49.92
3257      63000 No MI       0                       Single Family     1 DETROIT              MI    48215      596     0 33.31
3258     508000 No MI       0                       Two Family        2 BRONX                NY    10462      801     0 49.98
3259     500000 No MI       0                       Single Family     1 ANTIOCH              CA    94531      740     0 33.39
3260          0 No MI       0                       Two Family        2 REDWOOD CITY         CA    94063      525     0 54.82
3261          0 No MI       0                       Single Family     1 HYATTSVILLE          MD    20782      525     0 53.96
3262     325000 No MI       0                       Condomimium       1 MIAMI                FL    33145      640     0 35.15
3263          0 No MI       0                       Condomimium       1 MIAMI BEACH          FL    33141      545     0 46.51
3264          0 No MI       0                       Single Family     1 OOKALA               HI    96774      559     0 38.85
3265          0 No MI       0                       Single Family     1 JACKSONVILLE         FL    32206      502     0 52.02
3266          0 No MI       0                       Single Family     1 CLEARLAKE OAKS       CA    95423      571     0 49.92
3267          0 No MI       0                       Single Family     1 MANTECA              CA    95336      700     0 54.96
3268          0 No MI       0                       Single Family     1 RICHMOND             VA    23220      510     0 48.51
3269          0 No MI       0                       Single Family     1 BALTIMORE            MD    21212      635     0 50.49
3270          0 No MI       0                       Single Family     1 BRIDGEWATER          VA    22812      664     0 41.96
3271     585000 No MI       0                       Two Family        2 BRONX                NY    10469      648     0 37.02
3272     320000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19114      563     0 34.55
3273     353000 No MI       0                       Single Family     1 ENUMCLAW             WA    98022      664     0 45.13
3274          0 No MI       0                       Single Family     1 VALLEJO              CA    94591      646     0 47.82
3275          0 No MI       0                       Single Family     1 GARNERVILLE          NY    10923      574     0  50.1
3276          0 No MI       0                       Single Family     1 SANTA ROSA           CA    95404      593     0 39.63
3277          0 No MI       0                       Single Family     1 QUEENS VILLAGE       NY    11428      553     0 52.87
3278          0 No MI       0                       Single Family     1 BALTIMORE            MD    21216      544     0 47.85
3279          0 No MI       0                       Single Family     1 ATLANTA              GA    30318      569     0  54.1
3280          0 No MI       0                       Four Family       4 MIAMI                FL    33142      500     0 34.48
3281          0 No MI       0                       Single Family     1 LIHUE                HI    96766      520     0 54.81
3282          0 No MI       0                       Single Family     1 FT WASHINGTON        MD    20744      569     0 54.21
3283          0 No MI       0                       Condomimium       1 KEY WEST             FL    33040      622     0 45.33

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3235   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3236   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3237   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3238   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3239   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3240   Wholesale             BXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3241   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3242   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3243   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3244   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3245   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3246   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3247   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
3248   Wholesale             DXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3249   Wholesale             CXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3250   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3251   Wholesale             AXP   Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
3252   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3253   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3254   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3255   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3256   Wholesale             AXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3257   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
3258   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3259   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3260   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3261   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
3262   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3263   Wholesale             C-XP  No       7/1/2006 5/1/2006     0     0     1      0    1 FHLT 2006-B     2
3264   Wholesale             C-XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3265   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3266   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3267   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3268   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3269   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3270   Wholesale             DXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3271   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3272   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3273   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3274   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3275   Wholesale             BXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3276   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3277   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3278   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3279   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3280   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3281   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3282   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3283   Wholesale             BXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3284   Arm       Interest In Arrears    193500   193314.9   193,314.90     7.65    7.65       0.5    0   7.15  1294.87
3285   Arm       Interest In Arrears    412500  411614.97   411,614.97     9.25    9.25       0.5    0   8.75  3393.54
3286   Fixed     Interest In Arrears    228500  226809.36   226,809.36     9.85    9.85       0.5    0   9.35  2434.55
3287   Arm       Interest Only          650000     650000   650,000.00      8.1     8.1       0.5    0    7.6   4387.5
3288   Arm       Interest In Arrears    415200  414904.42   414,904.42     9.65    9.65       0.5    0   9.15  3411.91
3289   Arm       Interest In Arrears     55000   54980.56    54,980.56    10.99   10.99       0.5    0  10.49   510.13
3290   Arm       Interest In Arrears    440000  439585.07   439,585.07      7.7     7.7       0.5    0    7.2  2960.76
3291   Arm       Interest In Arrears    201500  201131.17   201,131.17      8.5     8.5       0.5    0      8  1549.37
3292   Arm       Interest In Arrears    220400  220257.25   220,257.25     8.99    8.99       0.5    0   8.49  1698.39
3293   Arm       Interest In Arrears     51000   50806.83    50,806.83    10.35   10.35       0.5    0   9.85   460.81
3294   Arm       Interest In Arrears    300000  299805.71   299,805.71     8.99    8.99       0.5    0   8.49  2311.78
3295   Arm       Interest Only          226791     226791   226,791.00     8.95    8.95       0.5    0   8.45  1691.48
3296   Arm       Interest In Arrears     87300   87154.35    87,154.35     8.95    8.95       0.5    0   8.45    699.3
3297   Arm       Interest In Arrears    234000  233669.79   233,669.79     9.75    9.75       0.5    0   9.25  2010.43
3298   Arm       Interest In Arrears    560000  559549.37   559,549.37     8.25    8.25       0.5    0   7.75  3999.18
3299   Arm       Interest In Arrears     67200   67107.14    67,107.14     9.85    9.85       0.5    0   9.35    582.3
3300   Arm       Interest In Arrears    118400  118200.84   118,200.84      8.7     8.7       0.5    0    8.2   886.05
3301   Arm       Interest In Arrears    405600  404934.33   404,934.33      5.7     5.7       0.5    0    5.2  2147.44
3302   Arm       Interest Only          766392     766392   766,392.00     6.55    6.55       0.5    0   6.05  4183.22
3303   Arm       Interest In Arrears    787500  786434.88   786,434.88     9.95    9.95       0.5    0   9.45   6881.8
3304   Arm       Interest Only          339200     339200   339,200.00     6.25    6.25       0.5    0   5.75  1766.67
3305   Arm       Interest In Arrears    264000  263824.83   263,824.83      7.5     7.5       0.5    0      7  1737.31
3306   Fixed     Interest In Arrears    684000  683382.14   683,382.14     7.85    7.85       0.5    0   7.35  4679.11
3307   Arm       Interest In Arrears    329600  328809.83   328,809.83      7.2     7.2       0.5    0    6.7  2237.29
3308   Arm       Interest In Arrears    800000  798490.14   798,490.14     8.35    8.35       0.5    0   7.85  6066.47
3309   Arm       Interest In Arrears    787500  787071.71   787,071.71    9.575   9.575       0.5    0  9.075  6425.22
3310   Arm       Interest In Arrears    135000  134880.32   134,880.32     11.9    11.9       0.5    0   11.4  1378.25
3311   Arm       Interest In Arrears    255000  254718.67   254,718.67     10.9    10.9       0.5    0   10.4  2409.18
3312   Arm       Interest In Arrears    182880  182602.21   182,602.21      7.4     7.4       0.5    0    6.9  1266.23
3313   Arm       Interest In Arrears     71100   70996.07    70,996.07      9.7     9.7       0.5    0    9.2   608.25
3314   Arm       Interest In Arrears    375000  374327.59   374,327.59      8.6     8.6       0.5    0    8.1  2910.04
3315   Arm       Interest In Arrears    256500   256020.8   256,020.80      8.4     8.4       0.5    0    7.9  1954.12
3316   Arm       Interest In Arrears    350000  349767.78   349,767.78      7.5     7.5       0.5    0      7  2303.25
3317   Arm       Interest In Arrears    188800   188464.9   188,464.90     8.65    8.65       0.5    0   8.15  1471.83
3318   Arm       Interest In Arrears    600000  599544.53   599,544.53     8.45    8.45       0.5    0   7.95  4375.76
3319   Fixed     Interest In Arrears    130000  129914.97   129,914.97     7.55    7.55       0.5    0   7.05    860.3
3320   Arm       Interest In Arrears    501500  500970.11   500,970.11      7.3     7.3       0.5    0    6.8  3226.35
3321   Arm       Interest In Arrears    630000  629694.03   629,694.03     9.95    9.95       0.5    0   9.45   5324.9
3322   Arm       Interest In Arrears    352000  351751.66   351,751.66      8.7     8.7       0.5    0    8.2  2634.18
3323   Arm       Interest In Arrears    328000   327690.7   327,690.70      7.7     7.7       0.5    0    7.2  2207.11
3324   Arm       Interest In Arrears    212800  212495.88   212,495.88     9.69    9.69       0.5    0   9.19  1818.92
3325   Arm       Interest In Arrears     63000   62905.29    62,905.29     9.45    9.45       0.5    0   8.95   527.45
3326   Arm       Interest In Arrears    340000  339715.75   339,715.75      6.9     6.9       0.5    0    6.4  2239.25
3327   Fixed     Interest In Arrears    616250  615164.88   615,164.88     6.65    6.65       0.5    0   6.15  3956.11
3328   Arm       Interest In Arrears    140000  139959.03   139,959.03     11.9    11.9       0.5    0   11.4   1429.3
3329   Arm       Interest In Arrears    155000   154886.5   154,886.50     10.9    10.9       0.5    0   10.4  1464.41
3330   Arm       Interest In Arrears    740000  739404.53   739,404.53     8.25    8.25       0.5    0   7.75  5284.63
3331   Arm       Interest In Arrears     80000   79862.34    79,862.34      8.8     8.8       0.5    0    8.3   632.22
3332   Fixed     Interest In Arrears    454750  454086.31   454,086.31      7.6     7.6       0.5    0    7.1  3210.88

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3284      1294.87    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3285      3393.54   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3286      2434.55   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
3287       4387.5   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
3288      3411.91   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       36
3289       510.13    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
3290      2960.76    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3291      1549.37   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3292      1698.39    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3293       460.81    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3294      2311.78    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3295      1691.48   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
3296        699.3    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3297      2010.43    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3298      3999.18    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3299        582.3   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3300       886.05   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3301      2147.44    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3302      4183.22   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       36
3303       6881.8    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3304      1766.67    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
3305      1737.31    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3306      4679.11   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
3307      2237.29    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3308      6066.47   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3309      6425.22    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3310      1378.25    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3311      2409.18   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3312      1266.23   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3313       608.25   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3314      2910.04   3/29/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3315      1954.12   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3316      2303.25   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3317      1471.83   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3318      4375.76   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3319        860.3   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3320      3226.35   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3321       5324.9   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3322      2634.18   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3323      2207.11   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3324      1818.92   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3325       527.45   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3326      2239.25   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3327      3956.11    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3328       1429.3   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3329      1464.41   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3330      5284.63   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3331       632.22   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3332      3210.88    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3284   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
3285   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3286   Not a Balloon Loan 15 YR FXD           0      0
3287   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.029
3288   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3289   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3290   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
3291   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.7
3292   Balloon Loan       2/ 6 MONTH LIBOR    0  6.919
3293   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.49
3294   Balloon Loan       2/ 6 MONTH LIBOR    0  6.919
3295   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.879
3296   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
3297   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3298   Balloon Loan       2/ 6 MONTH LIBOR    0   6.32
3299   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3300   Balloon Loan       2/ 6 MONTH LIBOR    0   6.77
3301   Balloon Loan       2/ 6 MONTH LIBOR    0  3.629
3302   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   4.62
3303   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3304   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.179
3305   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
3306   Balloon Loan       BALLOON OTHER       0      0
3307   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.129
3308   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.279
3309   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3310   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3311   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3312   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.329
3313   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3314   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
3315   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
3316   Balloon Loan       2/ 6 MONTH LIBOR    0  5.279
3317   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
3318   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
3319   Balloon Loan       BALLOON OTHER       0      0
3320   Balloon Loan       5/ 6 MONTH LIBOR    0  5.229
3321   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3322   Balloon Loan       2/ 6 MONTH LIBOR    0  6.629
3323   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
3324   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3325   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3326   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.679
3327   Not a Balloon Loan 30 YR FXD           0      0
3328   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3329   Not a Balloon Loan 2/ 6 MONTH LIBOR    0      6
3330   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
3331   Not a Balloon Loan 2/ 6 MONTH LIBOR    0      6
3332   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3284            6          6       2      1.5        6        0    7.65   13.65         24   5/1/2008   5/1/2008
3285            6          6       2      1.5        6        0    9.25   15.25         24   4/1/2008   4/1/2008
3286            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
3287            6          6       2      1.5        6        0     8.1    14.1         24   5/1/2008   5/1/2008
3288            6          6       2      1.5        6        0    9.65   15.65         24   4/1/2008   4/1/2008
3289            6          6       2      1.5        6        0   10.99   16.99         24   5/1/2008   5/1/2008
3290            6          6       2      1.5        6        0     7.7    13.7         24   5/1/2008   5/1/2008
3291            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
3292            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
3293            6          6       2      1.5        6        0   10.35   16.35         24   5/1/2008   5/1/2008
3294            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
3295            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
3296            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
3297            6          6       2      1.5        6        0    9.75   15.75         24   5/1/2008   5/1/2008
3298            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
3299            6          6       2      1.5        6        0    9.85   15.85         24   5/1/2008   5/1/2008
3300            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
3301            6          6       2      1.5        6        0     5.7    11.7         24   5/1/2008   5/1/2008
3302            6          6       2      1.5        6        0    6.55   12.55         24   5/1/2008   5/1/2008
3303            6          6       2      1.5        6        0    9.95   15.95         24   5/1/2008   5/1/2008
3304            6          6       2      1.5        6        0    6.25   12.25         24   5/1/2008   5/1/2008
3305            6          6       2      1.5        6        0     7.5    13.5         24   6/1/2008   6/1/2008
3306            0          0       0        0        0        0       0    7.85          0 00/00/0000 00/00/0000
3307            6          6       2      1.5        6        0     7.2    13.2         24   5/1/2008   5/1/2008
3308            6          6       2      1.5        6        0    8.35   14.35         24   5/1/2008   5/1/2008
3309            6          6       2      1.5        6        0   9.575  15.575         24   5/1/2008   5/1/2008
3310            6          6       2      1.5        6        0    11.9    17.9         24   5/1/2008   5/1/2008
3311            6          6       2      1.5        6        0    10.9    16.9         24   5/1/2008   5/1/2008
3312            6          6       2      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
3313            6          6       2      1.5        6        0     9.7    15.7         24   5/1/2008   5/1/2008
3314            6          6       2      1.5        6        0     8.6    14.6         24   5/1/2008   5/1/2008
3315            6          6       2      1.5        6        0     8.4    14.4         24   5/1/2008   5/1/2008
3316            6          6       2      1.5        6        0     7.5    13.5         24   6/1/2008   6/1/2008
3317            6          6       2      1.5        6        0    8.65   14.65         24   5/1/2008   5/1/2008
3318            6          6       2      1.5        6        0    8.45   14.45         24   5/1/2008   5/1/2008
3319            0          0       0        0        0        0       0    7.55          0 00/00/0000 00/00/0000
3320            6          6       2      1.5        6        0     7.3    13.3         60   5/1/2011   5/1/2011
3321            6          6       2      1.5        6        0    9.95   15.95         24   5/1/2008   5/1/2008
3322            6          6       2      1.5        6        0     8.7    14.7         24   5/1/2008   5/1/2008
3323            6          6       2      1.5        6        0     7.7    13.7         24   5/1/2008   5/1/2008
3324            6          6       2      1.5        6        0    9.69   15.69         24   5/1/2008   5/1/2008
3325            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
3326            6          6       2      1.5        6        0     6.9    12.9         24   6/1/2008   6/1/2008
3327            0          0       0        0        0        0       0    6.65          0 00/00/0000 00/00/0000
3328            6          6       2      1.5        6        0    11.9    17.9         24   7/1/2008   7/1/2008
3329            6          6       2      1.5        6        0    10.9    16.9         24   6/1/2008   6/1/2008
3330            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
3331            6          6       2      1.5        6        0     8.8    14.8         24   5/1/2008   5/1/2008
3332            0          0       0        0        0        0       0     7.6          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3284     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3285     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3286   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3287     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3288     5/1/2008   5/1/2008      20 Cash Out Refi    Easy Doc      Owner Occupied       1         0
3289     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3290     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3291     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3292     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Investor Occupied    1         0
3293     6/1/2008   6/1/2008      21 Rate & Term Refi Full          Owner Occupied       1         0
3294     6/1/2008   6/1/2008      21 Home Improvement Stated Doc    Owner Occupied       1         0
3295     6/1/2008   6/1/2008      21 Purchase         Full          Second Home          1         0
3296     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3297     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3298     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3299     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3300     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3301     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3302     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3303     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3304     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3305     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3306   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3307     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3308     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Second Home          1         0
3309     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3310     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3311     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3312     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
3313     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3314     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3315     6/1/2008   6/1/2008      21 Purchase         Full          Second Home          1         0
3316     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
3317     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
3318     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3319   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3320     6/1/2011   6/1/2011      57 Cash Out Refi    Full          Owner Occupied       1         0
3321     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3322     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3323     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3324     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3325     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3326     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3327   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3328     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3329     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3330     6/1/2008   6/1/2008      21 Home Improvement Easy Doc      Owner Occupied       1         0
3331     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3332   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3284           0       90       90    215000         0
3285           0       75       75    550000         0
3286           0    46.44    46.44    492000         0
3287           0    84.97    84.97    765000         0
3288           0       80       80    519000         0
3289           0    45.83    45.83    120000         0
3290      110000       80      100    550000         0
3291           0       65       65    310000         0
3292           0       80       80    275500         0
3293           0       75       75     68000         0
3294           0       75       75    400000         0
3295           0       90       90    251990         0
3296           0       90       90     97000         0
3297           0       90       90    260000         0
3298           0    76.71    76.71    730000         0
3299           0       80       80     84000         0
3300       29600       80      100    148000         0
3301      101400       80      100    507000         0
3302           0       90       90    851547         0
3303           0       75       75   1050000         0
3304       84800       80      100    424000         0
3305           0       80       80    330000         0
3306      171000       80      100    855000         0
3307       82400       80      100    412000         0
3308           0    55.75    55.75   1435000         0
3309           0       90       90    875000         0
3310           0    44.78    44.78    301500         0
3311           0     62.2     62.2    410000         0
3312       45720       80      100    228600         0
3313        7900       90      100     79000         0
3314           0    62.24    62.24    602500         0
3315           0       90       90    285000         0
3316           0    72.92    72.92    480000         0
3317       43800       80    98.56    236000         0
3318      150000       80      100    750000         0
3319           0    54.62    54.62    238000         0
3320           0       85       85    590000         0
3321           0       90       90    700000         0
3322       88000       80      100    440000         0
3323       82000       80      100    410000         0
3324           0       80       80    266000         0
3325        7000       90      100     70000         0
3326           0       85       85    400000         0
3327           0       85       85    725000         0
3328           0    51.85    51.85    270000         0
3329           0    51.67    51.67    300000         0
3330           0    51.75    51.75   1430000         0
3331           0    76.19    76.19    105000         0
3332           0       85       85    535000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3284          0 No MI       0                       Single Family     1 YEADON               PA    19050      576     0  21.5
3285          0 No MI       0                       Single Family     1 SAMMAMISH            WA    98075      513     0 50.37
3286          0 No MI       0                       Single Family     1 LINTHICUM HEIGHTS    MD    21090      540     0 16.78
3287          0 No MI       0                       Single Family     1 MANALAPAN            NJ     7726      586     0 33.97
3288          0 No MI       0                       Single Family     1 RICHMOND             CA    94804      532     0 43.48
3289          0 No MI       0                       Single Family     1 DETROIT              MI    48235      534     0 29.08
3290     550000 No MI       0                       Single Family     1 OXNARD               CA    93033      714     0 47.33
3291          0 No MI       0                       Single Family     1 WASHINGON            DC    20019      505     0 52.86
3292     275500 No MI       0                       Two Family        2 STOCKTON             CA    95219      666     0 20.99
3293          0 No MI       0                       Two Family        2 MILWAUKEE            WI    53206      522     0 44.19
3294          0 No MI       0                       Single Family     1 BETHEL               CT     6801      517     0 34.87
3295     251990 No MI       0                       Condomimium       1 WINTER GARDEN        FL    34787      646     0  44.2
3296      97000 No MI       0                       Single Family     1 COLUMBUS             OH    43211      554     0 46.63
3297     260000 No MI       0                       Three Family      3 EAST HARTFORD        CT     6108      545     0 54.55
3298          0 No MI       0                       Single Family     1 ALBANY               CA    94706      563     0 48.53
3299          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19120      627     0  38.6
3300     148000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32246      708     0 44.49
3301     507000 No MI       0                       Condomimium       1 SAN JOSE             CA    95131      717     0 49.95
3302     851547 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      614     0 54.46
3303          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90066      502     0 40.24
3304     424000 No MI       0                       Condomimium       1 EWA BEACH            HI    96706      747     0 49.14
3305          0 No MI       0                       Single Family     1 WESTON               FL    33326      685     0 41.68
3306          0 No MI       0                       Single Family     1 FAIRFIELD            CA    94534      722     0 45.59
3307     412000 No MI       0                       Single Family     1 MERRITT ISLAND       FL    32953      636     0  17.7
3308          0 No MI       0                       Condomimium       1 NEW YORK             NY    10025      555     0 53.71
3309          0 No MI       0                       Single Family     1 FULLERTON            CA    92833      561     0  40.1
3310          0 No MI       0                       Single Family     1 SACRAMENTO           CA    95827      511     0 38.78
3311          0 No MI       0                       Single Family     1 ATLANTIC CITY        NJ     8401      513     0 54.35
3312          0 No MI       0                       Single Family     1 RED BLUFF            CA    96080      639     0 20.51
3313      79000 No MI       0                       Single Family     1 DETROIT              MI    48219      552     0 45.67
3314          0 No MI       0                       Single Family     1 PERRIS               CA    92570      543     0 51.47
3315     285000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89032      592     0 48.27
3316          0 No MI       0                       Two Family        2 MIAMI                FL    33133      641     0 42.64
3317          0 No MI       0                       Four Family       4 JEFFERSON CITY       MO    65109      627     0 40.57
3318     750000 No MI       0                       Single Family     1 WASHINGTON           DC    20002      728     0 45.63
3319          0 No MI       0                       Single Family     1 PAHOA                HI    96778      649     0 37.27
3320          0 No MI       0                       Single Family     1 ALBUQUERQUE          NM    87120      632     0 53.41
3321          0 No MI       0                       Three Family      3 BROOKLYN             NY    11203      553     0 50.19
3322     440000 No MI       0                       Condomimium       1 CARLSBAD             CA    92009      777     0 45.63
3323     410000 No MI       0                       Single Family     1 LOS BANOS            CA    93635      707     0 46.18
3324          0 No MI       0                       Condomimium       1 SEATTLE              WA    98116      515     0  54.1
3325      70000 No MI       0                       Single Family     1 PARKERSBURG          WV    26101      573     0 54.63
3326     484000 No MI       0                       Single Family     1 CENTRAL ISLIP        NY    11722      698     0 50.12
3327          0 No MI       0                       Three Family      3 BROOKLYN             NY    11221      691     0 54.97
3328          0 No MI       0                       Two Family        2 POUGHKEEPSIE         NY    12601      502     0 35.89
3329          0 No MI       0                       Single Family     1 CHURCHTON            MD    20733      546     0 49.38
3330          0 No MI       0                       Single Family     1 FOSTER CITY          CA    94404      532     0 53.96
3331          0 No MI       0                       Single Family     1 BALTIMORE            MD    21205      531     0 32.86
3332     535000 No MI       0                       Single Family     1 NAPLES               FL    34120      631     0 47.22

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3284   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3285   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3286   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3287   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3288   Wholesale             CXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3289   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3290   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3291   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3292   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3293   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3294   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3295   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3296   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3297   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3298   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3299   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3300   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3301   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3302   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3303   Correspondent         A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3304   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3305   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3306   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3307   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3308   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3309   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3310   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3311   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3312   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3313   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3314   Correspondent         A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3315   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3316   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3317   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3318   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3319   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3320   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3321   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3322   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3323   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3324   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3325   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3326   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3327   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3328   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3329   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3330   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3331   Wholesale             BXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3332   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3333   Arm       Interest In Arrears    261000  260603.55   260,603.55      9.4     9.4       0.5    0    8.9  2175.62
3334   Fixed     Interest In Arrears    247500  247320.18   247,320.18      8.6     8.6       0.5    0    8.1  1833.26
3335   Arm       Interest Only          368000     368000   368,000.00     7.79    7.79       0.5    0   7.29  2388.93
3336   Arm       Interest In Arrears    387000  386612.53   386,612.53     7.49    7.49       0.5    0   6.99  2543.88
3337   Arm       Interest In Arrears    113750  113698.04   113,698.04     9.85    9.85       0.5    0   9.35   985.66
3338   Arm       Interest In Arrears     60000   59917.97    59,917.97      9.9     9.9       0.5    0    9.4   522.12
3339   Arm       Interest In Arrears    148500  148351.74   148,351.74      7.5     7.5       0.5    0      7   977.24
3340   Arm       Interest In Arrears     67200   67130.54    67,130.54     11.2    11.2       0.5    0   10.7   650.14
3341   Arm       Interest In Arrears     64000   63933.84    63,933.84     11.2    11.2       0.5    0   10.7   619.18
3342   Arm       Interest In Arrears     55250   55219.39    55,219.39    13.99   13.99       0.5    0  13.49   654.21
3343   Arm       Interest In Arrears    153000  152592.62   152,592.62     8.95    8.95       0.5    0   8.45  1225.58
3344   Arm       Interest In Arrears    230750   230554.3   230,554.30     12.1    12.1       0.5    0   11.6  2391.31
3345   Arm       Interest In Arrears    288915  288489.74   288,489.74     9.55    9.55       0.5    0   9.05  2439.91
3346   Arm       Interest Only          274000     274000   274,000.00      7.5     7.5       0.5    0      7   1712.5
3347   Arm       Interest In Arrears    297000  296807.67   296,807.67     8.99    8.99       0.5    0   8.49  2288.66
3348   Arm       Interest In Arrears     67500   67382.28    67,382.28      9.9     9.9       0.5    0    9.4   587.38
3349   Arm       Interest In Arrears    549000  548589.28   548,589.28      8.5     8.5       0.5    0      8  4024.69
3350   Arm       Interest In Arrears    120000  119935.84   119,935.84     8.25    8.25       0.5    0   7.75   856.97
3351   Arm       Interest In Arrears    224000  223659.75   223,659.75      9.4     9.4       0.5    0    8.9   1867.2
3352   Arm       Interest In Arrears    376000  375710.37   375,710.37      8.4     8.4       0.5    0    7.9  2727.87
3353   Fixed     Interest In Arrears     56000   55942.09    55,942.09     11.2    11.2       0.5    0   10.7   541.79
3354   Arm       Interest In Arrears    520000  519575.44   519,575.44      8.2     8.2       0.5    0    7.7  3693.89
3355   Arm       Interest In Arrears    342400  342151.23   342,151.23      8.6     8.6       0.5    0    8.1   2536.2
3356   Arm       Interest In Arrears    156600  156315.95   156,315.95     8.55    8.55       0.5    0   8.05  1209.68
3357   Fixed     Interest In Arrears    157250  156989.83   156,989.83     8.99    8.99       0.5    0   8.49  1264.14
3358   Fixed     Interest In Arrears    288000     284835   284,835.00     8.35    8.35       0.5    0   7.85  3547.73
3359   Arm       Interest In Arrears    272000  271881.62   271,881.62     8.95    8.95       0.5    0   8.45  2087.64
3360   Arm       Interest In Arrears    337500  336814.69   336,814.69     7.99    7.99       0.5    0   7.49  2474.11
3361   Arm       Interest Only          161200     161200   161,200.00     8.25    8.25       0.5    0   7.75  1108.25
3362   Arm       Interest In Arrears    364500   363904.4   363,904.40     9.05    9.05       0.5    0   8.55  2945.98
3363   Arm       Interest In Arrears    463500  463075.27   463,075.27      7.8     7.8       0.5    0    7.3  3153.41
3364   Arm       Interest In Arrears    332800  332605.92   332,605.92     7.95    7.95       0.5    0   7.45  2301.52
3365   Fixed     Interest In Arrears    192000  191940.88   191,940.88     7.75    7.75       0.5    0   7.25  1299.12
3366   Arm       Interest In Arrears    275600  275268.32   275,268.32     8.55    8.55       0.5    0   8.05   2128.9
3367   Fixed     Interest In Arrears     83200   83146.26    83,146.26   11.475  11.475       0.5    0 10.975   822.34
3368   Arm       Interest Only          540556     540556   540,556.00    6.725   6.725       0.5    0  6.225  3029.37
3369   Fixed     Interest In Arrears     51675   51641.62    51,641.62   11.475  11.475       0.5    0 10.975   510.75
3370   Arm       Interest In Arrears    490000  489796.99   489,796.99      6.7     6.7       0.5    0    6.2  2938.84
3371   Fixed     Interest In Arrears    135139     135017   135,017.00    9.925   9.925       0.5    0  9.425  1178.46
3372   Arm       Interest In Arrears    432000  431516.33   431,516.33      8.9     8.9       0.5    0    8.4  3444.94
3373   Arm       Interest In Arrears    150000  149751.82   149,751.82     8.99    8.99       0.5    0   8.49  1205.86
3374   Arm       Interest In Arrears    240000   239631.8   239,631.80     7.35    7.35       0.5    0   6.85  1653.54
3375   Arm       Interest Only          656772     656772   656,772.00     6.45    6.45       0.5    0   5.95  3530.15
3376   Arm       Interest In Arrears    465171  464815.52   464,815.52        7       7       0.5    0    6.5  2890.72
3377   Arm       Interest In Arrears    571500  571004.16   571,004.16     7.99    7.99       0.5    0   7.49  3969.42
3378   Arm       Interest In Arrears    361000   360786.4   360,786.40      7.9     7.9       0.5    0    7.4  2483.03
3379   Arm       Interest In Arrears    155040  153587.24   153,587.24      7.2     7.2       0.5    0    6.7   1052.4
3380   Fixed     Interest In Arrears    160000  159679.02   159,679.02     8.05    8.05       0.5    0   7.55  1179.61
3381   Arm       Interest In Arrears    105600   105451.5   105,451.50     7.25    7.25       0.5    0   6.75   720.38

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3333      2175.62   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3334      1833.26   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
3335      2388.93   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
3336      2543.88   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3337       985.66    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3338       522.12   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3339       977.24   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3340       650.14   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3341       619.18   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3342       654.21   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3343      1225.58   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3344      2391.31   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3345      2439.91   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3346       1712.5   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
3347      2288.66   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3348       587.38   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3349      4024.69   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3350       856.97    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3351       1867.2   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3352      2727.87   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3353       541.79   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3354      3693.89   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3355       2536.2   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
3356      1209.68   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3357      1264.14   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3358      3547.73    5/2/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       36
3359      2087.64   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3360      2474.11   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3361      1108.25   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
3362      2945.98   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3363      3153.41   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3364      2301.52   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3365      1299.12   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3366       2128.9   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3367       822.34   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3368      3029.37   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
3369       510.75   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3370      2938.84   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3371      1178.46   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3372      3444.94   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3373      1205.86   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3374      1653.54   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3375      3530.15    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       36
3376      2890.72   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3377      3969.42   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
3378      2483.03   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3379       1052.4   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3380      1179.61   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3381       720.38   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3333   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3334   Balloon Loan       BALLOON OTHER       0      0
3335   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.719
3336   Balloon Loan       2/ 6 MONTH LIBOR    0  5.419
3337   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3338   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3339   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
3340   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3341   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3342   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3343   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
3344   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3345   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3346   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.429
3347   Balloon Loan       2/ 6 MONTH LIBOR    0  6.919
3348   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3349   Balloon Loan       2/ 6 MONTH LIBOR    0  6.429
3350   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
3351   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3352   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
3353   Not a Balloon Loan 30 YR FXD           0      0
3354   Balloon Loan       2/ 6 MONTH LIBOR    0  6.129
3355   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
3356   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.479
3357   Not a Balloon Loan 30 YR FXD           0      0
3358   Not a Balloon Loan 10 YR FXD           0      0
3359   Balloon Loan       2/ 6 MONTH LIBOR    0  6.879
3360   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.919
3361   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.179
3362   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
3363   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
3364   Balloon Loan       2/ 6 MONTH LIBOR    0  5.879
3365   Balloon Loan       BALLOON OTHER       0      0
3366   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.479
3367   Not a Balloon Loan 30 YR FXD           0      0
3368   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.654
3369   Not a Balloon Loan 30 YR FXD           0      0
3370   Balloon Loan       2/ 6 MONTH LIBOR    0  4.479
3371   Not a Balloon Loan 30 YR FXD           0      0
3372   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.829
3373   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.919
3374   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.279
3375   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.379
3376   Balloon Loan       2/ 6 MONTH LIBOR    0  4.779
3377   Balloon Loan       2/ 6 MONTH LIBOR    0  5.919
3378   Balloon Loan       3/ 6 MONTH LIBOR    0  5.679
3379   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.129
3380   Not a Balloon Loan 30 YR FXD           0      0
3381   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.029
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3333            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
3334            0          0       0        0        0        0       0     8.6          0 00/00/0000 00/00/0000
3335            6          6       2      1.5        6        0    7.79   13.79         24   5/1/2008   5/1/2008
3336            6          6       2      1.5        6        0    7.49   13.49         24   5/1/2008   5/1/2008
3337            6          6       2      1.5        6        0    9.85   15.85         24   7/1/2008   7/1/2008
3338            6          6       2      1.5        6        0     9.9    15.9         24   5/1/2008   5/1/2008
3339            6          6       2      1.5        6        0     7.5    13.5         24   5/1/2008   5/1/2008
3340            6          6       2      1.5        6        0    11.2    17.2         24   5/1/2008   5/1/2008
3341            6          6       2      1.5        6        0    11.2    17.2         24   5/1/2008   5/1/2008
3342            6          6       2      1.5        6        0   13.99   19.99         24   5/1/2008   5/1/2008
3343            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
3344            6          6       2      1.5        6        0    12.1    18.1         24   5/1/2008   5/1/2008
3345            6          6       2      1.5        6        0    9.55   15.55         24   5/1/2008   5/1/2008
3346            6          6       2      1.5        6        0     7.5    13.5         24   5/1/2008   5/1/2008
3347            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
3348            6          6       2      1.5        6        0     9.9    15.9         24   5/1/2008   5/1/2008
3349            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
3350            6          6       2      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
3351            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
3352            6          6       2      1.5        6        0     8.4    14.4         24   5/1/2008   5/1/2008
3353            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3354            6          6       2      1.5        6        0     8.2    14.2         24   5/1/2008   5/1/2008
3355            6          6       2      1.5        6        0     8.6    14.6         24   5/1/2008   5/1/2008
3356            6          6       2      1.5        6        0    8.55   14.55         24   5/1/2008   5/1/2008
3357            0          0       0        0        0        0       0    8.99          0 00/00/0000 00/00/0000
3358            0          0       0        0        0        0       0    8.35          0 00/00/0000 00/00/0000
3359            6          6       2      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
3360            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
3361            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
3362            6          6       2      1.5        6        0    9.05   15.05         24   5/1/2008   5/1/2008
3363            6          6       2      1.5        6        0     7.8    13.8         24   5/1/2008   5/1/2008
3364            6          6       2      1.5        6        0    7.95   13.95         24   6/1/2008   6/1/2008
3365            0          0       0        0        0        0       0    7.75          0 00/00/0000 00/00/0000
3366            6          6       2      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
3367            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3368            6          6       2      1.5        6        0   6.725  12.725         24   5/1/2008   5/1/2008
3369            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3370            6          6       2      1.5        6        0     6.7    12.7         24   6/1/2008   6/1/2008
3371            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3372            6          6       2      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
3373            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008
3374            6          6       2      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
3375            6          6       2      1.5        6        0    6.45   12.45         24   6/1/2008   6/1/2008
3376            6          6       3      1.5        6        0       7      13         24   6/1/2008   6/1/2008
3377            6          6       3      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
3378            6          6       3      1.5        6        0     7.9    13.9         36   6/1/2009   6/1/2009
3379            6          6       3      1.5        6        0     7.2    13.2         24   5/1/2008   5/1/2008
3380            0          0       0        0        0        0       0    8.05          0 00/00/0000 00/00/0000
3381            6          6       3      1.5        6        0    7.25   13.25         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3333     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
3334   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3335     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3336     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3337     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3338     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Investor Occupied    1         0
3339     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3340     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
3341     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
3342     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3343     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3344     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3345     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3346     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3347     6/1/2008   6/1/2008      21 Cash Out Refi    Easy Doc      Owner Occupied       1         0
3348     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
3349     6/1/2008   6/1/2008      21 Home Improvement Stated Doc    Owner Occupied       1         0
3350     7/1/2008   7/1/2008      22 Rate & Term Refi Full          Second Home          1         0
3351     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3352     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3353   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    224000
3354     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3355     6/1/2008   6/1/2008      21 Home Improvement Full          Owner Occupied       1         0
3356     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3357   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3358   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Second Home          1         0
3359     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3360     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3361     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3362     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3363     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3364     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3365   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3366     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3367   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    332800
3368     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3369   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    275600
3370     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3371   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    540556
3372     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3373     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3374     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3375     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3376     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3377     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3378     7/1/2009   7/1/2009      34 Cash Out Refi    Full          Owner Occupied       1         0
3379     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3380   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
3381     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3333           0       90       90    290000         0
3334           0       90       90    275000         0
3335       92000       80      100    460000         0
3336           0       90       90    430000         0
3337           0       65       65    175000         0
3338       15000       80      100     75000         0
3339       16500       90      100    165000         0
3340           0       80       80     84000         0
3341           0       80       80     80000         0
3342           0       65       65     85000         0
3343       17000       90      100    170000         0
3344           0       65       65    355000         0
3345           0       85       85    339900         0
3346           0    87.54    87.54    313000         0
3347       16500       90       95    330000         0
3348           0       90       90     75000         0
3349           0       90       90    610000         0
3350           0       80       80    150000         0
3351       56000       80      100    280000         0
3352           0       80       80    470000         0
3353           0       20      100    280000         0
3354      130000       80      100    650000         0
3355           0       80       80    428000         0
3356       17400       90      100    174000         0
3357           0    82.33    82.33    191000         0
3358           0       80       80    360000         0
3359       68000       80      100    340000         0
3360           0       75       75    450000         0
3361       40300       80      100    201500         0
3362       20250       90       95    405000         0
3363           0    82.77    82.77    560000         0
3364       83200       80      100    416000         0
3365       48000       80      100    240000         0
3366       51675       80       95    344500         0
3367           0       20      100    416000         0
3368      135139       80      100    675694         0
3369           0       15       95    344500         0
3370           0       70       70    700000         0
3371           0       20      100    675694         0
3372           0    88.16    88.16    490000         0
3373           0      100      100    150000         0
3374       72000     76.8    99.84    312500         0
3375           0       80       80    820965         0
3376           0       75       75    620229         0
3377           0       90       90    635000         0
3378           0       95       95    380000         0
3379       38760       80      100    193800         0
3380           0    53.33    53.33    300000         0
3381           0       80       80    132000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3333          0 No MI       0                       Single Family     1 MODESTO              CA    95358      615     0 29.91
3334          0 No MI       0                       Single Family     1 TAMPA                FL    33605      560     0 53.76
3335     460000 No MI       0                       Single Family     1 PITTSBURG            CA    94565      598     0 44.11
3336          0 No MI       0                       Single Family     1 OXON HILL            MD    20745      588     0  53.6
3337          0 No MI       0                       Single Family     1 PORT SAINT LUCIE     FL    34952      540     0 37.22
3338      75000 No MI       0                       Single Family     1 KANSAS CITY          MO    64127      582     0 40.69
3339     165000 No MI       0                       Single Family     1 MIAMI                FL    33142      555     0 47.43
3340          0 No MI       0                       Single Family     1 BALTIMORE            MD    21216      522     0  48.9
3341          0 No MI       0                       Single Family     1 BALTIMORE            MD    21216      522     0 48.62
3342          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19139      600     0  43.1
3343     170000 No MI       0                       Single Family     1 PORT CHARLOTTE       FL    33952      565     0 49.57
3344          0 No MI       0                       Single Family     1 KENT                 WA    98031      525     0  47.4
3345     339900 No MI       0                       Single Family     1 SPOKANE              WA    99208      504     0 51.23
3346          0 No MI       0                       Single Family     1 PORTERVILLE          CA    93257      623     0 44.54
3347          0 No MI       0                       Single Family     1 HYATTSVILLE          MD    20784      590     0 24.29
3348          0 No MI       0                       Single Family     1 SAINT LOUIS          MO    63147      613     0 27.18
3349          0 No MI       0                       Single Family     1 HAYWARD              CA    94545      632     0 53.57
3350          0 No MI       0                       Single Family     1 VIRGINIA BEACH       VA    23462      594     0 43.49
3351     280000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19144      640     0 47.66
3352          0 No MI       0                       Two Family        2 PATERSON             NJ     7504      569     0 44.95
3353     280000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19144      640     0 47.66
3354     650000 No MI       0                       Single Family     1 SAN JOSE             CA    95122      645     0 42.55
3355          0 No MI       0                       Condomimium       1 GLENDALE             CA    91201      574     0 38.98
3356     174000 No MI       0                       Single Family     1 WEST ALLIS           WI    53214      566     0 54.88
3357          0 No MI       0                       Single Family     1 KEIZER               OR    97303      552     0 43.87
3358     360000 No MI       0                       Single Family     1 CAPTAIN COOK         HI    96704      692     0 40.88
3359     340000 No MI       0                       Single Family     1 SACRAMENTO           CA    95823      712     0 39.08
3360          0 No MI       0                       Single Family     1 ROSAMOND             CA    93560      537     0 24.25
3361     201500 No MI       0                       Single Family     1 SHELTON              WA    98584      591     0 47.31
3362          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90061      591     0 49.87
3363          0 No MI       0                       Single Family     1 LODI                 NJ     7644      703     0 48.61
3364     416000 No MI       0                       Two Family        2 BRONX                NY    10454      672     0 43.98
3365          0 No MI       0                       Single Family     1 VOLCANO              HI    96785      602     0  45.9
3366     344500 No MI       0                       Single Family     1 BRENTWOOD            NY    11717      676     0 32.21
3367     416000 No MI       0                       Two Family        2 BRONX                NY    10454      672     0 43.98
3368     675694 No MI       0                       Single Family     1 DOUGLASVILLE         GA    30135      679     0 49.65
3369     344500 No MI       0                       Single Family     1 BRENTWOOD            NY    11717      676     0 32.21
3370          0 No MI       0                       Single Family     1 HAYWARD              CA    94541      637     0 48.53
3371     675694 No MI       0                       Single Family     1 DOUGLASVILLE         GA    30135      679     0 49.65
3372          0 No MI       0                       Single Family     1 STATEN ISLAND        NY    10306      551     0  45.8
3373     150000 No MI       0                       Single Family     1 PORTERVILLE          CA    93257      733     0 43.75
3374     312500 No MI       0                       Single Family     1 TURLOCK              CA    95380      709     0 46.31
3375     820965 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      721     0 30.36
3376     620229 No MI       0                       Single Family     1 PATTERSON            CA    95363      641     0 47.84
3377          0 No MI       0                       Single Family     1 PINOLE               CA    94564      579     0 48.91
3378          0 No MI       0                       Three Family      3 POUGHKEEPSIE         NY    12601      627     0 49.14
3379     193800 No MI       0                       Single Family     1 GRESHAM              OR    97030      738     0 43.48
3380          0 No MI       0                       Single Family     1 HIALEAH              FL    33013      614     0 38.59
3381          0 No MI       0                       Condomimium       1 CHICAGO              IL    60637      647     0 40.76

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3333   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3334   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3335   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3336   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3337   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3338   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3339   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3340   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3341   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3342   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3343   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3344   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3345   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3346   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3347   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3348   Wholesale             A+XP  Yes      7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
3349   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3350   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3351   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3352   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3353   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3354   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3355   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3356   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3357   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3358   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3359   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3360   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3361   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3362   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3363   Wholesale             AXP   No       7/1/2006 5/1/2006     1     0     0      0    1 FHLT 2006-B     2
3364   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3365   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3366   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3367   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3368   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3369   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3370   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
3371   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3372   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3373   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3374   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3375   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3376   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3377   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3378   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3379   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3380   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3381   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3382   Fixed     Interest In Arrears    173600  173467.24   173,467.24     7.35    7.35       0.5    0   6.85  1196.06
3383   Arm       Interest In Arrears    184000  183903.04   183,903.04      8.3     8.3       0.5    0    7.8  1320.98
3384   Arm       Interest In Arrears    552000     551441   551,441.00     7.45    7.45       0.5    0   6.95  3612.18
3385   Arm       Interest In Arrears    128000  127805.55   127,805.55      9.4     9.4       0.5    0    8.9  1066.97
3386   Arm       Interest In Arrears    264000  263841.52   263,841.52     7.85    7.85       0.5    0   7.35  1805.98
3387   Arm       Interest In Arrears     85500    85475.2    85,475.20     10.3    10.3       0.5    0    9.8   746.22
3388   Arm       Interest In Arrears    151200  150871.42   150,871.42     7.85    7.85       0.5    0   7.35  1093.69
3389   Arm       Interest In Arrears    434000  433813.33   433,813.33     8.99    8.99       0.5    0   8.49  3344.37
3390   Arm       Interest In Arrears    139500  139301.44   139,301.44    7.725   7.725       0.5    0  7.225   996.99
3391   Arm       Interest In Arrears    130500  130366.97   130,366.97     9.35    9.35       0.5    0   8.85  1083.07
3392   Fixed     Interest In Arrears    165000  164890.52   164,890.52      7.5     7.5       0.5    0      7  1085.82
3393   Arm       Interest In Arrears    611250  610982.46   610,982.46    10.05   10.05       0.5    0   9.55  5386.76
3394   Fixed     Interest In Arrears     68000   67953.86    67,953.86    11.25   11.25       0.5    0  10.75   660.46
3395   Fixed     Interest In Arrears     66000   65955.46    65,955.46   11.275  11.275       0.5    0 10.775   642.29
3396   Arm       Interest In Arrears    452000  451728.68   451,728.68     7.85    7.85       0.5    0   7.35  3092.05
3397   Arm       Interest In Arrears    269500  269326.91   269,326.91     11.5    11.5       0.5    0     11  2668.84
3398   Arm       Interest In Arrears    413642  413254.45   413,254.45     9.75    9.75       0.5    0   9.25  3553.83
3399   Arm       Interest In Arrears    337600  337160.19   337,160.19     6.55    6.55       0.5    0   6.05  1988.54
3400   Arm       Interest In Arrears    727500  727023.51   727,023.51     7.55    7.55       0.5    0   7.05  4814.37
3401   Fixed     Interest In Arrears    175000  174744.58   174,744.58      7.6     7.6       0.5    0    7.1  1235.64
3402   Arm       Interest In Arrears    780000  778823.93   778,823.93     7.35    7.35       0.5    0   6.85  5046.71
3403   Arm       Interest In Arrears    279960  279730.59   279,730.59     6.75    6.75       0.5    0   6.25  1689.16
3404   Arm       Interest In Arrears    350100  349870.99   349,870.99     7.55    7.55       0.5    0   7.05  2316.86
3405   Fixed     Interest In Arrears    195000   194621.1   194,621.10   11.025  11.025       0.5    0 10.525  1860.72
3406   Fixed     Interest In Arrears     92000   91941.33    91,941.33     8.25    8.25       0.5    0   7.75   691.17
3407   Arm       Interest Only          260000     260000   260,000.00      7.4     7.4       0.5    0    6.9  1603.33
3408   Fixed     Interest In Arrears     23000   22952.06    22,952.06   11.575  11.575       0.5    0 11.075   269.79
3409   Arm       Interest In Arrears    661950  660834.23   660,834.23      8.9     8.9       0.5    0    8.4  5278.64
3410   Arm       Interest In Arrears     64500   64489.49    64,489.49      9.9     9.9       0.5    0    9.4   542.64
3411   Arm       Interest In Arrears    320000  319868.66   319,868.66    10.35   10.35       0.5    0   9.85  2891.34
3412   Arm       Interest In Arrears    192000  191940.88   191,940.88     7.75    7.75       0.5    0   7.25  1299.12
3413   Arm       Interest In Arrears    520000  519674.13   519,674.13      7.7     7.7       0.5    0    7.2  3499.08
3414   Arm       Interest In Arrears    110000  109979.98   109,979.98     11.8    11.8       0.5    0   11.3  1091.63
3415   Fixed     Interest In Arrears    189000  188712.65   188,712.65     7.39    7.39       0.5    0   6.89  1307.31
3416   Fixed     Interest In Arrears    130000  129911.31   129,911.31   11.225  11.225       0.5    0 10.725  1260.18
3417   Arm       Interest In Arrears    528000  526734.45   526,734.45      8.5     8.5       0.5    0      8  4059.87
3418   Arm       Interest In Arrears    176000   175806.6   175,806.60     8.99    8.99       0.5    0   8.49  1414.87
3419   Arm       Interest In Arrears    436000  435895.17   435,895.17      8.6     8.6       0.5    0    8.1   3229.5
3420   Arm       Interest In Arrears    322400   322135.8   322,135.80     6.75    6.75       0.5    0   6.25  1945.23
3421   Arm       Interest In Arrears    320000  319551.37   319,551.37      7.8     7.8       0.5    0    7.3  2303.59
3422   Arm       Interest In Arrears    512000  511734.13   511,734.13     8.35    8.35       0.5    0   7.85  3695.14
3423   Arm       Interest Only          463200     463200   463,200.00     9.35    9.35       0.5    0   8.85   3609.1
3424   Fixed     Interest In Arrears    200000   199637.4   199,637.40      6.5     6.5       0.5    0      6  1264.14
3425   Arm       Interest In Arrears    333000  332494.19   332,494.19      7.4     7.4       0.5    0    6.9  2305.63
3426   Arm       Interest In Arrears    267750   267474.2   267,474.20      9.3     9.3       0.5    0    8.8  2212.43
3427   Arm       Interest In Arrears    307200   307064.3   307,064.30      8.9     8.9       0.5    0    8.4     2346
3428   Arm       Interest In Arrears    399950   399510.5   399,510.50     8.99    8.99       0.5    0   8.49  3215.22
3429   Fixed     Interest In Arrears     76800   76760.48    76,760.48     12.5    12.5       0.5    0     12   819.66
3430   Fixed     Interest In Arrears    115800  115729.99   115,729.99   11.775  11.775       0.5    0 11.275  1171.12

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3382      1196.06   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3383      1320.98   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3384      3612.18   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12
3385      1066.97   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3386      1805.98    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3387       746.22   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3388      1093.69   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3389      3344.37    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3390       996.99    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3391      1083.07    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3392      1085.82    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3393      5386.76    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3394       660.46   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3395       642.29    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3396      3092.05    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3397      2668.84   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3398      3553.83    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3399      1988.54   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
3400      4814.37   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3401      1235.64    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3402      5046.71   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3403      1689.16    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3404      2316.86   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3405      1860.72   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3406       691.17   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3407      1603.33   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
3408       269.79   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
3409      5278.64   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3410       542.64    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3411      2891.34    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3412      1299.12    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3413      3499.08    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3414      1091.63    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3415      1307.31    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3416      1260.18    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3417      4059.87    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3418      1414.87   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3419       3229.5    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3420      1945.23    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3421      2303.59   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3422      3695.14   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3423       3609.1    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
3424      1264.14   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3425      2305.63    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3426      2212.43    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3427         2346   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3428      3215.22    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3429       819.66   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3430      1171.12    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3382   Not a Balloon Loan 30 YR FXD           0      0
3383   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
3384   Balloon Loan       2/ 6 MONTH LIBOR    0  5.379
3385   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3386   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
3387   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3388   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.779
3389   Balloon Loan       2/ 6 MONTH LIBOR    0  6.919
3390   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.504
3391   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3392   Balloon Loan       BALLOON OTHER       0      0
3393   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3394   Not a Balloon Loan 30 YR FXD           0      0
3395   Not a Balloon Loan 30 YR FXD           0      0
3396   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
3397   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3398   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3399   Balloon Loan       2/ 6 MONTH LIBOR    0  4.479
3400   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
3401   Not a Balloon Loan 30 YR FXD           0      0
3402   Balloon Loan       2/ 6 MONTH LIBOR    0  5.129
3403   Balloon Loan       2/ 6 MONTH LIBOR    0  4.679
3404   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
3405   Not a Balloon Loan 30 YR FXD           0      0
3406   Not a Balloon Loan 30 YR FXD           0      0
3407   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.121
3408   Not a Balloon Loan 15 YR FXD           0      0
3409   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.829
3410   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3411   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3412   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
3413   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
3414   Balloon Loan       2/ 6 MONTH LIBOR    0   6.75
3415   Not a Balloon Loan 30 YR FXD           0      0
3416   Not a Balloon Loan 30 YR FXD           0      0
3417   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
3418   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
3419   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
3420   Balloon Loan       2/ 6 MONTH LIBOR    0  4.679
3421   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.579
3422   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
3423   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.99
3424   Not a Balloon Loan 30 YR FXD           0      0
3425   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.179
3426   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3427   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
3428   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
3429   Not a Balloon Loan 30 YR FXD           0      0
3430   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3382            0          0       0        0        0        0       0    7.35          0 00/00/0000 00/00/0000
3383            6          6       3      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
3384            6          6       3      1.5        6        0    7.45   13.45         24   5/1/2008   5/1/2008
3385            6          6       3      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
3386            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
3387            6          6       3      1.5        6        0    10.3    16.3         24   6/1/2008   6/1/2008
3388            6          6       3      1.5        6        0    7.85   13.85         24   5/1/2008   5/1/2008
3389            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
3390            6          6       3      1.5        6        0   7.725  13.725         24   6/1/2008   6/1/2008
3391            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
3392            0          0       0        0        0        0       0     7.5          0 00/00/0000 00/00/0000
3393            6          6       3      1.5        6        0   10.05   16.05         24   7/1/2008   7/1/2008
3394            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
3395            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3396            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
3397            6          6       3      1.5        6        0    11.5    17.5         24   6/1/2008   6/1/2008
3398            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
3399            6          6       3      1.5        6        0    6.55   12.55         24   5/1/2008   5/1/2008
3400            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
3401            0          0       0        0        0        0       0     7.6          0 00/00/0000 00/00/0000
3402            6          6       3      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
3403            6          6       3      1.5        6        0    6.75   12.75         24   6/1/2008   6/1/2008
3404            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
3405            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3406            0          0       0        0        0        0       0    8.25          0 00/00/0000 00/00/0000
3407            6          6       3      1.5        6        0     7.4    13.4         24   7/1/2008   7/1/2008
3408            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3409            6          6       3      1.5        6        0     8.9    14.9         24   5/1/2008   5/1/2008
3410            6          6       3      1.5        6        0     9.9    15.9         24   7/1/2008   7/1/2008
3411            6          6       3      1.5        6        0   10.35   16.35         24   7/1/2008   7/1/2008
3412            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
3413            6          6       3      1.5        6        0     7.7    13.7         24   6/1/2008   6/1/2008
3414            6          6       3      1.5        6        0    11.8    17.8         24   6/1/2008   6/1/2008
3415            0          0       0        0        0        0       0    7.39          0 00/00/0000 00/00/0000
3416            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3417            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
3418            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
3419            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
3420            6          6       3      1.5        6        0    6.75   12.75         24   6/1/2008   6/1/2008
3421            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
3422            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
3423            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
3424            0          0       0        0        0        0       0     6.5          0 00/00/0000 00/00/0000
3425            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
3426            6          6       3      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
3427            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
3428            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
3429            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3430            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3382   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3383     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3384     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3385     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3386     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3387     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3388     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3389     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3390     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3391     7/1/2008   7/1/2008      22 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3392   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3393     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3394   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    272000
3395   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    264000
3396     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3397     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3398     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3399     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
3400     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
3401   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3402     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3403     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3404     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3405   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    780000
3406   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3407     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3408   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     92000
3409     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3410     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3411     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3412     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3413     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3414     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3415   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3416   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    520000
3417     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3418     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3419     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3420     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3421     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3422     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3423     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3424   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3425     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3426     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3427     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3428     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3429   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    307200
3430   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    463200

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3382           0       70       70    248000         0
3383           0       80       80    230000         0
3384           0       80       80    690000         0
3385           0       80       80    160000         0
3386       66000       80      100    330000         0
3387           0       90       90     95000         0
3388       37800       80      100    189000         0
3389           0       70       70    620000         0
3390       46500       75      100    186000         0
3391           0       90       90    145000         0
3392           0     54.1     54.1    305000         0
3393           0       75       75    815000         0
3394           0       20      100    340000         0
3395           0       20      100    330000         0
3396      113000       80      100    565000         0
3397           0       70       70    385000         0
3398           0       95       95    435413         0
3399       84400       80      100    422000         0
3400           0       75       75    970000         0
3401           0    57.19    57.19    306000         0
3402      195000       80      100    975000         0
3403       69990       80      100    349950         0
3404           0    87.74    87.74    399000         0
3405           0       20      100    975000         0
3406       23000       80      100    115000         0
3407           0    72.22    72.22    360000         0
3408           0       20      100    115000         0
3409           0       90       90    735500         0
3410           0      100      100     64500         0
3411           0       80       80    400000         0
3412           0       80       80    240000         0
3413      130000       80      100    650000         0
3414           0    27.78    27.78    396000         0
3415           0       90       90    210000         0
3416           0       20      100    650000         0
3417           0       80       80    660000         0
3418       33000       80       95    220000         0
3419      109000       80      100    545000         0
3420       80600       80      100    403000         0
3421       80000       80      100    400000         0
3422      128000       80      100    640000         0
3423      115800       80      100    579000         0
3424           0       80       80    250000         0
3425           0       90       90    370000         0
3426           0       85       85    315000         0
3427       76800       80      100    384000         0
3428           0       80       80    499950         0
3429           0       20      100    384000         0
3430           0       20      100    579000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3382          0 No MI       0                       Single Family     1 POMPANO BEACH        FL    33066      671     0 54.41
3383          0 No MI       0                       Single Family     1 WEST PALM BEACH      FL    33417      613     0 46.66
3384          0 No MI       0                       Single Family     1 SAN JOSE             CA    95124      616     0 53.81
3385          0 No MI       0                       Single Family     1 NEWFANE              NY    14028      556     0 38.46
3386     330000 No MI       0                       Single Family     1 CAPE CORAL           FL    33914      717     0 44.74
3387          0 No MI       0                       Single Family     1 SILETZ               OR    97380      573     0 40.24
3388     189000 No MI       0                       Single Family     1 WEST PALM BEACH      FL    33415      588     0 52.34
3389          0 No MI       0                       Three Family      3 OAKLAND              CA    94601      533     0 34.58
3390     186000 No MI       0                       Single Family     1 MARYSVILLE           CA    95901      579     0 49.28
3391          0 No MI       0                       Single Family     1 WINSTON SALEM        NC    27127      604     0 51.55
3392          0 No MI       0                       Single Family     1 KEAAU                HI    96749      618     0 28.03
3393          0 No MI       0                       Single Family     1 WADDELL              AZ    85355      518     0 52.41
3394     340000 No MI       0                       Single Family     1 SACRAMENTO           CA    95823      712     0 39.08
3395     330000 No MI       0                       Single Family     1 CAPE CORAL           FL    33990      717     0 44.74
3396     565000 No MI       0                       Single Family     1 SALINAS              CA    93905      684     0 46.84
3397          0 No MI       0                       Single Family     1 MAPLEWOOD            NJ     7040      512     0 54.92
3398     435413 No MI       0                       Single Family     1 ORLANDO              FL    32820      608     0 42.49
3399     422000 No MI       0                       Condomimium       1 HAYWARD              CA    94546      816     0 47.77
3400          0 No MI       0                       Single Family     1 CASTRO VALLEY        CA    94552      699     0 51.72
3401          0 No MI       0                       Single Family     1 APPLE VALLEY         CA    92308      668     0 30.73
3402     975000 No MI       0                       Single Family     1 HESPERIA             CA    92344      777     0 48.16
3403     349950 No MI       0                       Single Family     1 KENT                 WA    98031      739     0 47.21
3404     399000 No MI       0                       Condomimium       1 HERCULES             CA    94547      573     0 51.15
3405     975000 No MI       0                       Single Family     1 HESPERIA             CA    92344      777     0 48.16
3406     115000 No MI       0                       Single Family     1 HUACHUCA CITY        AZ    85616      636     0 43.32
3407          0 No MI       0                       Single Family     1 STATEN ISLAND        NY    10304      645     0 38.29
3408     115000 No MI       0                       Single Family     1 HUACHUCA CITY        AZ    85616      636     0 43.32
3409     735500 No MI       0                       Single Family     1 SAN MATEO            CA    94403      665     0 45.55
3410      64500 No MI       0                       Single Family     1 MYRTLE POINT         OR    97458      664     0 46.96
3411          0 No MI       0                       Single Family     1 SHIRLEY              NY    11967      538     0 52.77
3412          0 No MI       0                       Single Family     1 REDDING              CA    96002      603     0 44.83
3413     650000 No MI       0                       Single Family     1 PLEASANT HILL        CA    94523      638     0  48.1
3414          0 No MI       0                       Single Family     1 HOLLISTER            CA    95023      505     0 53.62
3415          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19119      661     0 44.84
3416     650000 No MI       0                       Single Family     1 PLEASANT HILL        CA    94523      638     0  48.1
3417          0 No MI       0                       Condomimium       1 KAILUA KONA          HI    96740      673     0 54.69
3418     220000 No MI       0                       Single Family     1 SACRAMENTO           CA    95824      504     0 54.81
3419     545000 No MI       0                       Two Family        2 VALLEJO              CA    94590      632     0 46.06
3420     403000 No MI       0                       Single Family     1 MANTECA              CA    95337      718     0 45.18
3421     400000 No MI       0                       Single Family     1 COLUMBUS             OH    43205      743     0 29.33
3422     640000 No MI       0                       Single Family     1 OAKLAND              CA    94605      750     0 42.72
3423     579000 No MI       0                       Condomimium       1 SAN JOSE             CA    95126      758     0 47.61
3424          0 No MI       0                       Single Family     1 ISLAND PARK          ID    83429      641     0 51.56
3425          0 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89081      607     0 50.66
3426          0 No MI       0                       Single Family     1 SEWELL               NJ     8080      534     0 54.84
3427     384000 No MI       0                       Single Family     1 FAIR OAKS            CA    95628      580     0 49.24
3428     499950 No MI       0                       Single Family     1 CLOVIS               CA    93619      505     0 40.94
3429     384000 No MI       0                       Single Family     1 FAIR OAKS            CA    95628      580     0 49.24
3430     579000 No MI       0                       Condomimium       1 SAN JOSE             CA    95126      758     0 47.61

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3382   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3383   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3384   Wholesale             BXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
3385   Wholesale             A-XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3386   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3387   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3388   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3389   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3390   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3391   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3392   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3393   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
3394   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3395   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3396   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3397   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3398   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3399   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3400   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3401   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3402   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3403   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3404   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3405   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3406   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3407   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3408   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3409   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3410   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3411   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3412   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3413   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3414   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3415   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3416   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3417   Wholesale             AXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3418   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3419   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3420   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3421   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3422   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3423   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3424   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3425   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3426   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3427   Correspondent         A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3428   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3429   Correspondent         XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3430   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3431   Arm       Interest In Arrears    368000   367714.8   367,714.80     6.95    6.95       0.5    0   6.45  2273.52
3432   Arm       Interest In Arrears    374400  374196.91   374,196.91      8.2     8.2       0.5    0    7.7   2659.6
3433   Arm       Interest In Arrears    384967  384799.44   384,799.44     8.95    8.95       0.5    0   8.45  2954.68
3434   Arm       Interest In Arrears    412000  411493.88   411,493.88     8.45    8.45       0.5    0   7.95  3153.34
3435   Fixed     Interest In Arrears     67000   66975.97    66,975.97   10.975  10.975       0.5    0 10.475    636.8
3436   Arm       Interest In Arrears    388000  387767.12   387,767.12     7.85    7.85       0.5    0   7.35  2654.23
3437   Arm       Interest In Arrears    269500   269333.5   269,333.50     7.75    7.75       0.5    0   7.25   1823.5
3438   Fixed     Interest In Arrears     97000   96953.85    96,953.85    12.85   12.85       0.5    0  12.35  1061.66
3439   Arm       Interest In Arrears    225980  225766.02   225,766.02      9.7     9.7       0.5    0    9.2  1933.23
3440   Arm       Interest In Arrears    619960  619492.83   619,492.83     7.05    7.05       0.5    0   6.55  3875.17
3441   Arm       Interest In Arrears    570000   569708.3   569,708.30      8.4     8.4       0.5    0    7.9  4135.34
3442   Fixed     Interest In Arrears    349000  348425.05   348,425.05     6.99    6.99       0.5    0   6.49  2319.57
3443   Arm       Interest In Arrears    328000  327829.67   327,829.67     8.35    8.35       0.5    0   7.85   2367.2
3444   Arm       Interest In Arrears    444569  444248.84   444,248.84     7.65    7.65       0.5    0   7.15  3154.29
3445   Fixed     Interest In Arrears    381500  381204.35   381,204.35     6.95    6.95       0.5    0   6.45  2356.92
3446   Arm       Interest In Arrears    366400  366142.68   366,142.68      7.3     7.3       0.5    0    6.8   2357.2
3447   Arm       Interest In Arrears    416000  415805.06   415,805.06      8.7     8.7       0.5    0    8.2  3113.12
3448   Fixed     Interest In Arrears    111142  111107.25   111,107.25     11.6    11.6       0.5    0   11.1  1109.12
3449   Arm       Interest In Arrears    173500  173415.02   173,415.02     8.55    8.55       0.5    0   8.05  1278.53
3450   Fixed     Interest In Arrears    154990  154889.91   154,889.91   11.475  11.475       0.5    0 10.975   1531.9
3451   Fixed     Interest In Arrears    104000  103937.13   103,937.13   11.775  11.775       0.5    0 11.275  1051.78
3452   Arm       Interest In Arrears    152000  151828.05   151,828.05     8.85    8.85       0.5    0   8.35  1206.66
3453   Arm       Interest In Arrears    268000  267841.77   267,841.77    8.625   8.625       0.5    0  8.125  2084.48
3454   Fixed     Interest In Arrears    300000  299785.72   299,785.72      7.9     7.9       0.5    0    7.4  2063.46
3455   Arm       Interest In Arrears     82500   82415.03    82,415.03      9.3     9.3       0.5    0    8.8    681.7
3456   Arm       Interest In Arrears    107800  107770.43   107,770.43     8.15    8.15       0.5    0   7.65   761.71
3457   Fixed     Interest In Arrears     91600   91537.51    91,537.51   11.225  11.225       0.5    0 10.725   887.94
3458   Arm       Interest In Arrears    316800  316583.08   316,583.08      7.9     7.9       0.5    0    7.4  2302.52
3459   Fixed     Interest In Arrears     79200   79175.91    79,175.91   11.725  11.725       0.5    0 11.225   797.94
3460   Arm       Interest In Arrears     88000   87916.67    87,916.67      9.7     9.7       0.5    0    9.2   752.83
3461   Arm       Interest In Arrears    800000  799793.02   799,793.02     8.35    8.35       0.5    0   7.85  5773.65
3462   Arm       Interest In Arrears    359600  358922.37   358,922.37      6.3     6.3       0.5    0    5.8  2225.83
3463   Arm       Interest In Arrears    345600  345364.07   345,364.07      7.4     7.4       0.5    0    6.9   2248.8
3464   Arm       Interest In Arrears    280000  279879.73   279,879.73        9       9       0.5    0    8.5  2159.82
3465   Fixed     Interest In Arrears     50050   50028.79    50,028.79     10.2    10.2       0.5    0    9.7   446.64
3466   Fixed     Interest In Arrears     93600   93533.29    93,533.29   11.025  11.025       0.5    0 10.525   893.15
3467   Arm       Interest In Arrears    135000  134966.08   134,966.08     8.45    8.45       0.5    0   7.95   984.55
3468   Fixed     Interest In Arrears    604000  603397.56   603,397.56     5.99    5.99       0.5    0   5.49  3617.41
3469   Fixed     Interest In Arrears    294500  293991.39   293,991.39     6.75    6.75       0.5    0   6.25  1910.13
3470   Arm       Interest In Arrears    208800  208730.45   208,730.45    7.475   7.475       0.5    0  6.975   1370.2
3471   Arm       Interest In Arrears    256000   255807.1   255,807.10     7.05    7.05       0.5    0   6.55  1600.17
3472   Fixed     Interest In Arrears    257000  256538.57   256,538.57     6.55    6.55       0.5    0   6.05  1632.88
3473   Fixed     Interest In Arrears     52200   52186.41    52,186.41   12.425  12.425       0.5    0 11.925   554.08
3474   Arm       Interest In Arrears    320000  319538.08   319,538.08     7.65    7.65       0.5    0   7.15  2270.45
3475   Arm       Interest In Arrears    440000  439735.88   439,735.88     7.85    7.85       0.5    0   7.35  3009.96
3476   Arm       Interest In Arrears    335808   335337.2   335,337.20      7.8     7.8       0.5    0    7.3  2417.39
3477   Fixed     Interest In Arrears    480000  479040.08   479,040.08     5.99    5.99       0.5    0   5.49  2874.76
3478   Arm       Interest Only          359600     359600   359,600.00     7.85    7.85       0.5    0   7.35  2352.38
3479   Arm       Interest In Arrears    248000  247809.95   247,809.95     6.99    6.99       0.5    0   6.49  1539.35

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3431      2273.52   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3432       2659.6   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3433      2954.68   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3434      3153.34   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3435        636.8    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3436      2654.23    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3437       1823.5    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3438      1061.66    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3439      1933.23   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3440      3875.17    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3441      4135.34   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3442      2319.57   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3443       2367.2    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3444      3154.29   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3445      2356.92    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3446       2357.2   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3447      3113.12   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3448      1109.12   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3449      1278.53   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3450       1531.9    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3451      1051.78   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3452      1206.66   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3453      2084.48    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3454      2063.46   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3455        681.7   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3456       761.71    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3457       887.94   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3458      2302.52   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3459       797.94   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3460       752.83   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3461      5773.65   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3462      2225.83   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3463       2248.8   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3464      2159.82   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3465       446.64    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3466       893.15   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3467       984.55    6/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3468      3617.41    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3469      1910.13   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3470       1370.2   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3471      1600.17   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3472      1632.88   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3473       554.08   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3474      2270.45   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3475      3009.96   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3476      2417.39   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3477      2874.76   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3478      2352.38    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3479      1539.35   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3431   Balloon Loan       2/ 6 MONTH LIBOR    0  4.879
3432   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
3433   Balloon Loan       2/ 6 MONTH LIBOR    0  6.729
3434   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.229
3435   Not a Balloon Loan 30 YR FXD           0      0
3436   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
3437   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
3438   Not a Balloon Loan 30 YR FXD           0      0
3439   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3440   Balloon Loan       2/ 6 MONTH LIBOR    0  4.829
3441   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
3442   Not a Balloon Loan 30 YR FXD           0      0
3443   Balloon Loan       2/ 6 MONTH LIBOR    0  6.129
3444   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.429
3445   Balloon Loan       BALLOON OTHER       0      0
3446   Balloon Loan       2/ 6 MONTH LIBOR    0  5.079
3447   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
3448   Not a Balloon Loan 30 YR FXD           0      0
3449   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
3450   Not a Balloon Loan 30 YR FXD           0      0
3451   Not a Balloon Loan 30 YR FXD           0      0
3452   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.129
3453   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.346
3454   Balloon Loan       BALLOON OTHER       0      0
3455   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.99
3456   Balloon Loan       2/ 6 MONTH LIBOR    0  5.929
3457   Not a Balloon Loan 30 YR FXD           0      0
3458   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.679
3459   Not a Balloon Loan 30 YR FXD           0      0
3460   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3461   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
3462   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.079
3463   Balloon Loan       2/ 6 MONTH LIBOR    0  5.179
3464   Balloon Loan       2/ 6 MONTH LIBOR    0  6.779
3465   Not a Balloon Loan 30 YR FXD           0      0
3466   Not a Balloon Loan 30 YR FXD           0      0
3467   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
3468   Not a Balloon Loan 30 YR FXD           0      0
3469   Not a Balloon Loan 30 YR FXD           0      0
3470   Balloon Loan       2/ 6 MONTH LIBOR    0  5.196
3471   Balloon Loan       2/ 6 MONTH LIBOR    0  4.829
3472   Not a Balloon Loan 30 YR FXD           0      0
3473   Not a Balloon Loan 30 YR FXD           0      0
3474   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.429
3475   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
3476   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.579
3477   Not a Balloon Loan 30 YR FXD           0      0
3478   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.571
3479   Balloon Loan       2/ 6 MONTH LIBOR    0  4.769
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3431            6          6       3      1.5        6        0    6.95   12.95         24   6/1/2008   6/1/2008
3432            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
3433            6          6       3      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
3434            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
3435            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3436            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
3437            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
3438            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3439            6          6       3      1.5        6        0     9.7    15.7         24   6/1/2008   6/1/2008
3440            6          6       3      1.5        6        0    7.05   13.05         24   6/1/2008   6/1/2008
3441            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
3442            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
3443            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
3444            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
3445            0          0       0        0        0        0       0    6.95          0 00/00/0000 00/00/0000
3446            6          6       3      1.5        6        0     7.3    13.3         24   6/1/2008   6/1/2008
3447            6          6       3      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
3448            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3449            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
3450            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3451            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3452            6          6       3      1.5        6        0    8.85   14.85         24   6/1/2008   6/1/2008
3453            6          6       3      1.5        6        0   8.625  14.625         24   7/1/2008   7/1/2008
3454            0          0       0        0        0        0       0     7.9          0 00/00/0000 00/00/0000
3455            6          6       3      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
3456            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
3457            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3458            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
3459            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3460            6          6       3      1.5        6        0     9.7    15.7         24   6/1/2008   6/1/2008
3461            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
3462            6          6       3      1.5        6        0     6.3    12.3         24   6/1/2008   6/1/2008
3463            6          6       3      1.5        6        0     7.4    13.4         24   6/1/2008   6/1/2008
3464            6          6       3      1.5        6        0       9      15         24   6/1/2008   6/1/2008
3465            0          0       0        0        0        0       0    10.2          0 00/00/0000 00/00/0000
3466            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3467            6          6       3      1.5     8.45        0    8.45    16.9         24   6/1/2008   6/1/2008
3468            0          0       0        0        0        0       0    5.99          0 00/00/0000 00/00/0000
3469            0          0       0        0        0        0       0    6.75          0 00/00/0000 00/00/0000
3470            6          6       3      1.5        6        0   7.475  13.475         24   7/1/2008   7/1/2008
3471            6          6       3      1.5        6        0    7.05   13.05         24   6/1/2008   6/1/2008
3472            0          0       0        0        0        0       0    6.55          0 00/00/0000 00/00/0000
3473            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3474            6          6       3      1.5        6        0    7.65   13.65         24   6/1/2008   6/1/2008
3475            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
3476            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
3477            0          0       0        0        0        0       0    5.99          0 00/00/0000 00/00/0000
3478            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3479            6          6       3      1.5        6        0    6.99   12.99         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3431     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3432     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3433     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Second Home          1         0
3434     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3435   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    268000
3436     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3437     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3438   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    388000
3439     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3440     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3441     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3442   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3443     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3444     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3445   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
3446     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3447     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3448   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    444569
3449     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3450   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    619960
3451   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    416000
3452     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3453     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3454   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Second Home          1         0
3455     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3456     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3457   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    366400
3458     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3459   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    316800
3460     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3461     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3462     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3463     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3464     7/1/2008   7/1/2008      22 Rate & Term Refi Full          Owner Occupied       1         0
3465   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3466   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    374400
3467     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3468   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3469   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3470     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3471     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3472   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3473   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    208800
3474     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3475     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3476     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3477   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3478     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3479     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3431       92000       80      100    460000         0
3432       93600       80      100    468000         0
3433       96242       80      100    481209         0
3434      103000       80      100    515000         0
3435           0       20      100    335000         0
3436       97000       80      100    485000         0
3437           0       70       70    385000         0
3438           0       20      100    485000         0
3439       56495       80      100    282475         0
3440      154990       80      100    774950         0
3441           0    71.34    71.34    799000         0
3442           0    49.57    49.57    704000         0
3443       82000       80      100    410000         0
3444      111142       80      100    555711         0
3445           0       70       70    545000         0
3446       91600       80      100    458000         0
3447      104000       80      100    520000         0
3448           0       20      100    555711         0
3449           0    59.62    59.62    291000         0
3450           0       20      100    774950         0
3451           0       20      100    520000         0
3452           0       80       80    190000         0
3453       67000       80      100    335000         0
3454           0       80       80    375000         0
3455           0    73.66    73.66    112000         0
3456           0       70       70    154000         0
3457           0       20      100    458000         0
3458       79200       80      100    396000         0
3459           0       20      100    396000         0
3460           0       80       80    110000         0
3461      200000    61.54    76.92   1300000         0
3462       89900       80      100    449500         0
3463           0       80       80    432000         0
3464           0       80       80    350000         0
3465           0    58.88    58.88     85000         0
3466           0       20      100    468000         0
3467           0    53.57    53.57    252000         0
3468           0       80       80    755000         0
3469           0    83.52    83.52    352626         0
3470       52200       80      100    261000         0
3471       64000       80      100    320000         0
3472           0    87.12    87.12    295000         0
3473           0       20      100    261000         0
3474           0       80       80    400000         0
3475           0       80       80    550000         0
3476       83952       80      100    419760         0
3477           0       75       75    640000         0
3478       89900       80      100    449500         0
3479       62000       80      100    310000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3431          0 No MI       0                       Single Family     1 BALDWIN              NY    11510      638     0 49.01
3432     468000 No MI       0                       Single Family     1 ASHBURN              VA    20147      716     0 48.52
3433     481209 No MI       0                       Condomimium       1 KAPOLEI              HI    96707      738     0 44.58
3434     515000 No MI       0                       Single Family     1 ROHNERT PARK         CA    94928      738     0  46.7
3435     335000 No MI       0                       Single Family     1 CORNING              CA    96021      672     0 47.95
3436     485000 No MI       0                       Single Family     1 RICHMOND             CA    94806      617     0 36.73
3437          0 No MI       0                       Single Family     1 MASTIC               NY    11950      628     0  44.5
3438     485000 No MI       0                       Single Family     1 RICHMOND             CA    94806      617     0 36.73
3439     282475 No MI       0                       Single Family     1 CHICAGO              IL    60632      681     0 40.21
3440     774950 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      631     0 30.06
3441          0 No MI       0                       Single Family     1 MIAMI                FL    33176      641     0 39.34
3442          0 No MI       0                       Single Family     1 VACAVILLE            CA    95688      623     0 45.85
3443     410000 No MI       0                       Condomimium       1 SAN RAFAEL           CA    94901      689     0 45.74
3444     555711 No MI       0                       Single Family     1 HAGERSTOWN           MD    21740      647     0 49.72
3445          0 No MI       0                       Single Family     1 BUENA PARK           CA    90620      651     0 54.73
3446     458000 No MI       0                       Condomimium       1 HONOLULU             HI    96815      627     0    44
3447     520000 No MI       0                       Single Family     1 OAKLAND              CA    94608      737     0 41.03
3448     555711 No MI       0                       Single Family     1 HAGERSTOWN           MD    21740      647     0 49.72
3449          0 No MI       0                       Single Family     1 VISALIA              CA    93277      576     0 53.64
3450     774950 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      631     0 30.06
3451     520000 No MI       0                       Single Family     1 OAKLAND              CA    94608      737     0 41.03
3452          0 No MI       0                       Single Family     1 JOLIET               IL    60435      508     0 53.14
3453     335000 No MI       0                       Single Family     1 CORNING              CA    96021      672     0 47.95
3454          0 No MI       0                       Single Family     1 BUMPASS              VA    23024      731     0 14.98
3455          0 No MI       0                       Single Family     1 BALTIMORE            MD    21206      519     0 27.13
3456     154000 No MI       0                       Single Family     1 NAMPA                ID    83651      580     0 53.93
3457     458000 No MI       0                       Condomimium       1 HONOLULU             HI    96815      627     0    44
3458     396000 No MI       0                       Single Family     1 MIDDLE ISLAND        NY    11953      636     0 46.57
3459     396000 No MI       0                       Single Family     1 MIDDLE ISLAND        NY    11953      636     0 46.57
3460     120000 No MI       0                       Single Family     1 LOCUST               NC    28097      504     0 45.13
3461          0 No MI       0                       Single Family     1 DANVILLE             CA    94526      580     0 49.31
3462     449500 No MI       0                       Single Family     1 VISALIA              CA    93277      717     0 27.84
3463          0 No MI       0                       Single Family     1 MIAMI                FL    33155      682     0 46.59
3464          0 No MI       0                       Single Family     1 STOCKTON             CA    95210      577     0 52.74
3465          0 No MI       0                       Single Family     1 DURHAM               NC    27707      531     0 52.81
3466     468000 No MI       0                       Single Family     1 ASHBURN              VA    20147      716     0 48.52
3467          0 No MI       0                       Single Family     1 CITRUS HEIGHTS       CA    95621      560     0 52.89
3468          0 No MI       0                       Single Family     1 NAPA                 CA    94558      705     0 54.82
3469     352626 No MI       0                       Single Family     1 VISALIA              CA    93291      635     0 36.01
3470     261000 No MI       0                       Two Family        2 ORANGE               NJ     7050      609     0 52.17
3471     320000 No MI       0                       Condomimium       1 MILILANI             HI    96789      711     0 42.66
3472          0 No MI       0                       Single Family     1 OLYMPIA              WA    98501      655     0 52.57
3473     261000 No MI       0                       Two Family        2 ORANGE               NJ     7050      609     0 52.17
3474          0 No MI       0                       Single Family     1 TOMS RIVER           NJ     8755      728     0 52.47
3475          0 No MI       0                       Single Family     1 LA HONDA             CA    94020      616     0 54.55
3476     419760 No MI       0                       Single Family     1 ISLIP TERRACE        NY    11752      670     0 49.63
3477          0 No MI       0                       Single Family     1 OCEAN CITY           MD    21842      666     0 45.26
3478     449500 No MI       0                       Single Family     1 LINCOLN              CA    95648      583     0 47.66
3479     310000 No MI       0                       Single Family     1 MODESTO              CA    95350      759     0 42.45

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3431   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3432   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3433   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3434   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3435   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3436   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3437   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3438   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3439   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3440   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3441   Correspondent         A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3442   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3443   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3444   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3445   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3446   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3447   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3448   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3449   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3450   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3451   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3452   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3453   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3454   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3455   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
3456   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3457   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3458   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3459   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3460   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3461   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3462   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3463   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3464   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3465   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3466   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3467   Correspondent         A+XP  Yes      7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     1
3468   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3469   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3470   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3471   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3472   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
3473   Wholesale             XTA   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3474   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3475   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3476   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3477   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3478   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3479   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3480   Arm       Interest In Arrears    212800  212636.91   212,636.91     6.99    6.99       0.5    0   6.49  1320.87
3481   Fixed     Interest In Arrears    155000  154468.66   154,468.66     7.95    7.95       0.5    0   7.45  1291.67
3482   Arm       Interest In Arrears    140400  140327.21   140,327.21     9.25    9.25       0.5    0   8.75  1155.04
3483   Arm       Interest In Arrears    160000  159890.11   159,890.11      7.5     7.5       0.5    0      7  1052.92
3484   Arm       Interest In Arrears    485800  485676.49   485,676.49     8.41    8.41       0.5    0   7.91  3528.16
3485   Fixed     Interest In Arrears    756000  754940.11   754,940.11      7.8     7.8       0.5    0    7.3  5442.23
3486   Arm       Interest In Arrears    237600  237266.88   237,266.88      7.8     7.8       0.5    0    7.3  1710.42
3487   Arm       Interest In Arrears    200900   200801.6   200,801.60     8.55    8.55       0.5    0   8.05  1480.44
3488   Arm       Interest In Arrears    107000  106959.12   106,959.12     6.99    6.99       0.5    0   6.49   664.16
3489   Arm       Interest In Arrears    342400   342208.8   342,208.80      8.1     8.1       0.5    0    7.6  2406.48
3490   Arm       Interest In Arrears    386750  386266.56   386,266.56      9.5     9.5       0.5    0      9  3252.01
3491   Arm       Interest In Arrears    435197  434480.04   434,480.04     6.99    6.99       0.5    0   6.49  2892.46
3492   Fixed     Interest In Arrears    613800  613324.32   613,324.32     6.95    6.95       0.5    0   6.45  3792.08
3493   Arm       Interest In Arrears     60300    60248.1    60,248.10    10.15   10.15       0.5    0   9.65   535.88
3494   Fixed     Interest In Arrears     89900    89876.2    89,876.20    12.35   12.35       0.5    0  11.85   949.02
3495   Arm       Interest In Arrears    138400  138359.18   138,359.18      7.9     7.9       0.5    0    7.4   951.95
3496   Fixed     Interest In Arrears     85600   85542.23    85,542.23   11.275  11.275       0.5    0 10.775   833.03
3497   Fixed     Interest In Arrears    108800  108725.78   108,725.78   11.225  11.225       0.5    0 10.725  1054.67
3498   Fixed     Interest In Arrears     40000   39975.04    39,975.04   12.325  12.325       0.5    0 11.825   421.48
3499   Arm       Interest In Arrears    372000  371812.38   371,812.38     8.45    8.45       0.5    0   7.95  2712.98
3500   Arm       Interest In Arrears    360000  359815.78   359,815.78      8.4     8.4       0.5    0    7.9  2611.79
3501   Arm       Interest In Arrears    178500  178459.55   178,459.55    11.15   11.15       0.5    0  10.65  1678.38
3502   Arm       Interest In Arrears    200000  199921.63   199,921.63      6.9     6.9       0.5    0    6.4  1228.37
3503   Arm       Interest In Arrears    240000  239871.68   239,871.68     8.25    8.25       0.5    0   7.75  1713.94
3504   Fixed     Interest In Arrears    150000  149727.44   149,727.44     6.95    6.95       0.5    0   6.45   926.71
3505   Arm       Interest In Arrears    159200  159101.66   159,101.66     7.75    7.75       0.5    0   7.25  1077.18
3506   Arm       Interest In Arrears    280000  279811.54   279,811.54     7.45    7.45       0.5    0   6.95  1832.27
3507   Fixed     Interest In Arrears    136000  135917.17   135,917.17      7.8     7.8       0.5    0    7.3   925.28
3508   Arm       Interest Only          365600     365600   365,600.00     7.99    7.99       0.5    0   7.49  2434.29
3509   Fixed     Interest In Arrears     93000   92941.24    92,941.24   11.575  11.575       0.5    0 11.075    926.3
3510   Fixed     Interest In Arrears     70000   69957.21    69,957.21   11.725  11.725       0.5    0 11.225   705.25
3511   Arm       Interest In Arrears    337400  337066.75   337,066.75      9.5     9.5       0.5    0      9  2837.05
3512   Fixed     Interest In Arrears     28500   28482.77    28,482.77   11.775  11.775       0.5    0 11.275   288.23
3513   Arm       Interest In Arrears    103880  103805.19   103,805.19     7.65    7.65       0.5    0   7.15   737.05
3514   Arm       Interest In Arrears    160800   160718.9   160,718.90     8.45    8.45       0.5    0   7.95  1172.71
3515   Arm       Interest In Arrears    305600  305528.65   305,528.65      8.7     8.7       0.5    0    8.2  2286.95
3516   Fixed     Interest In Arrears    350000  349047.39   349,047.39     5.99    5.99       0.5    0   5.49  2096.18
3517   Fixed     Interest In Arrears     91400   91376.08    91,376.08     12.4    12.4       0.5    0   11.9   968.39
3518   Arm       Interest In Arrears    492000  491848.53   491,848.53     7.75    7.75       0.5    0   7.25  3328.97
3519   Arm       Interest In Arrears    196000  195941.37   195,941.37     7.85    7.85       0.5    0   7.35   1340.8
3520   Fixed     Interest In Arrears     25970    25962.1    25,962.10   11.725  11.725       0.5    0 11.225   261.65
3521   Fixed     Interest In Arrears    398000   397618.7   397,618.70      6.2     6.2       0.5    0    5.7  2437.63
3522   Arm       Interest In Arrears    208250  208179.73   208,179.73      9.8     9.8       0.5    0    9.3   1735.7
3523   Arm       Interest In Arrears    175100  174990.27   174,990.27      7.7     7.7       0.5    0    7.2  1178.25
3524   Arm       Interest In Arrears    317210  317172.53   317,172.53    10.95   10.95       0.5    0  10.45  2932.01
3525   Arm       Interest In Arrears    296000  295518.09   295,518.09     7.05    7.05       0.5    0   6.55  1979.25
3526   Arm       Interest In Arrears    204000  203661.26   203,661.26     6.95    6.95       0.5    0   6.45  1350.38
3527   Arm       Interest In Arrears    480000  479764.93   479,764.93     8.55    8.55       0.5    0   8.05  3537.12
3528   Arm       Interest In Arrears    519200  518824.94   518,824.94      7.2     7.2       0.5    0    6.7  3302.17

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3480      1320.87   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3481      1291.67   5/15/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240       36
3482      1155.04   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3483      1052.92   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3484      3528.16    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3485      5442.23   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3486      1710.42   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3487      1480.44   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3488       664.16    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3489      2406.48   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3490      3252.01   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3491      2892.46   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3492      3792.08   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3493       535.88   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3494       949.02    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3495       951.95    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3496       833.03   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3497      1054.67   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3498       421.48   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3499      2712.98   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3500      2611.79   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3501      1678.38   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3502      1228.37    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3503      1713.94   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3504       926.71   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3505      1077.18   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3506      1832.27   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3507       925.28   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3508      2434.29    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3509        926.3   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3510       705.25   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3511      2837.05   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3512       288.23   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3513       737.05   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3514      1172.71   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3515      2286.95    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3516      2096.18   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3517       968.39    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3518      3328.97    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3519       1340.8    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3520       261.65   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3521      2437.63   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3522       1735.7   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3523      1178.25   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3524      2932.01   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3525      1979.25   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3526      1350.38   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3527      3537.12   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3528      3302.17   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3480   Balloon Loan       2/ 6 MONTH LIBOR    0  4.769
3481   Not a Balloon Loan 20 YR FXD           0      0
3482   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.971
3483   Balloon Loan       2/ 6 MONTH LIBOR    0  5.279
3484   Balloon Loan       2/ 6 MONTH LIBOR    0  6.189
3485   Not a Balloon Loan 30 YR FXD           0      0
3486   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.579
3487   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
3488   Balloon Loan       2/ 6 MONTH LIBOR    0  4.769
3489   Balloon Loan       2/ 6 MONTH LIBOR    0  5.879
3490   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3491   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.769
3492   Balloon Loan       BALLOON OTHER       0      0
3493   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3494   Not a Balloon Loan 30 YR FXD           0      0
3495   Balloon Loan       2/ 6 MONTH LIBOR    0  5.621
3496   Not a Balloon Loan 30 YR FXD           0      0
3497   Not a Balloon Loan 30 YR FXD           0      0
3498   Not a Balloon Loan 30 YR FXD           0      0
3499   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
3500   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
3501   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3502   Balloon Loan       2/ 6 MONTH LIBOR    0  4.679
3503   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
3504   Balloon Loan       BALLOON OTHER       0      0
3505   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
3506   Balloon Loan       2/ 6 MONTH LIBOR    0  5.229
3507   Balloon Loan       BALLOON OTHER       0      0
3508   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.711
3509   Not a Balloon Loan 30 YR FXD           0      0
3510   Not a Balloon Loan 30 YR FXD           0      0
3511   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3512   Not a Balloon Loan 30 YR FXD           0      0
3513   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.371
3514   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
3515   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
3516   Not a Balloon Loan 30 YR FXD           0      0
3517   Not a Balloon Loan 30 YR FXD           0      0
3518   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
3519   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
3520   Not a Balloon Loan 30 YR FXD           0      0
3521   Not a Balloon Loan 30 YR FXD           0      0
3522   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3523   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
3524   Balloon Loan       2/ 6 MONTH LIBOR    0   6.25
3525   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.829
3526   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.729
3527   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
3528   Balloon Loan       2/ 6 MONTH LIBOR    0  4.979
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3480            6          6       3      1.5        6        0    6.99   12.99         24   6/1/2008   6/1/2008
3481            0          0       0        0        0        0       0    7.95          0 00/00/0000 00/00/0000
3482            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
3483            6          6       3      1.5        6        0     7.5    13.5         24   6/1/2008   6/1/2008
3484            6          6       3      1.5        6        0    8.41   14.41         24   7/1/2008   7/1/2008
3485            0          0       0        0        0        0       0     7.8          0 00/00/0000 00/00/0000
3486            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
3487            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
3488            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
3489            6          6       3      1.5        6        0     8.1    14.1         24   6/1/2008   6/1/2008
3490            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
3491            6          6       3      1.5        6        0    6.99   12.99         24   6/1/2008   6/1/2008
3492            0          0       0        0        0        0       0    6.95          0 00/00/0000 00/00/0000
3493            6          6       3      1.5        6        0   10.15   16.15         24   6/1/2008   6/1/2008
3494            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3495            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
3496            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3497            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3498            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3499            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
3500            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
3501            6          6       3      1.5        6        0   11.15   17.15         24   6/1/2008   6/1/2008
3502            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
3503            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
3504            0          0       0        0        0        0       0    6.95          0 00/00/0000 00/00/0000
3505            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
3506            6          6       3      1.5        6        0    7.45   13.45         24   6/1/2008   6/1/2008
3507            0          0       0        0        0        0       0     7.8          0 00/00/0000 00/00/0000
3508            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
3509            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3510            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3511            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
3512            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3513            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
3514            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
3515            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3516            0          0       0        0        0        0       0    5.99          0 00/00/0000 00/00/0000
3517            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3518            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
3519            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3520            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3521            0          0       0        0        0        0       0     6.2          0 00/00/0000 00/00/0000
3522            6          6       3      1.5        6        0     9.8    15.8         24   6/1/2008   6/1/2008
3523            6          6       3      1.5        6        0     7.7    13.7         24   6/1/2008   6/1/2008
3524            6          6       3      1.5        6        0   10.95   16.95         24   7/1/2008   7/1/2008
3525            6          6       3      1.5        6        0    7.05   13.05         24   6/1/2008   6/1/2008
3526            6          6       3      1.5        6        0    6.95   12.95         24   6/1/2008   6/1/2008
3527            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
3528            6          6       3      1.5        6        0     7.2    13.2         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3480     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3481   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3482     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3483     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3484     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3485   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3486     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3487     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
3488     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3489     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3490     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3491     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3492   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3493     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3494   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    359600
3495     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3496   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    342400
3497   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    435197
3498   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    160000
3499     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3500     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3501     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3502     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3503     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3504   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
3505     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3506     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3507   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3508     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3509   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    372000
3510   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    280000
3511     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3512   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    159200
3513     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3514     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3515     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Investor Occupied    1         0
3516   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3517   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    365600
3518     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3519     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3520   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    103880
3521   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3522     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3523     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3524     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3525     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3526     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3527     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
3528     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3480           0       80       80    266000         0
3481           0    55.36    55.36    280000         0
3482       15600       90      100    156000         0
3483       40000       80      100    200000         0
3484           0    67.01    67.01    725000         0
3485           0       90       90    840000         0
3486           0       80       80    297000         0
3487           0       70       70    287000         0
3488           0    64.85    64.85    165000         0
3489       85600       80      100    428000         0
3490           0       85       85    455000         0
3491      108800       80      100    543997         0
3492           0       90       90    682000         0
3493           0       90       90     67000         0
3494           0       20      100    449500         0
3495       34600       80      100    173000         0
3496           0       20      100    428000         0
3497           0       20      100    543997         0
3498           0       20      100    200000         0
3499       93000       80      100    465000         0
3500           0    89.44    89.44    402500         0
3501           0       70       70    255000         0
3502       45000       80       98    250000         0
3503           0       80       80    300000         0
3504           0    57.69    57.69    260000         0
3505       28500       80    94.32    199000         0
3506       70000    79.55    99.43    352000         0
3507       34000       80      100    170000         0
3508       91400       80      100    457000         0
3509           0       20      100    465000         0
3510           0    19.89    99.43    352000         0
3511           0    89.97    89.97    374999         0
3512           0    14.32    94.32    199000         0
3513       25970       80      100    129850         0
3514       40200       80      100    201000         0
3515           0    74.99    74.99    407500         0
3516           0    51.47    51.47    680000         0
3517           0       20      100    457000         0
3518      123000       80      100    615000         0
3519           0       80       80    245000         0
3520           0       20      100    129850         0
3521       99500       80      100    497500         0
3522           0       85       85    245000         0
3523       30900       85      100    206000         0
3524           0     62.2     62.2    510000         0
3525       74000       80      100    370000         0
3526       51000       80      100    255000         0
3527           0       80       80    600000         0
3528      129800       80      100    649000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3480          0 No MI       0                       Single Family     1 TACOMA               WA    98445      754     0 51.53
3481          0 No MI       0                       Single Family     1 LANCASTER            CA    93535      627     0 44.37
3482     156000 No MI       0                       Single Family     1 DETROIT              MI    48224      607     0 43.78
3483     200000 No MI       0                       Condomimium       1 WAILUKU              HI    96793      605     0 42.93
3484          0 No MI       0                       Single Family     1 TRACY                CA    95377      543     0    55
3485          0 No MI       0                       Single Family     1 LAHAINA              HI    96761      724     0 35.86
3486          0 No MI       0                       Single Family     1 FORT LAUDERDALE      FL    33312      694     0 34.93
3487          0 No MI       0                       Single Family     1 STOCKTON             CA    95205      565     0 50.78
3488          0 No MI       0                       Single Family     1 ESSEX                MD    21221      634     0 50.09
3489     428000 No MI       0                       Condomimium       1 SAN RAFAEL           CA    94901      689     0 50.51
3490          0 No MI       0                       Single Family     1 GEORGETOWN           CA    95634      541     0 50.55
3491     543997 No MI       0                       Single Family     1 PORTERVILLE          CA    93257      636     0 47.81
3492     682000 No MI       0                       Single Family     1 MIAMI                FL    33157      649     0 43.42
3493          0 No MI       0                       Single Family     1 COLUMBUS             OH    43211      563     0 36.89
3494     449500 No MI       0                       Single Family     1 LINCOLN              CA    95648      583     0 47.66
3495     173000 No MI       0                       Single Family     1 SALEM                OR    97305      624     0 33.99
3496     428000 No MI       0                       Condomimium       1 SAN RAFAEL           CA    94901      689     0 50.51
3497     543997 No MI       0                       Single Family     1 PORTERVILLE          CA    93257      636     0 44.56
3498     200000 No MI       0                       Condomimium       1 WAILUKU              HI    96793      605     0 42.93
3499     465000 No MI       0                       Single Family     1 OAKLEY               CA    94561      669     0 49.07
3500          0 No MI       0                       Single Family     1 VALLEJO              CA    94591      596     0 44.52
3501          0 No MI       0                       Single Family     1 MARYSVILLE           CA    95901      536     0 39.87
3502     250000 No MI       0                       Single Family     1 REDDING              CA    96003      652     0 49.45
3503     300000 No MI       0                       Single Family     1 TEMPLE HILLS         MD    20748      527     0 47.54
3504          0 No MI       0                       Single Family     1 PALM BAY             FL    32908      684     0 28.48
3505     199000 No MI       0                       Single Family     1 MESA                 AZ    85207      686     0 47.83
3506          0 No MI       0                       Single Family     1 TEMPLE HILLS         MD    20748      623     0 49.54
3507          0 No MI       0                       Condomimium       1 BELLINGHAM           WA    98226      663     0 47.18
3508     457000 No MI       0                       Single Family     1 TRACY                CA    95376      590     0  46.2
3509     465000 No MI       0                       Single Family     1 OAKLEY               CA    94561      669     0 49.07
3510          0 No MI       0                       Single Family     1 TEMPLE HILLS         MD    20748      623     0 49.54
3511     374999 No MI       0                       Single Family     1 ABINGDON             MD    21009      605     0 54.46
3512     199000 No MI       0                       Single Family     1 MESA                 AZ    85207      686     0 47.83
3513     129850 No MI       0                       Single Family     1 EAST AURORA          NY    14052      628     0 49.83
3514     201000 No MI       0                       Single Family     1 WEST VALLEY CITY     UT    84119      694     0 49.07
3515     407500 No MI       0                       Two Family        2 WOODLAND             CA    95695      704     0 39.52
3516          0 No MI       0                       Single Family     1 HONOLULU             HI    96818      768     0 20.57
3517     457000 No MI       0                       Single Family     1 TRACY                CA    95376      590     0  46.2
3518     615000 No MI       0                       Condomimium       1 DUBLIN               CA    94568      655     0 40.96
3519          0 No MI       0                       Condomimium       1 AIEA                 HI    96701      669     0 35.61
3520     129850 No MI       0                       Single Family     1 EAST AURORA          NY    14052      628     0 49.83
3521     497500 No MI       0                       Single Family     1 KAPOLEI              HI    96707      738     0 47.87
3522          0 No MI       0                       Single Family     1 REDDING              CA    96002      583     0 53.82
3523     206000 No MI       0                       Single Family     1 ORLANDO              FL    32824      589     0 49.48
3524          0 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      585     0 54.43
3525     380000 No MI       0                       Single Family     1 HOMESTEAD            FL    33034      752     0 40.56
3526     255000 No MI       0                       Single Family     1 LEES SUMMIT          MO    64081      721     0 48.24
3527          0 No MI       0                       Single Family     1 FAIRFIELD            CA    94533      710     0 54.94
3528          0 No MI       0                       Single Family     1 FAIR OAKS            CA    95628      621     0 16.61

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3480   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3481   Wholesale             AXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3482   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3483   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3484   Wholesale             BXP   No       7/1/2006 7/1/2006     4     1     0      0    5 FHLT 2006-B     2
3485   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3486   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3487   Wholesale             A-XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3488   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3489   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3490   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3491   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3492   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3493   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3494   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3495   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3496   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3497   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3498   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3499   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3500   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3501   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3502   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3503   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3504   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3505   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3506   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3507   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3508   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3509   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3510   Wholesale             XTA   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3511   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3512   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3513   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3514   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3515   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3516   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3517   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3518   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3519   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3520   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3521   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3522   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3523   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3524   Wholesale             DXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3525   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3526   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3527   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3528   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3529   Fixed     Interest In Arrears     45000    44980.3    44,980.30    10.05   10.05       0.5    0   9.55   396.58
3530   Arm       Interest In Arrears    765000  764228.39   764,228.39      9.4     9.4       0.5    0    8.9   6376.8
3531   Fixed     Interest In Arrears    540000  539120.85   539,120.85     7.05    7.05       0.5    0   6.55  3610.79
3532   Arm       Interest In Arrears    195000  194949.55   194,949.55     8.35    8.35       0.5    0   7.85  1407.33
3533   Arm       Interest In Arrears    180000  179940.18   179,940.18     9.85    9.85       0.5    0   9.35  1507.29
3534   Arm       Interest In Arrears    464000  463848.72   463,848.72     7.55    7.55       0.5    0   7.05  3070.61
3535   Fixed     Interest In Arrears    147200  147151.31   147,151.31      7.5     7.5       0.5    0      7   968.69
3536   Arm       Interest In Arrears    269600  269349.87   269,349.87      6.3     6.3       0.5    0    5.8  1540.14
3537   Arm       Interest In Arrears    791600  791090.04   791,090.04      8.2     8.2       0.5    0    7.7  5919.23
3538   Fixed     Interest In Arrears     40200   40172.57    40,172.57   11.225  11.225       0.5    0 10.725   389.69
3539   Fixed     Interest In Arrears    699200  698708.99   698,708.99      7.3     7.3       0.5    0    6.8  4498.23
3540   Fixed     Interest In Arrears    228000  227752.34   227,752.34      7.6     7.6       0.5    0    7.1  1517.28
3541   Arm       Interest In Arrears    144000  143912.32   143,912.32      7.8     7.8       0.5    0    7.3    979.7
3542   Arm       Interest In Arrears    128560  128524.74   128,524.74     8.15    8.15       0.5    0   7.65    908.4
3543   Arm       Interest In Arrears    720000  719615.08   719,615.08     8.25    8.25       0.5    0   7.75   5141.8
3544   Arm       Interest In Arrears    300000  299587.72   299,587.72     7.55    7.55       0.5    0   7.05  1985.31
3545   Fixed     Interest In Arrears    468000   467821.2   467,821.20     6.99    6.99       0.5    0   6.49   2904.9
3546   Fixed     Interest In Arrears     36000   35976.75    35,976.75   11.475  11.475       0.5    0 10.975   355.82
3547   Arm       Interest In Arrears    216040  215955.35   215,955.35      6.9     6.9       0.5    0    6.4  1326.88
3548   Arm       Interest In Arrears    204000  203800.63   203,800.63     9.55    9.55       0.5    0   9.05  1722.79
3549   Arm       Interest In Arrears    234500  234335.24   234,335.24    11.09   11.09       0.5    0  10.59  2249.17
3550   Fixed     Interest In Arrears     54010   53986.35    53,986.35    10.05   10.05       0.5    0   9.55   475.98
3551   Fixed     Interest In Arrears    116000  115964.72   115,964.72   11.725  11.725       0.5    0 11.225   1168.7
3552   Fixed     Interest In Arrears     51000   50976.68    50,976.68   13.025  13.025       0.5    0 12.525   565.16
3553   Arm       Interest In Arrears    780000  779582.99   779,582.99     8.25    8.25       0.5    0   7.75  5570.29
3554   Fixed     Interest In Arrears     32140   32129.89    32,129.89   11.575  11.575       0.5    0 11.075   320.13
3555   Arm       Interest In Arrears    332000  331745.56   331,745.56     6.99    6.99       0.5    0   6.49  2060.75
3556   Fixed     Interest In Arrears    204000  203835.39   203,835.39    10.45   10.45       0.5    0   9.95  1858.45
3557   Arm       Interest In Arrears    304000  303837.46   303,837.46     8.25    8.25       0.5    0   7.75  2170.99
3558   Arm       Interest In Arrears    548000  547514.72   547,514.72     9.05    9.05       0.5    0   8.55  4248.17
3559   Arm       Interest In Arrears    492000  491836.82   491,836.82     7.49    7.49       0.5    0   6.99  3234.08
3560   Arm       Interest In Arrears   96587.2   96513.34    96,513.34     7.35    7.35       0.5    0   6.85   665.46
3561   Arm       Interest In Arrears    100000   99968.13    99,968.13     9.99    9.99       0.5    0   9.49   848.37
3562   Arm       Interest Only          281600     281600   281,600.00    7.275   7.275       0.5    0  6.775   1707.2
3563   Arm       Interest In Arrears    315000  314565.01   314,565.01    7.875   7.875       0.5    0  7.375  2283.97
3564   Arm       Interest In Arrears    225000  224874.51   224,874.51      8.9     8.9       0.5    0    8.4  1794.24
3565   Fixed     Interest In Arrears     24147   24101.24    24,101.24   12.575  12.575       0.5    0 12.075    298.8
3566   Arm       Interest In Arrears    376000  375818.53   375,818.53      8.6     8.6       0.5    0    8.1  2785.08
3567   Arm       Interest In Arrears    159210  159158.83   159,158.83      7.6     7.6       0.5    0    7.1   1059.5
3568   Arm       Interest In Arrears    663000  662707.12   662,707.12      8.9     8.9       0.5    0    8.4  5063.15
3569   Arm       Interest Only           99920    99918.7    99,918.70     6.95    6.95       0.5    0   6.45    578.7
3570   Arm       Interest In Arrears    640000  639604.65   639,604.65     7.75    7.75       0.5    0   7.25  4330.37
3571   Arm       Interest In Arrears    162000  161798.94   161,798.94      8.4     8.4       0.5    0    7.9  1234.18
3572   Fixed     Interest In Arrears    123000  122958.24   122,958.24   11.225  11.225       0.5    0 10.725  1192.32
3573   Fixed     Interest In Arrears     70400   70373.52    70,373.52   10.755  10.755       0.5    0 10.255   657.44
3574   Arm       Interest In Arrears    229600   229526.2   229,526.20      7.6     7.6       0.5    0    7.1  1527.93
3575   Arm       Interest In Arrears    222400  222234.94   222,234.94      7.5     7.5       0.5    0      7  1555.06
3576   Arm       Interest In Arrears     63920   63893.19    63,893.19    10.25   10.25       0.5    0   9.75   572.79
3577   Fixed     Interest In Arrears     57400   57379.19    57,379.19   10.925  10.925       0.5    0 10.425   543.39

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3529       396.58    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3530       6376.8   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3531      3610.79   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3532      1407.33    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3533      1507.29   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3534      3070.61    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3535       968.69   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3536      1540.14   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3537      5919.23    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3538       389.69   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3539      4498.23   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3540      1517.28   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3541        979.7   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3542        908.4    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3543       5141.8   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3544      1985.31   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3545       2904.9   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3546       355.82   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3547      1326.88    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3548      1722.79   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3549      2249.17   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3550       475.98    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3551       1168.7    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3552       565.16   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3553      5570.29   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3554       320.13    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3555      2060.75   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3556      1858.45   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3557      2170.99   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3558      4248.17   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3559      3234.08    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3560       665.46   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3561       848.37   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3562       1707.2    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3563      2283.97   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3564      1794.24    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3565        298.8   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3566      2785.08   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3567       1059.5    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3568      5063.15   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3569        578.7   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
3570      4330.37   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3571      1234.18   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3572      1192.32    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3573       657.44    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3574      1527.93    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3575      1555.06    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3576       572.79   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3577       543.39    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3529   Not a Balloon Loan 30 YR FXD           0      0
3530   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3531   Not a Balloon Loan 30 YR FXD           0      0
3532   Balloon Loan       2/ 6 MONTH LIBOR    0  6.071
3533   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3534   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
3535   Balloon Loan       BALLOON OTHER       0      0
3536   Balloon Loan       2/ 6 MONTH LIBOR    0  4.079
3537   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
3538   Not a Balloon Loan 30 YR FXD           0      0
3539   Balloon Loan       BALLOON OTHER       0      0
3540   Balloon Loan       BALLOON OTHER       0      0
3541   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
3542   Balloon Loan       2/ 6 MONTH LIBOR    0  5.929
3543   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
3544   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
3545   Balloon Loan       BALLOON OTHER       0      0
3546   Not a Balloon Loan 30 YR FXD           0      0
3547   Balloon Loan       2/ 6 MONTH LIBOR    0  4.679
3548   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3549   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3550   Not a Balloon Loan 30 YR FXD           0      0
3551   Not a Balloon Loan 30 YR FXD           0      0
3552   Not a Balloon Loan 30 YR FXD           0      0
3553   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
3554   Not a Balloon Loan 30 YR FXD           0      0
3555   Balloon Loan       2/ 6 MONTH LIBOR    0  4.769
3556   Not a Balloon Loan 30 YR FXD           0      0
3557   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
3558   Balloon Loan       2/ 6 MONTH LIBOR    0  6.829
3559   Balloon Loan       2/ 6 MONTH LIBOR    0  5.269
3560   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.071
3561   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3562   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.054
3563   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.654
3564   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
3565   Not a Balloon Loan 15 YR FXD           0      0
3566   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
3567   Balloon Loan       2/ 6 MONTH LIBOR    0  5.379
3568   Balloon Loan       2/ 6 MONTH LIBOR    0  6.679
3569   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.729
3570   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
3571   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
3572   Not a Balloon Loan 30 YR FXD           0      0
3573   Not a Balloon Loan 30 YR FXD           0      0
3574   Balloon Loan       2/ 6 MONTH LIBOR    0  5.321
3575   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.279
3576   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3577   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3529            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
3530            6          6       3      1.5        6        0     9.4    15.4         24   6/1/2008   6/1/2008
3531            0          0       0        0        0        0       0    7.05          0 00/00/0000 00/00/0000
3532            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
3533            6          6       3      1.5        6        0    9.85   15.85         24   6/1/2008   6/1/2008
3534            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
3535            0          0       0        0        0        0       0     7.5          0 00/00/0000 00/00/0000
3536            6          6       3      1.5        6        0     6.3    12.3         24   6/1/2008   6/1/2008
3537            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3538            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3539            0          0       0        0        0        0       0     7.3          0 00/00/0000 00/00/0000
3540            0          0       0        0        0        0       0     7.6          0 00/00/0000 00/00/0000
3541            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
3542            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
3543            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
3544            6          6       3      1.5        6        0    7.55   13.55         24   6/1/2008   6/1/2008
3545            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
3546            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3547            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
3548            6          6       3      1.5        6        0    9.55   15.55         24   6/1/2008   6/1/2008
3549            6          6       3      1.5        6        0   11.09   17.09         24   6/1/2008   6/1/2008
3550            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
3551            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3552            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3553            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
3554            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3555            6          6       3      1.5        6        0    6.99   12.99         24   6/1/2008   6/1/2008
3556            0          0       0        0        0        0       0   10.45          0 00/00/0000 00/00/0000
3557            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
3558            6          6       3      1.5        6        0    9.05   15.05         24   6/1/2008   6/1/2008
3559            6          6       3      1.5        6        0    7.49   13.49         24   7/1/2008   7/1/2008
3560            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
3561            6          6       3      1.5        6        0    9.99   15.99         24   6/1/2008   6/1/2008
3562            6          6       3      1.5        6        0   7.275  13.275         24   7/1/2008   7/1/2008
3563            6          6       3      1.5        6        0   7.875  13.875         24   6/1/2008   6/1/2008
3564            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
3565            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3566            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
3567            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
3568            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
3569            6          6       3      1.5        6        0    6.95   12.95         24   6/1/2008   6/1/2008
3570            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
3571            6          6       3      1.5        6        0     8.4    14.4         24   6/1/2008   6/1/2008
3572            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3573            0          0       0        0        0        0       0  10.755          0 00/00/0000 00/00/0000
3574            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
3575            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
3576            6          6       3      1.5        6        0   10.25   16.25         24   7/1/2008   7/1/2008
3577            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3529   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    200000
3530     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3531   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3532     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3533     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3534     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3535   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3536     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3537     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3538   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    160800
3539   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3540   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3541     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3542     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3543     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3544     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
3545   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3546   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    144000
3547     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3548     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3549     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3550   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    216040
3551   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    464000
3552   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    204000
3553     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3554   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    128560
3555     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3556   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3557     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3558     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3559     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3560     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3561     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3562     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3563     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3564     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3565   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   96587.2
3566     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3567     8/1/2008   8/1/2008      23 Purchase         Full          Second Home          1         0
3568     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3569     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3570     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3571     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3572   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    492000
3573   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    281600
3574     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3575     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3576     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3577   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    229600

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3529           0       18       98    250000         0
3530           0       85       85    900000         0
3531           0    84.38    84.38    640000         0
3532           0    79.59    79.59    245000         0
3533           0       90       90    200000         0
3534      116000       80      100    580000         0
3535       36800       80      100    184000         0
3536           0       80       80    337000         0
3537      197900       80      100    989500         0
3538           0       20      100    201000         0
3539      174800       80      100    874000         0
3540           0       80       80    285000         0
3541       36000       80      100    180000         0
3542       32140       80      100    160700         0
3543           0       80       80    900000         0
3544           0    72.64    72.64    413000         0
3545           0       80       80    585000         0
3546           0       20      100    180000         0
3547       54010       80      100    270050         0
3548       51000       80      100    255000         0
3549           0       70       70    335000         0
3550           0       20      100    270050         0
3551           0       20      100    580000         0
3552           0       20      100    255000         0
3553           0       80       80    975000         0
3554           0       20      100    160700         0
3555           0       80       80    415000         0
3556           0       80       80    255000         0
3557           0       80       80    380000         0
3558           0       80       80    685000         0
3559      123000       80      100    615000         0
3560       24147       80      100    120734         0
3561           0     13.7     13.7    730000         0
3562       70400       80      100    352000         0
3563           0    61.17    61.17    515000         0
3564           0       90       90    250000         0
3565           0       20      100    120734         0
3566       94000       80      100    470000         0
3567           0       90       90    176900         0
3568           0       85       85    780000         0
3569           0       80       80    124900         0
3570      160000       80      100    800000         0
3571           0       90       90    180000         0
3572           0       20      100    615000         0
3573           0       20      100    352000         0
3574       57400       80      100    287000         0
3575       55600       80      100    278000         0
3576           0       80       80     79900         0
3577           0       20      100    287000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3529     250000 No MI       0                       Single Family     1 REDDING              CA    96003      652     0 49.45
3530          0 No MI       0                       Single Family     1 OAKLAND              CA    94605      592     0 28.01
3531          0 No MI       0                       Single Family     1 BOWIE                MD    20721      718     0 54.83
3532          0 No MI       0                       Single Family     1 PORTLAND             OR    97216      658     0 38.46
3533          0 No MI       0                       Single Family     1 ARVIN                CA    93203      615     0 54.82
3534     580000 No MI       0                       Single Family     1 OAKLAND              CA    94606      639     0 21.36
3535          0 No MI       0                       Single Family     1 NORTH PORT           FL    34287      648     0 41.31
3536          0 No MI       0                       Single Family     1 PUYALLUP             WA    98375      630     0 54.86
3537     989500 No MI       0                       Single Family     1 BAKERSFIELD          CA    93311      682     0 40.47
3538     201000 No MI       0                       Single Family     1 WEST VALLEY CITY     UT    84119      694     0 49.07
3539     874000 No MI       0                       Single Family     1 SAN FRANCISCO        CA    94124      687     0 49.72
3540          0 No MI       0                       Single Family     1 MIAMI                FL    33125      694     0 51.17
3541     180000 No MI       0                       Single Family     1 PHOENIX              AZ    85019      630     0 49.62
3542     160700 No MI       0                       Condomimium       1 NEWPORT NEWS         VA    23602      633     0 49.47
3543          0 No MI       0                       Single Family     1 FRESH MEADOWS        NY    11366      653     0 41.09
3544          0 No MI       0                       Single Family     1 OAKLAND              CA    94621      700     0  45.2
3545          0 No MI       0                       Single Family     1 ELK GROVE            CA    95624      706     0 44.16
3546     180000 No MI       0                       Single Family     1 PHOENIX              AZ    85019      630     0 49.62
3547     270050 No MI       0                       Single Family     1 MADERA               CA    93638      651     0 49.69
3548          0 No MI       0                       Single Family     1 NORTH MIAMI          FL    33168      638     0 48.66
3549          0 No MI       0                       Single Family     1 REDLANDS             CA    92374      502     0 51.43
3550     270050 No MI       0                       Single Family     1 MADERA               CA    93638      651     0 49.69
3551     580000 No MI       0                       Single Family     1 OAKLAND              CA    94606      639     0 21.36
3552          0 No MI       0                       Single Family     1 NORTH MIAMI          FL    33168      638     0 48.66
3553    1060000 No MI       0                       Condomimium       1 NORTH MIAMI BEACH    FL    33160      576     0 51.08
3554     160700 No MI       0                       Condomimium       1 NEWPORT NEWS         VA    23602      633     0 49.47
3555          0 No MI       0                       Single Family     1 PITTSBURG            CA    94565      680     0 44.01
3556          0 No MI       0                       Single Family     1 PALM COAST           FL    32164      527     0 53.73
3557          0 No MI       0                       Condomimium       1 MILPITAS             CA    95035      586     0 46.87
3558          0 No MI       0                       Single Family     1 UNION CITY           CA    94587      610     0 47.24
3559     615000 No MI       0                       Single Family     1 KAPOLEI              HI    96707      669     0 49.93
3560     120734 No MI       0                       Single Family     1 TROY                 NY    12182      611     0 49.77
3561          0 No MI       0                       Single Family     1 DALY CITY            CA    94015      525     0 31.59
3562     352000 No MI       0                       Single Family     1 SACRAMENTO           CA    95828      650     0 44.95
3563     515000 No MI       0                       Single Family     1 WOODSTOCK            MD    21163      639     0 33.73
3564          0 No MI       0                       Single Family     1 BOUND BROOK          NJ     8805      661     0 54.46
3565     120734 No MI       0                       Single Family     1 TROY                 NY    12182      611     0 49.77
3566     470000 No MI       0                       Condomimium       1 MILPITAS             CA    95035      680     0 42.03
3567     176900 No MI       0                       Condomimium       1 FORT MYERS           FL    33907      677     0 46.12
3568          0 No MI       0                       Single Family     1 TAMPA                FL    33629      585     0 43.19
3569     124900 No MI       0                       Single Family     1 NEWNAN               GA    30263      675     0  18.5
3570     800000 No MI       0                       Single Family     1 SAN JOSE             CA    95131      595     0 47.27
3571          0 No MI       0                       Single Family     1 BAKERSFIELD          CA    93307      635     0 25.38
3572     615000 No MI       0                       Single Family     1 KAPOLEI              HI    96707      669     0 49.93
3573     352000 No MI       0                       Single Family     1 SACRAMENTO           CA    95828      650     0 44.95
3574     287000 No MI       0                       Single Family     1 SACRAMENTO           CA    95842      688     0 43.31
3575     278000 No MI       0                       Single Family     1 GILBERT              AZ    85234      615     0 47.78
3576          0 No MI       0                       Single Family     1 ROCHESTER            NY    14611      596     0 27.63
3577     287000 No MI       0                       Single Family     1 SACRAMENTO           CA    95842      688     0 43.31

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3529   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3530   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3531   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3532   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3533   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3534   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3535   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3536   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3537   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3538   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3539   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3540   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3541   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3542   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3543   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3544   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3545   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3546   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3547   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3548   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3549   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
3550   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3551   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3552   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3553   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3554   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3555   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3556   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3557   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3558   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3559   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3560   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3561   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3562   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3563   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3564   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3565   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3566   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3567   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3568   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3569   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3570   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3571   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3572   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3573   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3574   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3575   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3576   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3577   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3578   Fixed     Interest In Arrears     94000   93936.56    93,936.56   11.275  11.275       0.5    0 10.775   914.78
3579   Fixed     Interest In Arrears    403750  403560.79   403,560.79      8.7     8.7       0.5    0    8.2  3021.45
3580   Arm       Interest In Arrears    229200  229116.28   229,116.28     7.15    7.15       0.5    0   6.65  1449.37
3581   Arm       Interest In Arrears     58760   58749.95    58,749.95       12      12       0.5    0   11.5    592.6
3582   Arm       Interest In Arrears    666000  665622.66   665,622.66     8.05    8.05       0.5    0   7.55  4655.79
3583   Arm       Interest In Arrears    148000  147906.58   147,906.58      8.3     8.3       0.5    0    7.8  1117.09
3584   Fixed     Interest In Arrears    283300  282986.09   282,986.09     8.95    8.95       0.5    0   8.45  2269.32
3585   Arm       Interest Only          195920     195920   195,920.00      7.8     7.8       0.5    0    7.3  1273.48
3586   Fixed     Interest In Arrears     57300   57274.59    57,274.59     9.99    9.99       0.5    0   9.49   502.43
3587   Fixed     Interest In Arrears     37000   36986.73    36,986.73   10.975  10.975       0.5    0 10.475   351.67
3588   Arm       Interest In Arrears    436000  435780.13   435,780.13     8.45    8.45       0.5    0   7.95  3179.72
3589   Arm       Interest In Arrears    333900  333707.89   333,707.89     8.75    8.75       0.5    0   8.25   2626.8
3590   Arm       Interest In Arrears    140800  140616.09   140,616.09     8.15    8.15       0.5    0   7.65  1047.91
3591   Arm       Interest In Arrears    280500  280433.54   280,433.54     8.65    8.65       0.5    0   8.15   2088.4
3592   Arm       Interest In Arrears    144000  143935.42   143,935.42     8.85    8.85       0.5    0   8.35  1094.17
3593   Fixed     Interest In Arrears     35200   35178.48    35,178.48   11.725  11.725       0.5    0 11.225   354.64
3594   Fixed     Interest In Arrears    160000  159924.74   159,924.74     12.9    12.9       0.5    0   12.4  1757.43
3595   Arm       Interest Only          432000     432000   432,000.00      7.8     7.8       0.5    0    7.3     2808
3596   Arm       Interest In Arrears    293600  293408.91   293,408.91     8.15    8.15       0.5    0   7.65  2185.12
3597   Fixed     Interest In Arrears     48980   48963.37    48,963.37   11.225  11.225       0.5    0 10.725    474.8
3598   Fixed     Interest In Arrears     36000   35974.34    35,974.34   11.025  11.025       0.5    0 10.525   343.52
3599   Fixed     Interest In Arrears     55600   55584.35    55,584.35   12.075  12.075       0.5    0 11.575   575.13
3600   Arm       Interest Only          497395     497395   497,395.00     7.55    7.55       0.5    0   7.05  3129.44
3601   Arm       Interest In Arrears    357000  356935.31   356,935.31     9.55    9.55       0.5    0   9.05  2905.82
3602   Arm       Interest In Arrears    446250  446024.93   446,024.93     8.45    8.45       0.5    0   7.95  3254.48
3603   Arm       Interest In Arrears    134400  134369.98   134,369.98     8.85    8.85       0.5    0   8.35  1021.22
3604   Fixed     Interest In Arrears     73400   73374.94    73,374.94     11.2    11.2       0.5    0   10.7   710.13
3605   Arm       Interest In Arrears    199936  199822.15   199,822.15      8.8     8.8       0.5    0    8.3  1580.05
3606   Arm       Interest In Arrears    216000  215937.22   215,937.22     7.95    7.95       0.5    0   7.45  1493.78
3607   Fixed     Interest In Arrears    166500  166402.88   166,402.88     7.95    7.95       0.5    0   7.45  1151.46
3608   Fixed     Interest In Arrears     33600   33591.59    33,591.59     12.6    12.6       0.5    0   12.1   361.21
3609   Arm       Interest In Arrears    232000  231888.26   231,888.26      9.6     9.6       0.5    0    9.1  1967.74
3610   Fixed     Interest In Arrears    310500  309942.51   309,942.51     6.55    6.55       0.5    0   6.05   1972.8
3611   Arm       Interest In Arrears    416000  415870.07   415,870.07      7.7     7.7       0.5    0    7.2  2799.26
3612   Arm       Interest In Arrears    399500  399057.34   399,057.34     8.95    8.95       0.5    0   8.45  3200.11
3613   Fixed     Interest In Arrears    321600  321444.97   321,444.97     6.15    6.15       0.5    0   5.65  1803.23
3614   Arm       Interest In Arrears    231200  231114.59   231,114.59      9.5     9.5       0.5    0      9  1872.87
3615   Arm       Interest In Arrears    205000  204908.33   204,908.33     9.95    9.95       0.5    0   9.45  1791.46
3616   Arm       Interest In Arrears    388000  387912.05   387,912.05      8.8     8.8       0.5    0    8.3  2933.28
3617   Arm       Interest In Arrears    257600  257538.05   257,538.05      8.6     8.6       0.5    0    8.1  1908.08
3618   Fixed     Interest In Arrears    108000  107933.98   107,933.98   11.725  11.725       0.5    0 11.225   1088.1
3619   Arm       Interest In Arrears    312000  311905.31   311,905.31      7.8     7.8       0.5    0    7.3  2122.69
3620   Arm       Interest In Arrears    207000  206878.42   206,878.42     8.65    8.65       0.5    0   8.15  1613.71
3621   Arm       Interest Only          106320     106320   106,320.00     8.15    8.15       0.5    0   7.65   722.09
3622   Arm       Interest In Arrears    300000  299918.31   299,918.31    8.175   8.175       0.5    0  7.675  2125.44
3623   Arm       Interest In Arrears    360000  359899.82   359,899.82      8.1     8.1       0.5    0    7.6  2530.18
3624   Arm       Interest In Arrears    420000  419893.99   419,893.99    10.75   10.75       0.5    0  10.25  3815.27
3625   Arm       Interest In Arrears    340000     339904   339,904.00     8.05    8.05       0.5    0   7.55  2376.83
3626   Fixed     Interest In Arrears     85000   84974.86    84,974.86    11.85   11.85       0.5    0  11.35   864.52

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3578       914.78   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3579      3021.45   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3580      1449.37    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3581        592.6   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3582      4655.79   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3583      1117.09   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3584      2269.32   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3585      1273.48    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3586       502.43    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3587       351.67   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3588      3179.72   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3589       2626.8    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3590      1047.91   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3591       2088.4   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3592      1094.17   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3593       354.64   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3594      1757.43   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3595         2808   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       12
3596      2185.12    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3597        474.8    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3598       343.52   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3599       575.13    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3600      3129.44   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3601      2905.82    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3602      3254.48   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3603      1021.22    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3604       710.13    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3605      1580.05    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3606      1493.78    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3607      1151.46   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3608       361.21    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3609      1967.74    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3610       1972.8   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3611      2799.26    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3612      3200.11   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3613      1803.23    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3614      1872.87   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       36
3615      1791.46    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3616      2933.28    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3617      1908.08    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3618       1088.1   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3619      2122.69    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3620      1613.71    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3621       722.09   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
3622      2125.44   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3623      2530.18   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3624      3815.27   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
3625      2376.83   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3626       864.52   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3578   Not a Balloon Loan 30 YR FXD           0      0
3579   Balloon Loan       BALLOON OTHER       0      0
3580   Balloon Loan       2/ 6 MONTH LIBOR    0  4.929
3581   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3582   Balloon Loan       2/ 6 MONTH LIBOR    0  5.829
3583   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
3584   Not a Balloon Loan 30 YR FXD           0      0
3585   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.579
3586   Not a Balloon Loan 30 YR FXD           0      0
3587   Not a Balloon Loan 30 YR FXD           0      0
3588   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
3589   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
3590   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.929
3591   Balloon Loan       2/ 6 MONTH LIBOR    0  6.371
3592   Balloon Loan       2/ 6 MONTH LIBOR    0  6.629
3593   Not a Balloon Loan 30 YR FXD           0      0
3594   Not a Balloon Loan 30 YR FXD           0      0
3595   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.579
3596   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.929
3597   Not a Balloon Loan 30 YR FXD           0      0
3598   Not a Balloon Loan 30 YR FXD           0      0
3599   Not a Balloon Loan 30 YR FXD           0      0
3600   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.329
3601   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3602   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
3603   Balloon Loan       2/ 6 MONTH LIBOR    0  6.571
3604   Not a Balloon Loan 30 YR FXD           0      0
3605   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
3606   Balloon Loan       2/ 6 MONTH LIBOR    0  5.671
3607   Balloon Loan       BALLOON OTHER       0      0
3608   Not a Balloon Loan 30 YR FXD           0      0
3609   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3610   Not a Balloon Loan 30 YR FXD           0      0
3611   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
3612   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.729
3613   Balloon Loan       BALLOON OTHER       0      0
3614   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3615   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3616   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
3617   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
3618   Not a Balloon Loan 30 YR FXD           0      0
3619   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
3620   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.371
3621   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.871
3622   Balloon Loan       2/ 6 MONTH LIBOR    0  5.896
3623   Balloon Loan       2/ 6 MONTH LIBOR    0  5.821
3624   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3625   Balloon Loan       2/ 6 MONTH LIBOR    0  5.771
3626   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3578            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3579            0          0       0        0        0        0       0     8.7          0 00/00/0000 00/00/0000
3580            6          6       3      1.5        6        0    7.15   13.15         24   7/1/2008   7/1/2008
3581            6          6       3      1.5        6        0      12      18         24   6/1/2008   6/1/2008
3582            6          6       3      1.5        6        0    8.05   14.05         24   6/1/2008   6/1/2008
3583            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
3584            0          0       0        0        0        0       0    8.95          0 00/00/0000 00/00/0000
3585            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
3586            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3587            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3588            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
3589            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
3590            6          6       3      1.5        6        0    8.15   14.15         24   6/1/2008   6/1/2008
3591            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
3592            6          6       3      1.5        6        0    8.85   14.85         24   6/1/2008   6/1/2008
3593            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3594            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
3595            6          6       3      1.5        6        0     7.8    13.8         24   6/1/2008   6/1/2008
3596            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
3597            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3598            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3599            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3600            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
3601            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
3602            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
3603            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
3604            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3605            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
3606            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
3607            0          0       0        0        0        0       0    7.95          0 00/00/0000 00/00/0000
3608            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3609            6          6       3      1.5        6        0     9.6    15.6         24   7/1/2008   7/1/2008
3610            0          0       0        0        0        0       0    6.55          0 00/00/0000 00/00/0000
3611            6          6       3      1.5        6        0     7.7    13.7         24   7/1/2008   7/1/2008
3612            6          6       3      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
3613            0          0       0        0        0        0       0    6.15          0 00/00/0000 00/00/0000
3614            6          6       3      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
3615            6          6       3      1.5        6        0    9.95   15.95         24   7/1/2008   7/1/2008
3616            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
3617            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
3618            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3619            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
3620            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
3621            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
3622            6          6       3      1.5        6        0   8.175  14.175         24   7/1/2008   7/1/2008
3623            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
3624            6          6       3      1.5        6        0   10.75   16.75         24   6/1/2008   6/1/2008
3625            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
3626            0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3578   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    376000
3579   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3580     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3581     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3582     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3583     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3584   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3585     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3586   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    229200
3587   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    148000
3588     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3589     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3590     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3591     8/1/2008   8/1/2008      23 Rate & Term Refi Full          Owner Occupied       1         0
3592     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3593   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    140800
3594   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    640000
3595     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3596     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3597   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    195920
3598   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    144000
3599   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    222400
3600     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3601     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3602     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3603     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3604   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    293600
3605     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3606     8/1/2008   8/1/2008      23 Rate & Term Refi Full          Owner Occupied       1         0
3607   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Second Home          1         0
3608   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    134400
3609     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
3610   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3611     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3612     7/1/2008   7/1/2008      22 Home Improvement Full          Owner Occupied       1         0
3613   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
3614     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3615     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3616     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3617     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3618   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    432000
3619     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3620     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3621     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3622     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3623     8/1/2008   8/1/2008      23 Cash Out Refi    Easy Doc      Owner Occupied       1         0
3624     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
3625     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3626   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    340000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3578           0       20      100    470000         0
3579       71250       85      100    475000         0
3580       57300       80      100    286500         0
3581           0       80       80     73450         0
3582           0       90       90    740000         0
3583       37000       80      100    185000         0
3584           0    67.61    67.61    419000         0
3585       48980       80      100    244900         0
3586           0       20      100    286500         0
3587           0       20      100    185000         0
3588      109000       80      100    545000         0
3589       37100       90      100    371000         0
3590       35200       80      100    176000         0
3591           0       85       85    330000         0
3592       36000       80      100    180000         0
3593           0       20      100    176000         0
3594           0       20      100    800000         0
3595      108000       80      100    540000         0
3596       73400       80      100    367000         0
3597           0       20      100    244900         0
3598           0       20      100    180000         0
3599           0       20      100    278000         0
3600           0       80       80    621744         0
3601           0    72.86    72.86    490000         0
3602           0       85       85    525000         0
3603       33600       80      100    168000         0
3604           0       20      100    367000         0
3605       49985       80      100    249921         0
3606           0    81.51    81.51    265000         0
3607           0       90       90    185000         0
3608           0       20      100    168000         0
3609           0       80       80    290000         0
3610           0       90       90    345000         0
3611      104000       80      100    520000         0
3612           0       85       85    470000         0
3613           0       67       67    480000         0
3614           0       85       85    272000         0
3615           0    58.57    58.57    350000         0
3616       97000       80      100    485000         0
3617       64400       80      100    322000         0
3618           0       20      100    540000         0
3619       78000       80      100    390000         0
3620       23000       90      100    230000         0
3621       26580       80      100    132900         0
3622       75000       80      100    375000         0
3623           0       90       90    400000         0
3624           0    66.14    66.14    635000         0
3625       85000       80      100    425000         0
3626           0       20      100    425000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3578     470000 No MI       0                       Condomimium       1 MILPITAS             CA    95035      680     0 42.03
3579          0 No MI       0                       Single Family     1 RIO LINDA            CA    95673      581     0  31.1
3580     286500 No MI       0                       Single Family     1 MODESTO              CA    95354      640     0 45.16
3581      73450 No MI       0                       Single Family     1 BANGOR               MI    49013      515     0 54.89
3582          0 No MI       0                       Single Family     1 DALY CITY            CA    94014      613     0 54.76
3583     185000 No MI       0                       Condomimium       1 WAHIAWA              HI    96786      660     0 45.42
3584          0 No MI       0                       Single Family     1 ALEXANDRIA           VA    22306      593     0 49.91
3585     244900 No MI       0                       Single Family     1 GRESHAM              OR    97080      630     0 29.69
3586     286500 No MI       0                       Single Family     1 MODESTO              CA    95354      640     0 45.16
3587     185000 No MI       0                       Condomimium       1 WAHIAWA              HI    96786      660     0 45.42
3588     545000 No MI       0                       Single Family     1 PITTSBURG            CA    94565      740     0 46.51
3589     371000 No MI       0                       Single Family     1 UNIONDALE            NY    11553      649     0 42.18
3590          0 No MI       0                       Single Family     1 BAKERSFIELD          CA    93308      623     0 43.96
3591          0 No MI       0                       Single Family     1 CHESTER              NH     3036      600     0 54.01
3592     180000 No MI       0                       Single Family     1 MESA                 AZ    85204      711     0 42.11
3593          0 No MI       0                       Single Family     1 BAKERSFIELD          CA    93308      623     0 43.96
3594     800000 No MI       0                       Single Family     1 SAN JOSE             CA    95131      595     0 47.27
3595     540000 No MI       0                       Single Family     1 BAKERSFIELD          CA    93314      634     0 45.84
3596          0 No MI       0                       Single Family     1 CENTRAL ISLIP        NY    11722      651     0 47.98
3597     244900 No MI       0                       Single Family     1 GRESHAM              OR    97080      630     0 29.69
3598     180000 No MI       0                       Single Family     1 MESA                 AZ    85204      711     0 42.11
3599     278000 No MI       0                       Single Family     1 GILBERT              AZ    85234      615     0 47.78
3600     621744 No MI       0                       Single Family     1 FAIRFIELD            CA    94534      633     0 38.26
3601          0 No MI       0                       Single Family     1 SILVER SPRING        MD    20904      562     0 41.41
3602          0 No MI       0                       Single Family     1 ELK GROVE            CA    95624      571     0 53.11
3603     168000 No MI       0                       Condomimium       1 FEDERAL WAY          WA    98003      586     0  46.7
3604          0 No MI       0                       Single Family     1 CENTRAL ISLIP        NY    11722      651     0 47.98
3605     249921 No MI       0                       Single Family     1 COVINGTON            GA    30016      661     0 48.45
3606          0 No MI       0                       Single Family     1 SACRAMENTO           CA    95815      619     0 37.33
3607          0 No MI       0                       Single Family     1 SPANAWAY             WA    98387      720     0 18.91
3608     168000 No MI       0                       Condomimium       1 FEDERAL WAY          WA    98003      586     0 49.88
3609          0 No MI       0                       Single Family     1 BOWIE                MD    20716      523     0 37.68
3610          0 No MI       0                       Single Family     1 SUNRISE              FL    33313      624     0  52.6
3611     520000 No MI       0                       Single Family     1 GLENDORA             CA    91740      670     0 45.92
3612          0 No MI       0                       Single Family     1 LANCASTER            CA    93536      509     0  53.4
3613          0 No MI       0                       Single Family     1 BALDWIN PARK         CA    91706      640     0 54.53
3614          0 No MI       0                       Single Family     1 VISALIA              CA    93277      534     0 54.49
3615          0 No MI       0                       Single Family     1 MODESTO              CA    95355      532     0 29.97
3616     485000 No MI       0                       Single Family     1 SPRING VALLEY        CA    91977      647     0 48.19
3617     322000 No MI       0                       Single Family     1 NAPLES               FL    34116      711     0 45.99
3618     540000 No MI       0                       Single Family     1 BAKERSFIELD          CA    93314      634     0 45.84
3619     390000 No MI       0                       Single Family     1 CAMERON PARK         CA    95682      671     0 37.38
3620     230000 No MI       0                       Single Family     1 ATLANTA              GA    30311      550     0 52.66
3621     132900 No MI       0                       Single Family     1 CANTON               GA    30115      635     0  38.5
3622          0 No MI       0                       Single Family     1 STOCKTON             CA    95215      640     0  49.8
3623          0 No MI       0                       Single Family     1 TEANECK              NJ     7666      554     0 34.82
3624          0 No MI       0                       Single Family     1 SAN JOSE             CA    95127      554     0 47.05
3625     425000 No MI       0                       Single Family     1 PT JEFFERSON STATION NY    11776      642     0 23.24
3626     425000 No MI       0                       Single Family     1 PT JEFFERSON STATION NY    11776      642     0 36.05

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3578   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3579   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3580   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3581   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3582   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3583   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3584   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3585   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3586   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3587   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3588   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3589   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3590   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3591   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3592   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3593   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3594   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3595   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3596   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3597   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3598   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3599   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3600   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3601   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3602   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3603   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3604   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3605   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3606   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3607   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
3608   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3609   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3610   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3611   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3612   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3613   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3614   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3615   Wholesale             A-XP  No       7/1/2006 7/1/2006     3     0     0      0    3 FHLT 2006-B     1
3616   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3617   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3618   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3619   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3620   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3621   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3622   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3623   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3624   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3625   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3626   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3627   Arm       Interest In Arrears    295000  294939.74   294,939.74     9.15    9.15       0.5    0   8.65  2309.64
3628   Fixed     Interest In Arrears     49985   49967.07    49,967.07   10.975  10.975       0.5    0 10.475   475.08
3629   Arm       Interest In Arrears    460000  459847.87   459,847.87      7.5     7.5       0.5    0      7  3027.13
3630   Arm       Interest In Arrears    720000  719773.51   719,773.51    7.675   7.675       0.5    0  7.175  4831.49
3631   Fixed     Interest In Arrears     26580   26571.17    26,571.17   11.325  11.325       0.5    0 10.825   259.68
3632   Arm       Interest In Arrears    400000  399880.35   399,880.35     7.85    7.85       0.5    0   7.35  2736.32
3633   Arm       Interest In Arrears    144000   143932.1   143,932.10      9.7     9.7       0.5    0    9.2   1231.9
3634   Fixed     Interest In Arrears    620000   619394.5   619,394.50      6.1     6.1       0.5    0    5.6  3757.17
3635   Fixed     Interest In Arrears     64400   64377.16    64,377.16   11.025  11.025       0.5    0 10.525   614.52
3636   Arm       Interest In Arrears    816000  815661.93   815,661.93      6.7     6.7       0.5    0    6.2  4894.07
3637   Fixed     Interest In Arrears    300000   299741.7   299,741.70     6.75    6.75       0.5    0   6.25   1945.8
3638   Arm       Interest Only          535200     535200   535,200.00     7.35    7.35       0.5    0   6.85   3278.1
3639   Fixed     Interest In Arrears     75000   74975.23    74,975.23    11.35   11.35       0.5    0  10.85   734.15
3640   Arm       Interest In Arrears    188000  187831.69   187,831.69     6.55    6.55       0.5    0   6.05  1194.48
3641   Arm       Interest In Arrears    296000  295914.96   295,914.96     7.99    7.99       0.5    0   7.49  2055.91
3642   Arm       Interest In Arrears    265600   265528.2   265,528.20      8.2     8.2       0.5    0    7.7  1886.73
3643   Arm       Interest In Arrears    392000  391645.62   391,645.62      6.5     6.5       0.5    0      6  2477.71
3644   Arm       Interest In Arrears    168000  167975.75   167,975.75     10.3    10.3       0.5    0    9.8  1466.25
3645   Arm       Interest In Arrears    107100  107050.56   107,050.56      9.8     9.8       0.5    0    9.3   924.09
3646   Arm       Interest In Arrears    552000  551569.38   551,569.38     7.25    7.25       0.5    0   6.75  3765.62
3647   Fixed     Interest In Arrears     85000   84946.35    84,946.35      8.3     8.3       0.5    0    7.8   641.57
3648   Arm       Interest Only          636000     636000   636,000.00      6.8     6.8       0.5    0    6.3     3604
3649   Arm       Interest In Arrears    157500  157420.04   157,420.04     9.35    9.35       0.5    0   8.85  1307.15
3650   Fixed     Interest In Arrears     97500    97347.4    97,347.40     8.65    8.65       0.5    0   8.15   855.41
3651   Fixed     Interest In Arrears     66400   66376.19    66,376.19   10.975  10.975       0.5    0 10.475   631.09
3652   Fixed     Interest In Arrears     97000   96968.65    96,968.65    11.45   11.45       0.5    0  10.95   956.89
3653   Arm       Interest In Arrears    350000  349942.94   349,942.94      9.9     9.9       0.5    0    9.4  2944.56
3654   Arm       Interest Only          165600     165600   165,600.00      7.5     7.5       0.5    0      7     1035
3655   Arm       Interest In Arrears    486000  485733.98   485,733.98     8.99    8.99       0.5    0   8.49  3906.97
3656   Arm       Interest In Arrears    604000  603858.99   603,858.99      8.7     8.7       0.5    0    8.2  4520.01
3657   Fixed     Interest In Arrears     75000   74971.76    74,971.76    10.75   10.75       0.5    0  10.25   700.12
3658   Arm       Interest In Arrears    520000   519770.3   519,770.30      8.9     8.9       0.5    0    8.4  3971.09
3659   Arm       Interest Only          580800     580800   580,800.00     6.65    6.65       0.5    0   6.15   3218.6
3660   Arm       Interest In Arrears    148000  147849.15   147,849.15     9.35    9.35       0.5    0   8.85   1228.3
3661   Arm       Interest In Arrears    220000  219868.08   219,868.08     8.55    8.55       0.5    0   8.05  1699.42
3662   Arm       Interest In Arrears     67200   67173.58    67,173.58    10.55   10.55       0.5    0  10.05   617.22
3663   Fixed     Interest In Arrears     98000    97960.2    97,960.20     10.4    10.4       0.5    0    9.9   889.13
3664   Arm       Interest Only          522400     522400   522,400.00      6.6     6.6       0.5    0    6.1   2873.2
3665   Fixed     Interest In Arrears    130600  130484.56   130,484.56   10.025  10.025       0.5    0  9.525  1148.53
3666   Arm       Interest In Arrears    350000  349818.55   349,818.55     9.25    9.25       0.5    0   8.75  2879.37
3667   Arm       Interest Only          788000     788000   788,000.00     6.15    6.15       0.5    0   5.65   4038.5
3668   Arm       Interest In Arrears    584000  583745.81   583,745.81     8.95    8.95       0.5    0   8.45  4482.29
3669   Fixed     Interest In Arrears     74000   73976.73    73,976.73   11.575  11.575       0.5    0 11.075   737.06
3670   Arm       Interest In Arrears    143300  143205.78   143,205.78      8.1     8.1       0.5    0    7.6   1061.5
3671   Arm       Interest In Arrears    218400  218345.12   218,345.12     8.45    8.45       0.5    0   7.95  1592.78
3672   Arm       Interest In Arrears    122880  122806.32   122,806.32     8.55    8.55       0.5    0   8.05    949.2
3673   Arm       Interest Only          415040     415040   415,040.00      7.2     7.2       0.5    0    6.7  2490.24
3674   Fixed     Interest In Arrears    197000  196936.69   196,936.69   11.475  11.475       0.5    0 10.975  1947.12
3675   Fixed     Interest In Arrears    103760  103715.54   103,715.54    10.15   10.15       0.5    0   9.65    922.1

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3627      2309.64   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3628       475.08    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3629      3027.13    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3630      4831.49    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3631       259.68   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3632      2736.32    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3633       1231.9   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3634      3757.17    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3635       614.52    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3636      4894.07    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3637       1945.8   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3638       3278.1    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3639       734.15   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3640      1194.48    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3641      2055.91   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3642      1886.73    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3643      2477.71    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3644      1466.25    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3645       924.09    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3646      3765.62    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3647       641.57    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3648         3604   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3649      1307.15   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3650       855.41    6/7/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240       36
3651       631.09    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3652       956.89    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3653      2944.56    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3654         1035    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3655      3906.97    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3656      4520.01   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3657       700.12   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3658      3971.09    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
3659       3218.6    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
3660       1228.3   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3661      1699.42    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3662       617.22   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3663       889.13    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3664       2873.2   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
3665      1148.53   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3666      2879.37   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3667       4038.5   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3668      4482.29   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
3669       737.06   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3670       1061.5   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3671      1592.78   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3672        949.2   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3673      2490.24    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3674      1947.12   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3675        922.1    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3627   Balloon Loan       2/ 6 MONTH LIBOR    0  6.871
3628   Not a Balloon Loan 30 YR FXD           0      0
3629   Balloon Loan       2/ 6 MONTH LIBOR    0  5.279
3630   Balloon Loan       2/ 6 MONTH LIBOR    0  5.396
3631   Not a Balloon Loan 30 YR FXD           0      0
3632   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
3633   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3634   Not a Balloon Loan 30 YR FXD           0      0
3635   Not a Balloon Loan 30 YR FXD           0      0
3636   Balloon Loan       2/ 6 MONTH LIBOR    0  4.479
3637   Not a Balloon Loan 30 YR FXD           0      0
3638   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.129
3639   Not a Balloon Loan 30 YR FXD           0      0
3640   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.329
3641   Balloon Loan       2/ 6 MONTH LIBOR    0  5.711
3642   Balloon Loan       2/ 6 MONTH LIBOR    0  5.921
3643   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.279
3644   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3645   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3646   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.029
3647   Not a Balloon Loan 30 YR FXD           0      0
3648   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.579
3649   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3650   Not a Balloon Loan 20 YR FXD           0      0
3651   Not a Balloon Loan 30 YR FXD           0      0
3652   Not a Balloon Loan 30 YR FXD           0      0
3653   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3654   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.279
3655   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
3656   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
3657   Not a Balloon Loan 30 YR FXD           0      0
3658   Balloon Loan       2/ 6 MONTH LIBOR    0  6.829
3659   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.371
3660   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3661   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
3662   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3663   Not a Balloon Loan 30 YR FXD           0      0
3664   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.379
3665   Not a Balloon Loan 30 YR FXD           0      0
3666   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3667   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  3.929
3668   Balloon Loan       2/ 6 MONTH LIBOR    0  6.729
3669   Not a Balloon Loan 30 YR FXD           0      0
3670   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.821
3671   Balloon Loan       2/ 6 MONTH LIBOR    0  6.171
3672   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
3673   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.921
3674   Not a Balloon Loan 30 YR FXD           0      0
3675   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3627            6          6       3      1.5        6        0    9.15   15.15         24   7/1/2008   7/1/2008
3628            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3629            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
3630            6          6       3      1.5        6        0   7.675  13.675         24   7/1/2008   7/1/2008
3631            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3632            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3633            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
3634            0          0       0        0        0        0       0     6.1          0 00/00/0000 00/00/0000
3635            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3636            6          6       3      1.5        6        0     6.7    12.7         24   7/1/2008   7/1/2008
3637            0          0       0        0        0        0       0    6.75          0 00/00/0000 00/00/0000
3638            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
3639            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3640            6          6       3      1.5        6        0    6.55   12.55         24   7/1/2008   7/1/2008
3641            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
3642            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3643            6          6       3      1.5        6        0     6.5    12.5         24   7/1/2008   7/1/2008
3644            6          6       3      1.5        6        0    10.3    16.3         24   7/1/2008   7/1/2008
3645            6          6       3      1.5        6        0     9.8    15.8         24   7/1/2008   7/1/2008
3646            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
3647            0          0       0        0        0        0       0     8.3          0 00/00/0000 00/00/0000
3648            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
3649            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
3650            0          0       0        0        0        0       0    8.65          0 00/00/0000 00/00/0000
3651            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3652            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3653            6          6       3      1.5        6        0     9.9    15.9         24   7/1/2008   7/1/2008
3654            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
3655            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
3656            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3657            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
3658            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
3659            6          6       3      1.5        6        0    6.65   12.65         24   7/1/2008   7/1/2008
3660            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
3661            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
3662            6          6       3      1.5        6        0   10.55   16.55         24   7/1/2008   7/1/2008
3663            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3664            6          6       3      1.5        6        0     6.6    12.6         24   6/1/2008   6/1/2008
3665            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3666            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
3667            6          6       3      1.5        6        0    6.15   12.15         24   7/1/2008   7/1/2008
3668            6          6       3      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
3669            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3670            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
3671            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
3672            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
3673            6          6       3      1.5        6        0     7.2    13.2         24   7/1/2008   7/1/2008
3674            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3675            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3627     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3628   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    199936
3629     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3630     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3631   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    106320
3632     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3633     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3634   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3635   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    257600
3636     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3637   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3638     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3639   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    300000
3640     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3641     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3642     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3643     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3644     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3645     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3646     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3647   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3648     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3649     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3650   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3651   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    265600
3652   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    388000
3653     8/1/2008   8/1/2008      23 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3654     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3655     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3656     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3657   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    300000
3658     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3659     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3660     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3661     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
3662     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3663   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    392000
3664     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3665   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    522400
3666     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3667     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3668     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3669   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    296000
3670     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3671     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3672     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3673     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3674   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    788000
3675   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    415040

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3627           0    77.63    77.63    380000         0
3628           0       20      100    249921         0
3629      115000       80      100    575000         0
3630      180000       80      100    900000         0
3631           0       20      100    132900         0
3632           0       80       80    500000         0
3633           0       80       80    180000         0
3634           0    44.29    44.29   1400000         0
3635           0       20      100    322000         0
3636           0       80       80   1020000         0
3637       75000       80      100    375000         0
3638      133800       80      100    669000         0
3639           0       20      100    375000         0
3640       47000       80      100    235000         0
3641       74000       80      100    370000         0
3642       66400       80      100    332000         0
3643       98000       80      100    490000         0
3644           0       80       80    210000         0
3645       11900       90      100    119000         0
3646      137200    79.42    99.17    695000         0
3647           0    64.64    64.64    131500         0
3648      159000       80      100    795000         0
3649       17500       90      100    175000         0
3650           0       75       75    130000         0
3651           0       20      100    332000         0
3652           0       20      100    485000         0
3653           0    73.53    73.53    476000         0
3654       41400       80      100    207000         0
3655       54000       90      100    540000         0
3656      151000       80      100    755000         0
3657           0       20      100    375000         0
3658       97500       80       95    650000         0
3659      145200       80      100    726000         0
3660       21500       80    91.62    185000         0
3661       55000       80      100    275000         0
3662       12600       80       95     84000         0
3663           0       20      100    490000         0
3664      130600       80      100    653000         0
3665           0       20      100    653000         0
3666           0    71.43    71.43    490000         0
3667      197000       80      100    985000         0
3668      146000       80      100    730000         0
3669           0       20      100    370000         0
3670           0    44.92    44.92    319000         0
3671       54600       80      100    273000         0
3672       30720       80      100    153600         0
3673      103760       80      100    518800         0
3674           0       20      100    985000         0
3675           0       20      100    518800         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3627          0 No MI       0                       Single Family     1 S OZONE PARK         NY    11420      595     0 53.21
3628     249921 No MI       0                       Single Family     1 COVINGTON            GA    30016      661     0 48.45
3629          0 No MI       0                       Single Family     1 EL DORADO HILLS      CA    95762      664     0 38.91
3630          0 No MI       0                       Single Family     1 LORTON               VA    22079      621     0 38.55
3631     132900 No MI       0                       Single Family     1 CANTON               GA    30115      635     0  38.5
3632          0 No MI       0                       Single Family     1 QUEENS VILLAGE       NY    11428      677     0 39.34
3633     180000 No MI       0                       Single Family     1 FORT MYERS           FL    33912      533     0  33.6
3634          0 No MI       0                       Single Family     1 CARMEL VALLEY        CA    93924      743     0 50.92
3635     322000 No MI       0                       Single Family     1 NAPLES               FL    34116      711     0 45.99
3636          0 No MI       0                       Single Family     1 SANTA CLARA          CA    95054      661     0  41.6
3637     375000 No MI       0                       Single Family     1 KENT                 WA    98042      621     0 37.31
3638     669000 No MI       0                       Single Family     1 CONCORD              CA    94520      726     0  44.1
3639          0 No MI       0                       Single Family     1 STOCKTON             CA    95215      640     0  49.8
3640     235000 No MI       0                       Single Family     1 HANFORD              CA    93230      639     0 47.67
3641     370000 No MI       0                       Single Family     1 BOWIE                MD    20716      625     0 46.84
3642     332000 No MI       0                       Single Family     1 YUBA CITY            CA    95991      673     0 48.79
3643     490000 No MI       0                       Single Family     1 FREMONT              CA    94536      654     0 45.24
3644          0 No MI       0                       Single Family     1 FORT LAUDERDALE      FL    33311      596     0 28.16
3645     119000 No MI       0                       Single Family     1 DETROIT              MI    48228      551     0 53.73
3646          0 No MI       0                       Single Family     1 WOODLAND HILLS       CA    91364      625     0 44.97
3647          0 No MI       0                       Single Family     1 VISALIA              CA    93291      613     0  53.7
3648          0 No MI       0                       Single Family     1 SANTA BARBARA        CA    93105      652     0 40.47
3649     175000 No MI       0                       Single Family     1 BERKELEY SPRINGS     WV    25411      576     0  37.1
3650          0 No MI       0                       Single Family     1 WAIANAE              HI    96792      773     0 36.07
3651     332000 No MI       0                       Single Family     1 YUBA CITY            CA    94991      673     0 48.79
3652     485000 No MI       0                       Single Family     1 SPRING VALLEY        CA    91977      647     0 48.19
3653          0 No MI       0                       Single Family     1 CLINTON              MD    20735      545     0 48.51
3654          0 No MI       0                       Single Family     1 VANCOUVER            WA    98660      617     0 45.16
3655     540000 No MI       0                       Single Family     1 SAYVILLE             NY    11782      614     0 38.66
3656     755000 No MI       0                       Single Family     1 GERMANTOWN           MD    20876      664     0 49.66
3657     375000 No MI       0                       Single Family     1 KENT                 WA    98042      621     0 37.31
3658          0 No MI       0                       Two Family        2 BROOKLYN             NY    11216      647     0 48.79
3659     726000 No MI       0                       Single Family     1 MANTECA              CA    95337      734     0 49.69
3660     185000 No MI       0                       Single Family     1 PHOENIX              AZ    85051      525     0    45
3661          0 No MI       0                       Single Family     1 RIVERDALE            MD    20737      660     0 35.37
3662      84000 No MI       0                       Single Family     1 WILMINGTON           NC    28401      513     0 41.01
3663     490000 No MI       0                       Single Family     1 FREMONT              CA    94236      654     0 45.24
3664     653000 No MI       0                       Single Family     1 SAN JOSE             CA    95122      688     0 43.98
3665     653000 No MI       0                       Single Family     1 SAN JOSE             CA    95122      688     0 43.98
3666     550000 No MI       0                       Single Family     1 ELLICOTT CITY        MD    21043      564     0 40.51
3667     985000 No MI       0                       Single Family     1 LOS ANGELES          CA    91325      623     0 49.66
3668     730000 No MI       0                       Single Family     1 PALM BEACH GARDENS   FL    33418      750     0 49.86
3669     370000 No MI       0                       Single Family     1 BOWIE                MD    20716      625     0 46.84
3670     319000 No MI       0                       Single Family     1 KINGSTON             WA    98346      699     0 37.67
3671     273000 No MI       0                       Single Family     1 PORT ST LUCIE        FL    34953      663     0 31.61
3672     153600 No MI       0                       Single Family     1 ALLENTOWN            PA    18103      586     0 43.57
3673     518800 No MI       0                       Single Family     1 MERCED               CA    95348      642     0 45.51
3674     985000 No MI       0                       Single Family     1 NORTHRIDGE           CA    91325      623     0 49.66
3675     518800 No MI       0                       Single Family     1 MERCED               CA    95348      642     0 45.51

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3627   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3628   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3629   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3630   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3631   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3632   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3633   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3634   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3635   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3636   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3637   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3638   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3639   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3640   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3641   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3642   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3643   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3644   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3645   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3646   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3647   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3648   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3649   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3650   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3651   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3652   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3653   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
3654   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3655   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3656   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3657   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3658   Correspondent         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3659   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3660   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3661   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3662   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3663   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3664   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3665   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3666   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3667   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3668   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3669   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3670   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3671   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3672   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3673   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3674   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3675   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3676   Arm       Interest In Arrears     99750   99694.94    99,694.94     8.95    8.95       0.5    0   8.45   799.03
3677   Arm       Interest In Arrears     85050   85006.37    85,006.37      9.3     9.3       0.5    0    8.8   702.77
3678   Fixed     Interest In Arrears     47000   46984.04    46,984.04   11.225  11.225       0.5    0 10.725   455.61
3679   Fixed     Interest In Arrears    151000  150948.74   150,948.74   11.225  11.225       0.5    0 10.725  1463.74
3680   Arm       Interest In Arrears    412000  411784.16   411,784.16      9.2     9.2       0.5    0    8.7  3374.51
3681   Fixed     Interest In Arrears    146000  145904.67   145,904.67   11.425  11.425       0.5    0 10.925  1437.48
3682   Arm       Interest In Arrears    232800  232738.88   232,738.88      8.3     8.3       0.5    0    7.8  1671.32
3683   Fixed     Interest In Arrears    400000  399807.17   399,807.17     6.15    6.15       0.5    0   5.65  2242.83
3684   Arm       Interest In Arrears    472000  471809.82   471,809.82      6.8     6.8       0.5    0    6.3  2864.85
3685   Arm       Interest In Arrears    191250  191194.41   191,194.41     7.95    7.95       0.5    0   7.45  1322.62
3686   Arm       Interest In Arrears    238500   238441.8   238,441.80     8.55    8.55       0.5    0   8.05  1757.51
3687   Arm       Interest Only          114000     114000   114,000.00     6.65    6.65       0.5    0   6.15   631.75
3688   Arm       Interest Only          367200     367200   367,200.00     7.15    7.15       0.5    0   6.65   2187.9
3689   Fixed     Interest In Arrears     54600   54582.06    54,582.06   11.375  11.375       0.5    0 10.875    535.5
3690   Fixed     Interest In Arrears     58200    58181.8    58,181.80     11.6    11.6       0.5    0   11.1    580.8
3691   Arm       Interest In Arrears    312000  311927.16   311,927.16      8.7     8.7       0.5    0    8.2  2334.84
3692   Arm       Interest In Arrears    388000  387731.63   387,731.63     7.85    7.85       0.5    0   7.35  2806.54
3693   Arm       Interest In Arrears    276250  276169.71   276,169.71     7.95    7.95       0.5    0   7.45  1910.45
3694   Arm       Interest Only          366560     366560   366,560.00     7.35    7.35       0.5    0   6.85  2245.18
3695   Arm       Interest In Arrears    488000  487847.58   487,847.58      7.7     7.7       0.5    0    7.2  3283.75
3696   Fixed     Interest In Arrears    122000  121954.07   121,954.07    10.75   10.75       0.5    0  10.25  1138.85
3697   Arm       Interest In Arrears    440000  439716.55   439,716.55      8.2     8.2       0.5    0    7.7  3290.12
3698   Arm       Interest In Arrears    260000  259866.33   259,866.33     9.29    9.29       0.5    0   8.79   2146.5
3699   Fixed     Interest In Arrears     97000    96966.7    96,966.70   11.175  11.175       0.5    0 10.675   936.61
3700   Fixed     Interest In Arrears     28500   28487.36    28,487.36     9.99    9.99       0.5    0   9.49    249.9
3701   Arm       Interest In Arrears    252000  251921.29   251,921.29      7.7     7.7       0.5    0    7.2  1695.71
3702   Arm       Interest In Arrears    560000  559584.39   559,584.39      7.5     7.5       0.5    0      7  3915.61
3703   Arm       Interest In Arrears    144000   143806.1   143,806.10        8       8       0.5    0    7.5  1056.63
3704   Arm       Interest Only          432000     432000   432,000.00      7.6     7.6       0.5    0    7.1     2736
3705   Arm       Interest In Arrears    703000  702798.62   702,798.62        8       8       0.5    0    7.5  4888.05
3706   Arm       Interest In Arrears     52000   51975.99    51,975.99      9.8     9.8       0.5    0    9.3   448.68
3707   Arm       Interest In Arrears    132800  132739.98   132,739.98      9.9     9.9       0.5    0    9.4  1155.62
3708   Fixed     Interest In Arrears     36000   35974.22    35,974.22   11.005  11.005       0.5    0 10.505   342.98
3709   Fixed     Interest In Arrears     91800    91769.5    91,769.50   11.325  11.325       0.5    0 10.825   896.86
3710   Arm       Interest In Arrears     95000   94951.77    94,951.77     9.35    9.35       0.5    0   8.85   788.44
3711   Fixed     Interest In Arrears     33200   33189.61    33,189.61     11.6    11.6       0.5    0   11.1   331.32
3712   Arm       Interest In Arrears    220000  219940.53   219,940.53      8.2     8.2       0.5    0    7.7   1562.8
3713   Arm       Interest In Arrears    495000  494778.67   494,778.67     9.95    9.95       0.5    0   9.45  4325.71
3714   Fixed     Interest In Arrears     55000   54981.12    54,981.12   11.175  11.175       0.5    0 10.675   531.07
3715   Fixed     Interest In Arrears    109000   108974.5   108,974.50     12.9    12.9       0.5    0   12.4  1197.25
3716   Arm       Interest In Arrears    155000  154904.15   154,904.15      8.4     8.4       0.5    0    7.9  1180.85
3717   Arm       Interest Only          400000     400000   400,000.00      7.4     7.4       0.5    0    6.9  2466.67
3718   Arm       Interest In Arrears    476000  475838.03   475,838.03      7.4     7.4       0.5    0    6.9   3097.3
3719   Arm       Interest In Arrears    148750  148677.59   148,677.59     9.55    9.55       0.5    0   9.05  1256.21
3720   Arm       Interest In Arrears    429250  429138.93   429,138.93     8.35    8.35       0.5    0   7.85  3097.93
3721   Fixed     Interest In Arrears    121600  121568.99   121,568.99      8.4     8.4       0.5    0    7.9   882.21
3722   Arm       Interest In Arrears    151200  151134.69   151,134.69     6.55    6.55       0.5    0   6.05   890.61
3723   Fixed     Interest In Arrears     30400    30389.9    30,389.90   11.325  11.325       0.5    0 10.825      297
3724   Fixed     Interest In Arrears    119000  118956.63   118,956.63     10.9    10.9       0.5    0   10.4  1124.29

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3676       799.03    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3677       702.77   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3678       455.61    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3679      1463.74   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3680      3374.51   6/17/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3681      1437.48   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3682      1671.32    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3683      2242.83    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3684      2864.85    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3685      1322.62   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3686      1757.51    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3687       631.75   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3688       2187.9    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3689        535.5   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3690        580.8    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3691      2334.84   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3692      2806.54    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3693      1910.45    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3694      2245.18    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3695      3283.75    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3696      1138.85    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3697      3290.12   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3698       2146.5    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3699       936.61    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3700        249.9   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3701      1695.71    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3702      3915.61    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3703      1056.63    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3704         2736    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3705      4888.05    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3706       448.68   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3707      1155.62   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3708       342.98    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3709       896.86    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3710       788.44    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3711       331.32   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3712       1562.8    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3713      4325.71    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3714       531.07    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3715      1197.25    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3716      1180.85   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3717      2466.67    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3718       3097.3    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3719      1256.21   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3720      3097.93    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3721       882.21    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3722       890.61    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3723          297    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3724      1124.29    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3676   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.671
3677   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3678   Not a Balloon Loan 30 YR FXD           0      0
3679   Not a Balloon Loan 30 YR FXD           0      0
3680   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
3681   Not a Balloon Loan 30 YR FXD           0      0
3682   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
3683   Balloon Loan       BALLOON OTHER       0      0
3684   Balloon Loan       2/ 6 MONTH LIBOR    0  4.521
3685   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
3686   Balloon Loan       2/ 6 MONTH LIBOR    0  6.271
3687   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.371
3688   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.929
3689   Not a Balloon Loan 30 YR FXD           0      0
3690   Not a Balloon Loan 30 YR FXD           0      0
3691   Balloon Loan       2/ 6 MONTH LIBOR    0  6.479
3692   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.571
3693   Balloon Loan       2/ 6 MONTH LIBOR    0  5.671
3694   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.129
3695   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
3696   Not a Balloon Loan 30 YR FXD           0      0
3697   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
3698   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3699   Not a Balloon Loan 30 YR FXD           0      0
3700   Not a Balloon Loan 30 YR FXD           0      0
3701   Balloon Loan       2/ 6 MONTH LIBOR    0  5.479
3702   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.221
3703   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.779
3704   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.379
3705   Balloon Loan       2/ 6 MONTH LIBOR    0  5.721
3706   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3707   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3708   Not a Balloon Loan 30 YR FXD           0      0
3709   Not a Balloon Loan 30 YR FXD           0      0
3710   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3711   Not a Balloon Loan 30 YR FXD           0      0
3712   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
3713   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3714   Not a Balloon Loan 30 YR FXD           0      0
3715   Not a Balloon Loan 30 YR FXD           0      0
3716   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.121
3717   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.179
3718   Balloon Loan       2/ 6 MONTH LIBOR    0  5.121
3719   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3720   Balloon Loan       2/ 6 MONTH LIBOR    0  6.071
3721   Balloon Loan       BALLOON OTHER       0      0
3722   Balloon Loan       2/ 6 MONTH LIBOR    0  4.271
3723   Not a Balloon Loan 30 YR FXD           0      0
3724   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3676            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
3677            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
3678            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3679            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3680            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008
3681            0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
3682            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
3683            0          0       0        0        0        0       0    6.15          0 00/00/0000 00/00/0000
3684            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
3685            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
3686            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
3687            6          6       3      1.5        6        0    6.65   12.65         24   7/1/2008   7/1/2008
3688            6          6       3      1.5        6        0    7.15   13.15         24   7/1/2008   7/1/2008
3689            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3690            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3691            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3692            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3693            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
3694            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
3695            6          6       3      1.5        6        0     7.7    13.7         24   7/1/2008   7/1/2008
3696            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
3697            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3698            6          6       3      1.5        6        0    9.29   15.29         24   7/1/2008   7/1/2008
3699            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3700            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3701            6          6       3      1.5        6        0     7.7    13.7         24   7/1/2008   7/1/2008
3702            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
3703            6          6       3      1.5        6        0       8      14         24   6/1/2008   6/1/2008
3704            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
3705            6          6       3      1.5        6        0       8      14         24   7/1/2008   7/1/2008
3706            6          6       3      1.5        6        0     9.8    15.8         24   7/1/2008   7/1/2008
3707            6          6       3      1.5        6        0     9.9    15.9         24   7/1/2008   7/1/2008
3708            0          0       0        0        0        0       0  11.005          0 00/00/0000 00/00/0000
3709            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3710            6          6       3      1.5        6        0    9.35   15.35         24   7/1/2008   7/1/2008
3711            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3712            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3713            6          6       3      1.5        6        0    9.95   15.95         24   7/1/2008   7/1/2008
3714            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3715            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
3716            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
3717            6          6       3      1.5        6        0     7.4    13.4         24   7/1/2008   7/1/2008
3718            6          6       3      1.5        6        0     7.4    13.4         24   7/1/2008   7/1/2008
3719            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
3720            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
3721            0          0       0        0        0        0       0     8.4          0 00/00/0000 00/00/0000
3722            6          6       3      1.5        6        0    6.55   12.55         24   7/1/2008   7/1/2008
3723            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3724            0          0       0        0        0        0       0    10.9          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3676     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3677     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3678   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    188000
3679   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    604000
3680     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3681   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    584000
3682     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3683   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3684     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3685     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3686     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3687     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3688     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3689   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    218400
3690   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    232800
3691     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3692     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3693     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3694     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3695     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3696   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    488000
3697     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3698     8/1/2008   8/1/2008      23 Purchase         Easy Doc      Owner Occupied       1         0
3699   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    388000
3700   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    114000
3701     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Investor Occupied    1         0
3702     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3703     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3704     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
3705     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3706     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3707     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3708   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    144000
3709   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    367200
3710     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3711   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    132800
3712     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3713     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3714   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    220000
3715   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    436000
3716     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3717     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3718     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3719     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3720     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3721   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3722     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3723   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    121600
3724   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    476000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3676           0       75       75    133000         0
3677           0       90       90     94500         0
3678           0       20      100    235000         0
3679           0       20      100    755000         0
3680           0    74.91    74.91    550000         0
3681           0       20      100    730000         0
3682       58200       80      100    291000         0
3683           0    50.96    50.96    785000         0
3684           0       80       80    590000         0
3685       33750       85      100    225000         0
3686           0       90       90    265000         0
3687       28500       80      100    142500         0
3688       91800       80      100    459000         0
3689           0       20      100    273000         0
3690           0       20      100    291000         0
3691       78000       80      100    390000         0
3692       97000       80      100    485000         0
3693           0       85       85    325000         0
3694       91640       80      100    458200         0
3695      122000       80      100    610000         0
3696           0       20      100    610000         0
3697      110000       80      100    550000         0
3698           0      100      100    260000         0
3699           0       20      100    485000         0
3700           0       20      100    142500         0
3701           0       90       90    280000         0
3702      140000       80      100    700000         0
3703       36000       80      100    180000         0
3704      108000       80      100    540000         0
3705           0    89.55    89.55    785000         0
3706           0      100      100     52000         0
3707       33200       80      100    166000         0
3708           0       20      100    180000         0
3709           0       20      100    459000         0
3710           0       50       50    190000         0
3711           0       20      100    166000         0
3712       55000       80      100    275000         0
3713           0     51.3     51.3    965000         0
3714           0       20      100    275000         0
3715           0       20      100    545000         0
3716           0    65.96    65.96    235000         0
3717      100000       80      100    500000         0
3718      119000       80      100    595000         0
3719       17500       85       95    175000         0
3720       75750       85      100    505000         0
3721       30400       80      100    152000         0
3722       37800       80      100    189000         0
3723           0       20      100    152000         0
3724           0       20      100    595000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3676          0 No MI       0                       Condomimium       1 TEMPLE HILLS         MD    20748      555     0 53.51
3677      94500 No MI       0                       Single Family     1 HOBART               IN    46342      621     0 33.94
3678     235000 No MI       0                       Single Family     1 HANFORD              CA    93230      639     0 47.67
3679     755000 No MI       0                       Single Family     1 GERMANTOWN           MD    20876      664     0 49.61
3680          0 No MI       0                       Two Family        2 MOUNT VERNON         NY    10550      507     0 46.24
3681     730000 No MI       0                       Single Family     1 PALM BEACH GARDENS   FL    33418      750     0 49.86
3682     291000 No MI       0                       Single Family     1 NORTH HIGHLANDS      CA    95660      645     0 48.48
3683          0 No MI       0                       Single Family     1 KAPOLEI              HI    96707      698     0 50.91
3684     590000 No MI       0                       Single Family     1 EL DORADO HILLS      CA    95672      688     0 39.62
3685     225000 No MI       0                       Single Family     1 ORLANDO              FL    32808      634     0 45.91
3686          0 No MI       0                       Single Family     1 PEMBROKE PINES       FL    33024      574     0 54.78
3687     142500 No MI       0                       Single Family     1 TACOMA               WA    98409      643     0 48.64
3688     459000 No MI       0                       Single Family     1 EWA BEACH            HI    96706      633     0 46.79
3689     273000 No MI       0                       Single Family     1 PORT ST LUCIE        FL    34953      663     0 31.61
3690     291000 No MI       0                       Single Family     1 NORTH HIGHLANDS      CA    95660      645     0 48.48
3691     390000 No MI       0                       Two Family        2 MIAMI                FL    33125      715     0  49.3
3692     485000 No MI       0                       Single Family     1 ROSEVILLE            CA    95747      718     0 45.23
3693          0 No MI       0                       Single Family     1 AUBURN               WA    98001      555     0 42.74
3694     458200 No MI       0                       Single Family     1 SAN PABLO            CA    94805      720     0 45.79
3695     610000 No MI       0                       Single Family     1 KAHULUI              HI    96732      703     0 44.87
3696     610000 No MI       0                       Single Family     1 KAHULUI              HI    96732      703     0 44.87
3697     550000 No MI       0                       Two Family        2 FAR ROCKAWAY         NY    11691      625     0 47.96
3698     260000 No MI       0                       Single Family     1 TUCSON               AZ    85745      616     0 45.69
3699     485000 No MI       0                       Single Family     1 ROSEVILLE            CA    95747      718     0 45.23
3700     142500 No MI       0                       Single Family     1 TACOMA               WA    98409      643     0 48.64
3701          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89147      648     0 30.37
3702     700000 No MI       0                       Single Family     1 AMERICAN CANYON      CA    94503      607     0 54.89
3703     180000 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55411      652     0  44.4
3704          0 No MI       0                       Single Family     1 STOCKTON             CA    95206      626     0 49.22
3705          0 No MI       0                       Single Family     1 WOODLAND             CA    95695      564     0 54.92
3706      52000 No MI       0                       Condomimium       1 LITHONIA             GA    30058      673     0 15.24
3707     166000 No MI       0                       Single Family     1 DUNDALK              MD    21222      646     0 35.51
3708     180000 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55411      652     0  44.4
3709     459000 No MI       0                       Single Family     1 EWA BEACH            HI    96706      633     0 46.79
3710     190000 No MI       0                       Single Family     1 MOUNTAIN VIEW        HI    96771      525     0 51.54
3711     166000 No MI       0                       Single Family     1 DUNDALK              MD    21222      646     0 35.51
3712     275000 No MI       0                       Single Family     1 CAPE CORAL           FL    33909      693     0 45.78
3713          0 No MI       0                       Single Family     1 ANAHEIM              CA    92808      544     0 54.17
3714     275000 No MI       0                       Single Family     1 CAPE CORAL           FL    33909      693     0 45.78
3715     545000 No MI       0                       Two Family        2 VALLEJO              CA    94590      632     0 46.06
3716          0 No MI       0                       Single Family     1 OAK FOREST           IL    60452      551     0 40.16
3717     500000 No MI       0                       Single Family     1 TRACY                CA    95376      628     0 46.36
3718     635000 No MI       0                       Single Family     1 DORAL                FL    33178      652     0  49.3
3719     175000 No MI       0                       Single Family     1 OKLAHOMA CITY        OK    73118      598     0  50.1
3720     505000 No MI       0                       Single Family     1 MANTECA              CA    95336      640     0 49.97
3721     152000 No MI       0                       Single Family     1 PAHOA                HI    96778      637     0 47.81
3722     189000 No MI       0                       Single Family     1 FRESNO               CA    93725      720     0 44.95
3723     152000 No MI       0                       Single Family     1 PAHOA                HI    96778      637     0 47.81
3724     635000 No MI       0                       Single Family     1 DORAL                FL    33178      652     0  49.3

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3676   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3677   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3678   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3679   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3680   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3681   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3682   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3683   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3684   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3685   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3686   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3687   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3688   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3689   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3690   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3691   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3692   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3693   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3694   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3695   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3696   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3697   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3698   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3699   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3700   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3701   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3702   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3703   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3704   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3705   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3706   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3707   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3708   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3709   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3710   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3711   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3712   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3713   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3714   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3715   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3716   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3717   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3718   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3719   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3720   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3721   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3722   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3723   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3724   Wholesale             XTA   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3725   Arm       Interest In Arrears    208000  207940.24   207,940.24     7.99    7.99       0.5    0   7.49  1444.69
3726   Arm       Interest In Arrears    224010  223962.85   223,962.85     9.05    9.05       0.5    0   8.55  1736.56
3727   Arm       Interest In Arrears    800000  799783.76   799,783.76      8.2     8.2       0.5    0    7.7  5682.91
3728   Fixed     Interest In Arrears    200000   199927.5   199,927.50   10.925  10.925       0.5    0 10.425  1893.33
3729   Arm       Interest In Arrears    300000  299853.98   299,853.98     9.55    9.55       0.5    0   9.05  2533.52
3730   Arm       Interest Only          390400     390400   390,400.00     7.65    7.65       0.5    0   7.15   2488.8
3731   Arm       Interest Only          316000     316000   316,000.00     7.35    7.35       0.5    0   6.85   1935.5
3732   Fixed     Interest In Arrears     48000   47986.23    47,986.23    11.99   11.99       0.5    0  11.49   493.37
3733   Fixed     Interest In Arrears     79000   78977.14    78,977.14    11.95   11.95       0.5    0  11.45   809.57
3734   Arm       Interest In Arrears    148000  147893.41   147,893.41     7.65    7.65       0.5    0   7.15  1050.09
3735   Arm       Interest In Arrears    113600  113570.61   113,570.61     8.35    8.35       0.5    0   7.85   819.86
3736   Arm       Interest In Arrears    292500  292431.71   292,431.71      8.7     8.7       0.5    0    8.2  2188.92
3737   Arm       Interest In Arrears    153750  153649.93   153,649.93     8.15    8.15       0.5    0   7.65  1144.29
3738   Arm       Interest In Arrears     80500    80453.2    80,453.20      8.7     8.7       0.5    0    8.2   630.43
3739   Arm       Interest In Arrears    148000  147943.67   147,943.67     10.7    10.7       0.5    0   10.2     1376
3740   Fixed     Interest In Arrears     33750   33739.39    33,739.39   11.575  11.575       0.5    0 11.075   336.16
3741   Arm       Interest In Arrears    258750  258654.67   258,654.67    10.85   10.85       0.5    0  10.35  2434.86
3742   Fixed     Interest In Arrears     75750   75720.85    75,720.85    10.65   10.65       0.5    0  10.15   701.43
3743   Fixed     Interest In Arrears     97600   97560.37    97,560.37     10.4    10.4       0.5    0    9.9    885.5
3744   Arm       Interest Only          246081     246081   246,081.00     7.45    7.45       0.5    0   6.95  1527.75
3745   Fixed     Interest In Arrears    504000  503788.27   503,788.27     6.65    6.65       0.5    0   6.15  3004.73
3746   Arm       Interest In Arrears    240000   239928.2   239,928.20     7.85    7.85       0.5    0   7.35   1641.8
3747   Arm       Interest In Arrears    508500  508400.68   508,400.68      9.3     9.3       0.5    0    8.8   4040.2
3748   Arm       Interest In Arrears    416000  415672.24   415,672.24      7.2     7.2       0.5    0    6.7  2823.76
3749   Arm       Interest Only          448000     448000   448,000.00     7.55    7.55       0.5    0   7.05  2818.67
3750   Arm       Interest In Arrears    728000  727782.22   727,782.22     7.85    7.85       0.5    0   7.35  4980.11
3751   Fixed     Interest In Arrears     28400   28392.31    28,392.31    12.25   12.25       0.5    0  11.75   297.61
3752   Arm       Interest In Arrears    234000  233861.13   233,861.13      8.6     8.6       0.5    0    8.1  1815.87
3753   Arm       Interest In Arrears    280000  279802.37   279,802.37     7.75    7.75       0.5    0   7.25  2005.96
3754   Arm       Interest In Arrears    232000  231949.69   231,949.69     8.95    8.95       0.5    0   8.45  1780.64
3755   Arm       Interest In Arrears    235999   235801.7   235,801.70      6.9     6.9       0.5    0    6.4  1554.29
3756   Arm       Interest In Arrears    192000  191933.73   191,933.73     7.35    7.35       0.5    0   6.85  1242.27
3757   Fixed     Interest In Arrears    112000     111964   111,964.00   11.475  11.475       0.5    0 10.975     1107
3758   Arm       Interest Only          480000     480000   480,000.00     6.65    6.65       0.5    0   6.15     2660
3759   Arm       Interest In Arrears    111000  110964.83   110,964.83     7.65    7.65       0.5    0   7.15    742.8
3760   Fixed     Interest In Arrears     70000   69975.06    69,975.06   11.005  11.005       0.5    0 10.505    666.9
3761   Arm       Interest In Arrears    127800  127745.25   127,745.25    10.15   10.15       0.5    0   9.65  1135.73
3762   Arm       Interest In Arrears    240000  239908.66   239,908.66     10.7    10.7       0.5    0   10.2  2231.34
3763   Arm       Interest In Arrears    558400  558271.54   558,271.54     8.75    8.75       0.5    0   8.25  4200.13
3764   Arm       Interest In Arrears    296000  295886.91   295,886.91     6.99    6.99       0.5    0   6.49  1837.29
3765   Fixed     Interest In Arrears    126000  125958.15   125,958.15   11.325  11.325       0.5    0 10.825  1230.98
3766   Fixed     Interest In Arrears    560250  559691.19   559,691.19     5.99    5.99       0.5    0   5.49  3355.39
3767   Fixed     Interest In Arrears    188000  187923.18   187,923.18     6.75    6.75       0.5    0   6.25  1134.32
3768   Arm       Interest In Arrears    388000  387912.05   387,912.05      8.8     8.8       0.5    0    8.3  2933.28
3769   Arm       Interest Only          574400     574400   574,400.00    7.125   7.125       0.5    0  6.625   3410.5
3770   Arm       Interest Only          300000     300000   300,000.00     7.29    7.29       0.5    0   6.79   1822.5
3771   Fixed     Interest In Arrears     59000   58981.44    58,981.44   11.575  11.575       0.5    0 11.075   587.66
3772   Fixed     Interest In Arrears    326250  326007.87   326,007.87      7.5     7.5       0.5    0      7  2281.19
3773   Fixed     Interest In Arrears     48000    47987.5    47,987.50   12.425  12.425       0.5    0 11.925    509.5

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3725      1444.69    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3726      1736.56    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3727      5682.91    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3728      1893.33    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3729      2533.52    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3730       2488.8    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3731       1935.5    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3732       493.37   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3733       809.57    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3734      1050.09   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3735       819.86    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3736      2188.92   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3737      1144.29    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3738       630.43    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3739         1376    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3740       336.16   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3741      2434.86   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3742       701.43    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3743        885.5    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3744      1527.75    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
3745      3004.73    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3746       1641.8    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3747       4040.2    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3748      2823.76    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3749      2818.67    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3750      4980.11   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3751       297.61    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3752      1815.87    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3753      2005.96    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3754      1780.64   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3755      1554.29    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3756      1242.27    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3757         1107    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3758         2660    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3759        742.8    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3760        666.9    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3761      1135.73    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3762      2231.34    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3763      4200.13   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3764      1837.29   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3765      1230.98    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3766      3355.39    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3767      1134.32    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3768      2933.28    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3769       3410.5    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3770       1822.5    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       12
3771       587.66    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3772      2281.19   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3773        509.5    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3725   Balloon Loan       2/ 6 MONTH LIBOR    0  5.711
3726   Balloon Loan       2/ 6 MONTH LIBOR    0  6.771
3727   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
3728   Not a Balloon Loan 30 YR FXD           0      0
3729   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3730   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.371
3731   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.129
3732   Not a Balloon Loan 30 YR FXD           0      0
3733   Not a Balloon Loan 30 YR FXD           0      0
3734   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.371
3735   Balloon Loan       2/ 6 MONTH LIBOR    0  6.129
3736   Balloon Loan       2/ 6 MONTH LIBOR    0  6.421
3737   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.871
3738   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.421
3739   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3740   Not a Balloon Loan 30 YR FXD           0      0
3741   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3742   Not a Balloon Loan 30 YR FXD           0      0
3743   Not a Balloon Loan 30 YR FXD           0      0
3744   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.171
3745   Balloon Loan       BALLOON OTHER       0      0
3746   Balloon Loan       2/ 6 MONTH LIBOR    0  5.571
3747   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3748   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.921
3749   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.271
3750   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
3751   Not a Balloon Loan 30 YR FXD           0      0
3752   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.321
3753   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
3754   Balloon Loan       2/ 6 MONTH LIBOR    0  6.729
3755   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.621
3756   Balloon Loan       2/ 6 MONTH LIBOR    0  5.071
3757   Not a Balloon Loan 30 YR FXD           0      0
3758   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.371
3759   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
3760   Not a Balloon Loan 30 YR FXD           0      0
3761   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3762   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3763   Balloon Loan       2/ 6 MONTH LIBOR    0  6.471
3764   Balloon Loan       2/ 6 MONTH LIBOR    0  4.711
3765   Not a Balloon Loan 30 YR FXD           0      0
3766   Not a Balloon Loan 30 YR FXD           0      0
3767   Balloon Loan       BALLOON OTHER       0      0
3768   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
3769   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.846
3770   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.011
3771   Not a Balloon Loan 30 YR FXD           0      0
3772   Not a Balloon Loan 30 YR FXD           0      0
3773   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3725            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
3726            6          6       3      1.5        6        0    9.05   15.05         24   7/1/2008   7/1/2008
3727            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3728            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3729            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
3730            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
3731            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
3732            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3733            0          0       0        0        0        0       0   11.95          0 00/00/0000 00/00/0000
3734            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
3735            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
3736            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3737            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
3738            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3739            6          6       3      1.5        6        0    10.7    16.7         24   7/1/2008   7/1/2008
3740            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3741            6          6       3      1.5        6        0   10.85   16.85         24   7/1/2008   7/1/2008
3742            0          0       0        0        0        0       0   10.65          0 00/00/0000 00/00/0000
3743            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3744            6          6       3      1.5        6        0    7.45   13.45         24   7/1/2008   7/1/2008
3745            0          0       0        0        0        0       0    6.65          0 00/00/0000 00/00/0000
3746            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3747            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
3748            6          6       3      1.5        6        0     7.2    13.2         24   7/1/2008   7/1/2008
3749            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
3750            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3751            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3752            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
3753            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
3754            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
3755            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
3756            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
3757            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3758            6          6       3      1.5        6        0    6.65   12.65         24   7/1/2008   7/1/2008
3759            6          6       3      1.5        6        0    7.65   13.65         24   7/1/2008   7/1/2008
3760            0          0       0        0        0        0       0  11.005          0 00/00/0000 00/00/0000
3761            6          6       3      1.5        6        0   10.15   16.15         24   7/1/2008   7/1/2008
3762            6          6       3      1.5        6        0    10.7    16.7         24   7/1/2008   7/1/2008
3763            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
3764            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
3765            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3766            0          0       0        0        0        0       0    5.99          0 00/00/0000 00/00/0000
3767            0          0       0        0        0        0       0    6.75          0 00/00/0000 00/00/0000
3768            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
3769            6          6       3      1.5        6        0   7.125  13.125         24   7/1/2008   7/1/2008
3770            6          6       3      1.5        6        0    7.29   13.29         24   7/1/2008   7/1/2008
3771            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3772            0          0       0        0        0        0       0     7.5          0 00/00/0000 00/00/0000
3773            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3725     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3726     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3727     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3728   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    800000
3729     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3730     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3731     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3732   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    192000
3733   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    316000
3734     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3735     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3736     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3737     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Investor Occupied    1         0
3738     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3739     8/1/2008   8/1/2008      23 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3740   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    191250
3741     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3742   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    429250
3743   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    390400
3744     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3745   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3746     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3747     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3748     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3749     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3750     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3751   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    113600
3752     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
3753     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3754     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3755     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3756     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3757   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    448000
3758     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3759     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3760   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    280000
3761     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3762     8/1/2008   8/1/2008      23 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3763     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3764     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3765   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    504000
3766   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3767   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3768     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3769     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3770     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3771   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    235999
3772   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
3773   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    192000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3725           0    50.73    50.73    410000         0
3726       12445       90       95    248900         0
3727      200000    78.28    97.85   1022000         0
3728           0    19.57    97.85   1022000         0
3729           0       75       75    400000         0
3730       97600       80      100    488000         0
3731       79000       80      100    395000         0
3732           0       20      100    240000         0
3733           0       20      100    395000         0
3734       37000       80      100    185000         0
3735       28400       80      100    142000         0
3736           0       90       90    325000         0
3737           0       75       75    205000         0
3738           0    77.24    77.24    104214         0
3739           0       80       80    185000         0
3740           0       15      100    225000         0
3741           0       75       75    345000         0
3742           0       15      100    505000         0
3743           0       20      100    488000         0
3744       61520       80      100    307601         0
3745      126000       80      100    630000         0
3746           0    81.36    81.36    295000         0
3747           0       90       90    565000         0
3748      104000       80      100    520000         0
3749      112000       80      100    560000         0
3750      182000       80      100    910000         0
3751           0       20      100    142000         0
3752           0       65       65    360000         0
3753       70000       80      100    350000         0
3754       58000       80      100    290000         0
3755       59000       80      100    294999         0
3756       48000       80      100    240000         0
3757           0       20      100    560000         0
3758       90000       80       95    600000         0
3759           0    72.55    72.55    153000         0
3760           0       20      100    350000         0
3761           0       90       90    142000         0
3762           0      100      100    240000         0
3763      139600       80      100    698000         0
3764       74000       80      100    370000         0
3765           0       20      100    630000         0
3766           0       75       75    747000         0
3767       27000       80    91.49    235000         0
3768       97000       80      100    485000         0
3769      143600       80      100    718000         0
3770       75000       80      100    375000         0
3771           0       20      100    294999         0
3772           0       75       75    435000         0
3773           0       20      100    240000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3725          0 No MI       0                       Single Family     1 LA PLATA             MD    20646      596     0 31.85
3726     248900 No MI       0                       Single Family     1 DALLAS               GA    30157      564     0 53.42
3727    1033855 No MI       0                       Single Family     1 FAIRFIELD            CA    94533      736     0 47.87
3728    1033855 No MI       0                       Single Family     1 FAIRFIELD            CA    94533      736     0 47.87
3729          0 No MI       0                       Single Family     1 LANAI CITY           HI    96763      540     0 48.18
3730     488000 No MI       0                       Single Family     1 OAKLAND              CA    94621      643     0 44.82
3731     395000 No MI       0                       Single Family     1 ANTIOCH              CA    94509      612     0 33.32
3732          0 No MI       0                       Single Family     1 VOLCANO              HI    96785      602     0  45.9
3733     395000 No MI       0                       Single Family     1 ANTIOCH              CA    94509      612     0 33.32
3734     185000 No MI       0                       Condomimium       1 MIAMI                FL    33125      671     0 44.14
3735     142000 No MI       0                       Single Family     1 FORT WAYNE           IN    46818      582     0 52.09
3736          0 No MI       0                       Single Family     1 LYNWOOD              WA    98036      615     0 48.73
3737          0 No MI       0                       Single Family     1 TACOMA               WA    98404      674     0 35.35
3738     115000 No MI       0                       Single Family     1 HOOSICK FALLS        NY    12090      592     0 55.77
3739          0 No MI       0                       Single Family     1 JACKSONVILLE         FL    32223      544     0 44.73
3740     229000 No MI       0                       Single Family     1 ORLANDO              FL    32808      634     0 45.91
3741          0 No MI       0                       Single Family     1 SEATTLE              WA    98118      502     0  54.3
3742     505000 No MI       0                       Single Family     1 MANTECA              CA    95336      640     0 49.97
3743     488000 No MI       0                       Single Family     1 OAKLAND              CA    94621      643     0 44.82
3744     307601 No MI       0                       Single Family     1 MIDDLE RIVER         MD    21220      722     0 10.54
3745     630000 No MI       0                       Single Family     1 HONOLULU             HI    96818      636     0 49.71
3746          0 No MI       0                       Single Family     1 KEAAU                HI    96749      770     0  37.8
3747     565000 No MI       0                       Three Family      3 BRONX                NY    10472      575     0 52.99
3748     520000 No MI       0                       Single Family     1 MIAMI                FL    33196      580     0  43.2
3749     560000 No MI       0                       Single Family     1 SAN LEANDRO          CA    94577      629     0 39.29
3750     910000 No MI       0                       Single Family     1 MARIETTA             GA    30067      609     0 41.95
3751     142000 No MI       0                       Single Family     1 FORT WAYNE           IN    46818      582     0 52.09
3752          0 No MI       0                       Single Family     1 ADELANTO             CA    92301      626     0 42.82
3753     350000 No MI       0                       Single Family     1 BOWIE                MD    20715      641     0 43.75
3754     290000 No MI       0                       Single Family     1 LAUREL               MD    20724      661     0 48.48
3755     294999 No MI       0                       Single Family     1 LAS VEGAS            NV    89146      633     0 48.49
3756     240000 No MI       0                       Single Family     1 LINDEN               VA    22642      614     0 51.35
3757     560000 No MI       0                       Single Family     1 SAN LEANDRO          CA    94577      629     0 39.29
3758          0 No MI       0                       Single Family     1 WOODLAND             CA    95776      600     0 49.73
3759          0 No MI       0                       Single Family     1 BALTIMORE            MD    21239      663     0 52.06
3760     350000 No MI       0                       Single Family     1 BOWIE                MD    20715      641     0 43.75
3761          0 No MI       0                       Single Family     1 MIDDLEBURG           FL    32068      618     0 38.65
3762          0 No MI       0                       Condomimium       1 WILTON MANORS        FL    33334      643     0 47.94
3763          0 No MI       0                       Single Family     1 TRACY                CA    95377      663     0 44.45
3764     370000 No MI       0                       Single Family     1 ANTELOPE             CA    95843      627     0 48.37
3765     630000 No MI       0                       Single Family     1 HONOLULU             HI    96818      636     0 49.71
3766          0 No MI       0                       Single Family     1 SALINAS              CA    93907      679     0 51.57
3767          0 No MI       0                       Single Family     1 WATERFORD            CA    95386      706     0  33.5
3768     485000 No MI       0                       Single Family     1 RICHMOND             CA    94801      704     0 41.68
3769     718000 No MI       0                       Single Family     1 LA PALMA             CA    90623      711     0 48.46
3770     375000 No MI       0                       Single Family     1 DES MOINES           WA    98198      640     0 49.59
3771     294999 No MI       0                       Single Family     1 LAS VEGAS            NV    89146      633     0 48.49
3772     435000 No MI       0                       Single Family     1 ANTIOCH              CA    94509      676     0 54.42
3773     240000 No MI       0                       Single Family     1 LINDEN               VA    22642      614     0 51.35

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3725   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3726   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3727   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3728   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3729   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
3730   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3731   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3732   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3733   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3734   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3735   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3736   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3737   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3738   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3739   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3740   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3741   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
3742   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3743   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3744   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3745   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3746   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3747   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3748   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3749   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3750   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3751   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3752   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3753   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3754   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3755   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3756   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3757   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3758   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3759   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3760   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3761   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3762   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3763   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3764   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3765   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3766   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3767   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3768   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3769   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3770   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3771   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3772   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3773   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3774   Arm       Interest In Arrears    231000  230848.89   230,848.89    8.125   8.125       0.5    0  7.625  1715.17
3775   Fixed     Interest In Arrears     58000   57980.94    57,980.94   11.375  11.375       0.5    0 10.875   568.85
3776   Arm       Interest In Arrears    276250  276170.63   276,170.63     7.99    7.99       0.5    0   7.49  1918.73
3777   Fixed     Interest In Arrears    168300  168203.17   168,203.17     8.75    8.75       0.5    0   8.25  1324.02
3778   Arm       Interest In Arrears    287200  287114.09   287,114.09     7.85    7.85       0.5    0   7.35  1964.68
3779   Fixed     Interest In Arrears    182000  181949.91   181,949.91   12.175  12.175       0.5    0 11.675  1896.63
3780   Arm       Interest In Arrears    570000  569636.53   569,636.53     8.25    8.25       0.5    0   7.75  4282.22
3781   Arm       Interest Only          398400     398400   398,400.00      6.9     6.9       0.5    0    6.4   2290.8
3782   Fixed     Interest In Arrears     97000   96964.83    96,964.83   10.925  10.925       0.5    0 10.425   918.27
3783   Fixed     Interest In Arrears     71800   71781.31    71,781.31   12.425  12.425       0.5    0 11.925   762.12
3784   Arm       Interest In Arrears    640000  639802.96   639,802.96     7.75    7.75       0.5    0   7.25  4330.37
3785   Arm       Interest In Arrears     96320   96263.42    96,263.42     8.65    8.65       0.5    0   8.15   750.89
3786   Fixed     Interest In Arrears    142500  142449.07   142,449.07    10.99   10.99       0.5    0  10.49  1355.99
3787   Arm       Interest In Arrears    151300  151211.13   151,211.13     8.65    8.65       0.5    0   8.15  1179.49
3788   Fixed     Interest In Arrears    115200   115161.9   115,161.90      7.5     7.5       0.5    0      7    758.1
3789   Arm       Interest In Arrears    113600  113547.55   113,547.55      9.8     9.8       0.5    0    9.3   980.18
3790   Fixed     Interest In Arrears     24080   24028.75    24,028.75    11.35   11.35       0.5    0  10.85   279.01
3791   Arm       Interest In Arrears    257400  257335.32   257,335.32     8.45    8.45       0.5    0   7.95  1877.21
3792   Fixed     Interest In Arrears    212000  211841.08   211,841.08     7.45    7.45       0.5    0   6.95  1475.09
3793   Arm       Interest Only          328000     328000   328,000.00     7.05    7.05       0.5    0   6.55     1927
3794   Fixed     Interest In Arrears    160000  159945.08   159,945.08   11.175  11.175       0.5    0 10.675  1544.92
3795   Fixed     Interest In Arrears    195000  194816.75   194,816.75      6.3     6.3       0.5    0    5.8     1207
3796   Fixed     Interest In Arrears     75000   74969.38    74,969.38   10.375  10.375       0.5    0  9.875   679.06
3797   Fixed     Interest In Arrears    300000  299832.68   299,832.68      8.9     8.9       0.5    0    8.4  2392.32
3798   Arm       Interest Only          439200     439200   439,200.00      7.2     7.2       0.5    0    6.7   2635.2
3799   Arm       Interest In Arrears    399200   399092.1   399,092.10      8.2     8.2       0.5    0    7.7  2835.77
3800   Arm       Interest Only          341600     341600   341,600.00     8.05    8.05       0.5    0   7.55  2291.57
3801   Fixed     Interest In Arrears    500000  499758.97   499,758.97     6.15    6.15       0.5    0   5.65  2803.53
3802   Arm       Interest In Arrears    304000  303830.45   303,830.45      8.9     8.9       0.5    0    8.4  2424.22
3803   Arm       Interest Only          435200     435200   435,200.00     6.99    6.99       0.5    0   6.49  2535.04
3804   Arm       Interest In Arrears    250400   250349.6   250,349.60      9.2     9.2       0.5    0    8.7  1970.13
3805   Arm       Interest In Arrears    412000  411849.52   411,849.52     7.15    7.15       0.5    0   6.65  2605.31
3806   Fixed     Interest In Arrears    103000  102962.66   102,962.66   10.925  10.925       0.5    0 10.425   975.07
3807   Arm       Interest In Arrears    348000  347904.55   347,904.55     8.15    8.15       0.5    0   7.65  2458.95
3808   Arm       Interest In Arrears    245000  244964.65   244,964.65     10.3    10.3       0.5    0    9.8  2138.27
3809   Fixed     Interest In Arrears    101500  101202.76   101,202.76     7.85    7.85       0.5    0   7.35   961.22
3810   Arm       Interest In Arrears    145000  144942.99   144,942.99    10.55   10.55       0.5    0  10.05   1331.8
3811   Arm       Interest In Arrears    170000  169959.71   169,959.71     8.65    8.65       0.5    0   8.15   1265.7
3812   Arm       Interest In Arrears    282400  282175.28   282,175.28     7.15    7.15       0.5    0   6.65  1907.35
3813   Arm       Interest In Arrears    150000  149917.89   149,917.89     8.99    8.99       0.5    0   8.49  1205.86
3814   Arm       Interest In Arrears    460000  459718.45   459,718.45     8.45    8.45       0.5    0   7.95  3520.72
3815   Fixed     Interest In Arrears     26700   26692.64    26,692.64   12.175  12.175       0.5    0 11.675   278.25
3816   Fixed     Interest In Arrears     70600   70568.92    70,568.92   10.025  10.025       0.5    0  9.525   620.88
3817   Fixed     Interest In Arrears     74000   73973.55    73,973.55    10.99   10.99       0.5    0  10.49   704.17
3818   Fixed     Interest In Arrears     62600   62579.44    62,579.44   11.375  11.375       0.5    0 10.875   613.96
3819   Arm       Interest In Arrears    608000  607928.19   607,928.19    10.95   10.95       0.5    0  10.45  5619.81
3820   Fixed     Interest In Arrears    121500  121427.15   121,427.15     8.55    8.55       0.5    0   8.05   938.54
3821   Arm       Interest In Arrears    119920  119842.74   119,842.74      8.2     8.2       0.5    0    7.7   896.71
3822   Arm       Interest In Arrears    326400   326314.3   326,314.30      8.3     8.3       0.5    0    7.8   2343.3

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3774      1715.17    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3775       568.85   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3776      1918.73    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3777      1324.02    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3778      1964.68   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3779      1896.63   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3780      4282.22    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3781       2290.8    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3782       918.27    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3783       762.12   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3784      4330.37    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3785       750.89   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3786      1355.99    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3787      1179.49    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3788        758.1    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3789       980.18    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3790       279.01   6/21/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3791      1877.21   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3792      1475.09    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3793         1927   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3794      1544.92    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3795         1207    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3796       679.06    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3797      2392.32    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3798       2635.2    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3799      2835.77    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3800      2291.57    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3801      2803.53    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3802      2424.22   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3803      2535.04   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
3804      1970.13    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3805      2605.31    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3806       975.07    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3807      2458.95    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3808      2138.27    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3809       961.22   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3810       1331.8    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3811       1265.7   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3812      1907.35   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3813      1205.86    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3814      3520.72   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3815       278.25    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3816       620.88   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3817       704.17   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3818       613.96    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3819      5619.81    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3820       938.54   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3821       896.71   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3822       2343.3    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3774   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.846
3775   Not a Balloon Loan 30 YR FXD           0      0
3776   Balloon Loan       2/ 6 MONTH LIBOR    0  5.711
3777   Not a Balloon Loan 30 YR FXD           0      0
3778   Balloon Loan       2/ 6 MONTH LIBOR    0  5.571
3779   Not a Balloon Loan 30 YR FXD           0      0
3780   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.971
3781   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.621
3782   Not a Balloon Loan 30 YR FXD           0      0
3783   Not a Balloon Loan 30 YR FXD           0      0
3784   Balloon Loan       2/ 6 MONTH LIBOR    0  5.471
3785   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.371
3786   Not a Balloon Loan 30 YR FXD           0      0
3787   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.371
3788   Balloon Loan       BALLOON OTHER       0      0
3789   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3790   Not a Balloon Loan 15 YR FXD           0      0
3791   Balloon Loan       2/ 6 MONTH LIBOR    0  6.171
3792   Not a Balloon Loan 30 YR FXD           0      0
3793   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.771
3794   Not a Balloon Loan 30 YR FXD           0      0
3795   Not a Balloon Loan 30 YR FXD           0      0
3796   Not a Balloon Loan 30 YR FXD           0      0
3797   Not a Balloon Loan 30 YR FXD           0      0
3798   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.921
3799   Balloon Loan       2/ 6 MONTH LIBOR    0  5.921
3800   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.771
3801   Balloon Loan       BALLOON OTHER       0      0
3802   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.621
3803   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.711
3804   Balloon Loan       2/ 6 MONTH LIBOR    0  6.921
3805   Balloon Loan       2/ 6 MONTH LIBOR    0  4.871
3806   Not a Balloon Loan 30 YR FXD           0      0
3807   Balloon Loan       2/ 6 MONTH LIBOR    0  5.871
3808   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3809   Not a Balloon Loan 15 YR FXD           0      0
3810   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3811   Balloon Loan       2/ 6 MONTH LIBOR    0  6.371
3812   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.871
3813   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.711
3814   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.171
3815   Not a Balloon Loan 30 YR FXD           0      0
3816   Not a Balloon Loan 30 YR FXD           0      0
3817   Not a Balloon Loan 30 YR FXD           0      0
3818   Not a Balloon Loan 30 YR FXD           0      0
3819   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3820   Not a Balloon Loan 30 YR FXD           0      0
3821   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.921
3822   Balloon Loan       2/ 6 MONTH LIBOR    0  6.021
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3774            6          6       3      1.5        6        0   8.125  14.125         24   7/1/2008   7/1/2008
3775            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3776            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
3777            0          0       0        0        0        0       0    8.75          0 00/00/0000 00/00/0000
3778            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3779            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3780            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
3781            6          6       3      1.5        6        0     6.9    12.9         24   7/1/2008   7/1/2008
3782            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3783            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3784            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
3785            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
3786            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3787            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
3788            0          0       0        0        0        0       0     7.5          0 00/00/0000 00/00/0000
3789            6          6       3      1.5        6        0     9.8    15.8         24   7/1/2008   7/1/2008
3790            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3791            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
3792            0          0       0        0        0        0       0    7.45          0 00/00/0000 00/00/0000
3793            6          6       3      1.5        6        0    7.05   13.05         24   7/1/2008   7/1/2008
3794            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3795            0          0       0        0        0        0       0     6.3          0 00/00/0000 00/00/0000
3796            0          0       0        0        0        0       0  10.375          0 00/00/0000 00/00/0000
3797            0          0       0        0        0        0       0     8.9          0 00/00/0000 00/00/0000
3798            6          6       3      1.5        6        0     7.2    13.2         24   7/1/2008   7/1/2008
3799            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3800            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
3801            0          0       0        0        0        0       0    6.15          0 00/00/0000 00/00/0000
3802            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
3803            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
3804            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008
3805            6          6       3      1.5        6        0    7.15   13.15         24   7/1/2008   7/1/2008
3806            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3807            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
3808            6          6       3      1.5        6        0    10.3    16.3         24   7/1/2008   7/1/2008
3809            0          0       0        0        0        0       0    7.85          0 00/00/0000 00/00/0000
3810            6          6       3      1.5        6        0   10.55   16.55         24   7/1/2008   7/1/2008
3811            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
3812            6          6       3      1.5        6        0    7.15   13.15         24   7/1/2008   7/1/2008
3813            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
3814            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
3815            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3816            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3817            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3818            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3819            6          6       3      1.5        6        0   10.95   16.95         24   7/1/2008   7/1/2008
3820            0          0       0        0        0        0       0    8.55          0 00/00/0000 00/00/0000
3821            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3822            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3774     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3775   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    232000
3776     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3777   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       1         0
3778     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3779   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    728000
3780     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3781     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3782   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    388000
3783   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    287200
3784     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3785     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3786   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    570000
3787     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3788   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3789     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3790   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2     96320
3791     8/1/2008   8/1/2008      23 Purchase         Full          Investor Occupied    1         0
3792   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       1         0
3793     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3794   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    640000
3795   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3796   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    300000
3797   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3798     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3799     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3800     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3801   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3802     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3803     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3804     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3805     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3806   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    412000
3807     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3808     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3809   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
3810     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3811     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3812     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3813     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3814     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3815   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    151300
3816   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    282400
3817   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    296000
3818   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    250400
3819     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
3820   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3821     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3822     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3774           0       70       70    330000         0
3775           0       20      100    290000         0
3776       48750       85      100    325000         0
3777           0       90       90    187000         0
3778       71800       80      100    359000         0
3779           0       20      100    910000         0
3780      142500       80      100    712500         0
3781           0       80       80    498000         0
3782           0       20      100    485000         0
3783           0       20      100    359000         0
3784      160000       80      100    800000         0
3785       24080       80      100    120400         0
3786           0       20      100    712500         0
3787       26700       85      100    178000         0
3788       28800       80      100    144000         0
3789       28400       80      100    142000         0
3790           0       20      100    120400         0
3791       28600       90      100    286000         0
3792           0    69.51    69.51    305000         0
3793       82000       80      100    410000         0
3794           0       20      100    800000         0
3795           0       75       75    260000         0
3796           0       20      100    375000         0
3797           0    87.98    87.98    341000         0
3798      109800       80      100    549000         0
3799       99800       80      100    499000         0
3800       85400       80      100    427000         0
3801           0    89.29    89.29    560000         0
3802           0       80       80    380000         0
3803      108800       80      100    544000         0
3804       62600       80      100    313000         0
3805      103000       80      100    515000         0
3806           0       20      100    515000         0
3807       87000       80      100    435000         0
3808           0      100      100    245000         0
3809           0    24.64    24.64    412000         0
3810           0      100      100    145000         0
3811           0    45.33    45.33    375000         0
3812       70600       80      100    353000         0
3813           0    44.12    44.12    340000         0
3814      115000       80      100    575000         0
3815           0       15      100    178000         0
3816           0       20      100    353000         0
3817           0       20      100    370000         0
3818           0       20      100    313000         0
3819           0       80       80    760000         0
3820           0       54       54    225000         0
3821       29980       80      100    149900         0
3822       81600       80      100    408000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3774          0 No MI       0                       Condomimium       1 SEVERN               MD    21144      562     0 35.59
3775     290000 No MI       0                       Single Family     1 LAUREL               MD    20724      661     0 48.48
3776     325000 No MI       0                       Single Family     1 MODESTO              CA    95357      606     0  42.1
3777     187000 No MI       0                       Single Family     1 NORTH BEND           OR    97459      675     0 47.66
3778     359000 No MI       0                       Single Family     1 MIAMI                FL    33177      600     0  37.4
3779     910000 No MI       0                       Single Family     1 MARIETTA             GA    30067      609     0 41.95
3780     712500 No MI       0                       Single Family     1 CONCORD              CA    94521      675     0 32.09
3781     498000 No MI       0                       Single Family     1 NAPA                 CA    94558      633     0 45.62
3782     485000 No MI       0                       Single Family     1 RICHMOND             CA    94801      704     0 41.68
3783     359000 No MI       0                       Single Family     1 MIAMI                FL    33177      600     0  37.4
3784     800000 No MI       0                       Single Family     1 MIAMI                FL    33175      731     0 48.87
3785     120400 No MI       0                       Single Family     1 JONESBORO            GA    30238      655     0 28.69
3786     712500 No MI       0                       Single Family     1 CONCORD              CA    94521      675     0 32.09
3787     178000 No MI       0                       Single Family     1 SPRINGFIELD          OR    97477      600     0 48.51
3788          0 No MI       0                       Single Family     1 SELAH                WA    98942      657     0 42.01
3789          0 No MI       0                       Single Family     1 IDAHO FALLS          ID    83401      627     0 49.91
3790     120400 No MI       0                       Single Family     1 JONESBORO            GA    30238      655     0 28.69
3791     286000 No MI       0                       Single Family     1 WASHINGTON           DC    20002      632     0 49.97
3792          0 No MI       0                       Single Family     1 TEHACHAPI            CA    93561      644     0 36.48
3793     410000 No MI       0                       Single Family     1 MANTECA              CA    95336      640     0  41.3
3794     800000 No MI       0                       Single Family     1 MIAMI                FL    33175      731     0 48.87
3795          0 No MI       0                       Single Family     1 OCEAN SHORES         WA    98569      740     0 42.07
3796     375000 No MI       0                       Single Family     1 DES MOINES           WA    98198      640     0 49.59
3797          0 No MI       0                       Single Family     1 PLAINFIELD           NJ     7062      615     0 53.77
3798     549000 No MI       0                       Single Family     1 KAILUA KONA          HI    96740      678     0 33.93
3799     499000 No MI       0                       Single Family     1 KAILUA KONA          HI    96740      663     0 48.85
3800     427000 No MI       0                       Single Family     1 PASO ROBLES          CA    93446      634     0 46.27
3801          0 No MI       0                       Single Family     1 WAIPAHU              HI    96797      706     0 42.93
3802     380000 No MI       0                       Single Family     1 WAIPAHU              HI    96797      664     0 51.73
3803     544000 No MI       0                       Single Family     1 SUISUN CITY          CA    94585      584     0 49.58
3804     313000 No MI       0                       Single Family     1 CAPE CORAL           FL    33990      660     0 36.11
3805     515000 No MI       0                       Single Family     1 CONCORD              CA    94519      685     0 47.05
3806     515000 No MI       0                       Single Family     1 CONCORD              CA    94519      685     0 47.05
3807          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90002      627     0 45.02
3808     245000 No MI       0                       Single Family     1 SAN BERNARDINO       CA    92404      810     0 54.51
3809          0 No MI       0                       Single Family     1 HYATTSVILLE          MD    20783      600     0 40.86
3810     145000 No MI       0                       Single Family     1 TAMPA                FL    33610      776     0 49.27
3811          0 No MI       0                       Single Family     1 LAS VEGAS            NV    89131      565     0 43.24
3812          0 No MI       0                       Single Family     1 SELDEN               NY    11784      674     0 51.26
3813     340000 No MI       0                       Single Family     1 FOWLER               CA    93625      511     0 47.05
3814     575000 No MI       0                       Single Family     1 SALINAS              CA    93905      748     0 42.59
3815     178000 No MI       0                       Single Family     1 SPRINGFIELD          OR    97477      600     0 48.51
3816          0 No MI       0                       Single Family     1 SELDEN               NY    11784      674     0 51.26
3817     370000 No MI       0                       Single Family     1 ANTELOPE             CA    95843      627     0 48.37
3818     313000 No MI       0                       Single Family     1 CAPE CORAL           FL    33990      660     0 36.11
3819          0 No MI       0                       Single Family     1 DALY CITY            CA    94015      531     0 54.96
3820          0 No MI       0                       Single Family     1 MELBOURNE            FL    32901      592     0 51.96
3821     149900 No MI       0                       Single Family     1 LAKELAND             FL    33801      682     0 29.13
3822     408000 No MI       0                       Single Family     1 WOODLAND             CA    95776      659     0 49.21

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3774   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3775   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3776   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3777   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3778   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3779   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3780   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3781   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3782   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3783   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3784   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3785   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3786   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3787   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3788   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3789   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3790   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3791   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3792   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3793   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3794   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3795   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3796   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3797   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3798   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3799   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3800   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3801   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3802   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3803   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3804   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3805   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3806   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3807   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3808   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3809   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3810   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3811   Wholesale             BXP   No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
3812   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3813   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
3814   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3815   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3816   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3817   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3818   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3819   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3820   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3821   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3822   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3823   Arm       Interest In Arrears    260100   260049.2   260,049.20      9.3     9.3       0.5    0    8.8  2066.58
3824   Arm       Interest Only          629550     629550   629,550.00      7.6     7.6       0.5    0    7.1  3987.15
3825   Arm       Interest In Arrears    436000  435898.21   435,898.21      8.7     8.7       0.5    0    8.2  3262.79
3826   Fixed     Interest In Arrears     28400   28392.72    28,392.72     12.5    12.5       0.5    0     12   303.11
3827   Arm       Interest Only          208000     208000   208,000.00     8.95    8.95       0.5    0   8.45  1551.33
3828   Fixed     Interest In Arrears     99800   99765.37    99,765.37   11.125  11.125       0.5    0 10.625   959.86
3829   Fixed     Interest In Arrears     82000   81964.86    81,964.86    10.15   10.15       0.5    0   9.65   728.72
3830   Fixed     Interest In Arrears     99600   99570.79    99,570.79    11.89   11.89       0.5    0  11.39  1016.08
3831   Fixed     Interest In Arrears     29980   29969.13    29,969.13   10.925  10.925       0.5    0 10.425   283.81
3832   Arm       Interest Only          360000     360000   360,000.00     9.15    9.15       0.5    0   8.65     2745
3833   Arm       Interest In Arrears    395000  394929.49   394,929.49      9.6     9.6       0.5    0    9.1  3230.51
3834   Fixed     Interest In Arrears     85400   85371.63    85,371.63   11.325  11.325       0.5    0 10.825   834.33
3835   Arm       Interest In Arrears    250250  250153.72   250,153.72    10.65   10.65       0.5    0  10.15  2317.25
3836   Fixed     Interest In Arrears     52000   51982.82    51,982.82    11.35   11.35       0.5    0  10.85   509.01
3837   Fixed     Interest In Arrears     81600    81570.9    81,570.90       11      11       0.5    0   10.5    777.1
3838   Arm       Interest In Arrears    246320  246153.03   246,153.03     7.95    7.95       0.5    0   7.45  1798.84
3839   Fixed     Interest In Arrears    371000  370858.65   370,858.65        7       7       0.5    0    6.5  2305.52
3840   Fixed     Interest In Arrears    109000  108966.11   108,966.11   11.625  11.625       0.5    0 11.125  1089.83
3841   Fixed     Interest In Arrears    115000  114958.32   114,958.32   10.925  10.925       0.5    0 10.425  1088.66
3842   Fixed     Interest In Arrears     90000   89967.38    89,967.38   10.925  10.925       0.5    0 10.425      852
3843   Arm       Interest In Arrears    749500  749269.25   749,269.25     7.75    7.75       0.5    0   7.25  5071.27
3844   Arm       Interest Only          192800     192800   192,800.00     6.65    6.65       0.5    0   6.15  1068.43
3845   Arm       Interest Only          539750     539750   539,750.00      8.4     8.4       0.5    0    7.9  3778.25
3846   Arm       Interest In Arrears    254400  254336.07   254,336.07     8.45    8.45       0.5    0   7.95  1855.33
3847   Arm       Interest In Arrears     99920   99878.09    99,878.09    10.25   10.25       0.5    0   9.75   895.39
3848   Arm       Interest In Arrears    686000   685809.1   685,809.10      8.1     8.1       0.5    0    7.6   4821.4
3849   Arm       Interest In Arrears    179920  179876.74   179,876.74      8.6     8.6       0.5    0    8.1  1332.69
3850   Arm       Interest Only          300900     300900   300,900.00      7.8     7.8       0.5    0    7.3  1955.85
3851   Arm       Interest In Arrears    208000  207945.39   207,945.39      8.3     8.3       0.5    0    7.8  1493.28
3852   Arm       Interest In Arrears    512000  511802.17   511,802.17     6.95    6.95       0.5    0   6.45  3163.16
3853   Fixed     Interest In Arrears     44980   44969.53    44,969.53   12.925  12.925       0.5    0 12.425   494.94
3854   Fixed     Interest In Arrears     75000   74958.17    74,958.17      8.9     8.9       0.5    0    8.4   598.08
3855   Arm       Interest In Arrears    423200  423090.51   423,090.51     8.35    8.35       0.5    0   7.85  3054.26
3856   Arm       Interest Only          290400     290400   290,400.00     6.55    6.55       0.5    0   6.05   1585.1
3857   Fixed     Interest In Arrears    105800  105762.19   105,762.19    10.99   10.99       0.5    0  10.49  1006.76
3858   Arm       Interest In Arrears    144000  143905.32   143,905.32      8.1     8.1       0.5    0    7.6  1066.68
3859   Fixed     Interest In Arrears     72600   72581.21    72,581.21    12.45   12.45       0.5    0  11.95   772.02
3860   Arm       Interest In Arrears    151920  151867.56   151,867.56     7.35    7.35       0.5    0   6.85   982.95
3861   Fixed     Interest In Arrears    104000  103975.94   103,975.94    12.95   12.95       0.5    0  12.45  1146.39
3862   Fixed     Interest In Arrears     37980   37969.54    37,969.54   12.175  12.175       0.5    0 11.675    395.8
3863   Arm       Interest Only          544000     544000   544,000.00    7.275   7.275       0.5    0  6.775     3298
3864   Arm       Interest In Arrears    240000  239899.14   239,899.14    10.24   10.24       0.5    0   9.74  2148.86
3865   Arm       Interest In Arrears    133600  133564.41   133,564.41     8.25    8.25       0.5    0   7.75   954.09
3866   Arm       Interest In Arrears    328000  327846.97   327,846.97     9.75    9.75       0.5    0   9.25  2818.03
3867   Arm       Interest Only          544000     544000   544,000.00     8.99    8.99       0.5    0   8.49  4075.47
3868   Arm       Interest In Arrears    318640  318599.34   318,599.34     10.7    10.7       0.5    0   10.2  2881.87
3869   Fixed     Interest In Arrears     61580   61564.93    61,564.93     12.7    12.7       0.5    0   12.2   666.79
3870   Arm       Interest In Arrears    305920  305697.46   305,697.46      7.6     7.6       0.5    0    7.1  2160.03
3871   Arm       Interest In Arrears    240000  239874.26   239,874.26      9.2     9.2       0.5    0    8.7  1965.74

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3823      2066.58    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3824      3987.15   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3825      3262.79   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3826       303.11    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3827      1551.33   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3828       959.86    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3829       728.72   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3830      1016.08    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3831       283.81   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3832         2745    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3833      3230.51   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3834       834.33    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3835      2317.25   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3836       509.01   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3837        777.1    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3838      1798.84   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3839      2305.52    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3840      1089.83   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3841      1088.66   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3842          852    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3843      5071.27   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3844      1068.43    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3845      3778.25    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
3846      1855.33   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3847       895.39    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3848       4821.4    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3849      1332.69   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3850      1955.85   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3851      1493.28   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3852      3163.16    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3853       494.94   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3854       598.08    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3855      3054.26    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3856       1585.1    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3857      1006.76    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3858      1066.68   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3859       772.02    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3860       982.95   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3861      1146.39    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3862        395.8   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3863         3298   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3864      2148.86   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3865       954.09   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3866      2818.03    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3867      4075.47    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
3868      2881.87   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3869       666.79   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3870      2160.03    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3871      1965.74   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3823   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3824   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.321
3825   Balloon Loan       2/ 6 MONTH LIBOR    0  6.421
3826   Not a Balloon Loan 30 YR FXD           0      0
3827   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.671
3828   Not a Balloon Loan 30 YR FXD           0      0
3829   Not a Balloon Loan 30 YR FXD           0      0
3830   Not a Balloon Loan 30 YR FXD           0      0
3831   Not a Balloon Loan 30 YR FXD           0      0
3832   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.871
3833   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3834   Not a Balloon Loan 30 YR FXD           0      0
3835   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3836   Not a Balloon Loan 30 YR FXD           0      0
3837   Not a Balloon Loan 30 YR FXD           0      0
3838   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.671
3839   Balloon Loan       BALLOON OTHER       0      0
3840   Not a Balloon Loan 30 YR FXD           0      0
3841   Not a Balloon Loan 30 YR FXD           0      0
3842   Not a Balloon Loan 30 YR FXD           0      0
3843   Balloon Loan       2/ 6 MONTH LIBOR    0  5.471
3844   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.371
3845   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.121
3846   Balloon Loan       2/ 6 MONTH LIBOR    0  6.171
3847   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3848   Balloon Loan       2/ 6 MONTH LIBOR    0  5.821
3849   Balloon Loan       2/ 6 MONTH LIBOR    0  6.321
3850   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.521
3851   Balloon Loan       2/ 6 MONTH LIBOR    0  6.021
3852   Balloon Loan       2/ 6 MONTH LIBOR    0  4.671
3853   Not a Balloon Loan 30 YR FXD           0      0
3854   Not a Balloon Loan 30 YR FXD           0      0
3855   Balloon Loan       2/ 6 MONTH LIBOR    0  6.071
3856   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.271
3857   Not a Balloon Loan 30 YR FXD           0      0
3858   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.821
3859   Not a Balloon Loan 30 YR FXD           0      0
3860   Balloon Loan       2/ 6 MONTH LIBOR    0  5.071
3861   Not a Balloon Loan 30 YR FXD           0      0
3862   Not a Balloon Loan 30 YR FXD           0      0
3863   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.996
3864   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3865   Balloon Loan       2/ 6 MONTH LIBOR    0  5.971
3866   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3867   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.711
3868   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3869   Not a Balloon Loan 30 YR FXD           0      0
3870   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.321
3871   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.921
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3823            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
3824            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
3825            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
3826            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3827            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
3828            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
3829            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3830            0          0       0        0        0        0       0   11.89          0 00/00/0000 00/00/0000
3831            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3832            6          6       3      1.5        6        0    9.15   15.15         24   7/1/2008   7/1/2008
3833            6          6       3      1.5        6        0     9.6    15.6         24   7/1/2008   7/1/2008
3834            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3835            6          6       3      1.5        6        0   10.65   16.65         24   7/1/2008   7/1/2008
3836            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3837            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3838            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
3839            0          0       0        0        0        0       0       7          0 00/00/0000 00/00/0000
3840            0          0       0        0        0        0       0  11.625          0 00/00/0000 00/00/0000
3841            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3842            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3843            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
3844            6          6       3      1.5        6        0    6.65   12.65         24   7/1/2008   7/1/2008
3845            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
3846            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
3847            6          6       3      1.5        6        0   10.25   16.25         24   7/1/2008   7/1/2008
3848            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
3849            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
3850            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
3851            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
3852            6          6       3      1.5        6        0    6.95   12.95         24   7/1/2008   7/1/2008
3853            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3854            0          0       0        0        0        0       0     8.9          0 00/00/0000 00/00/0000
3855            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
3856            6          6       3      1.5        6        0    6.55   12.55         24   7/1/2008   7/1/2008
3857            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3858            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
3859            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
3860            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
3861            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3862            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3863            6          6       3      1.5        6        0   7.275  13.275         24   7/1/2008   7/1/2008
3864            6          6       3      1.5        6        0   10.24   16.24         24   7/1/2008   7/1/2008
3865            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
3866            6          6       3      1.5        6        0    9.75   15.75         24   7/1/2008   7/1/2008
3867            6          6       3      1.5        6        0    8.99   14.99         24   7/1/2008   7/1/2008
3868            6          6       3      1.5        6        0    10.7    16.7         24   7/1/2008   7/1/2008
3869            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3870            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
3871            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3823     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3824     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3825     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3826   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    113600
3827     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3828   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    399200
3829   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    328000
3830   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    398400
3831   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    119920
3832     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3833     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3834   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    341600
3835     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3836   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    208000
3837   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    326400
3838     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3839   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3840   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    436000
3841   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    460000
3842   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    360000
3843     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3844     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3845     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3846     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3847     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Second Home          1         0
3848     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3849     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3850     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3851     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
3852     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3853   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    179920
3854   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3855     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3856     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3857   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    423200
3858     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3859   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    290400
3860     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3861   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    416000
3862   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    151920
3863     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
3864     8/1/2008   8/1/2008      23 Rate & Term Refi Stated Doc    Owner Occupied       1         0
3865     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3866     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3867     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3868     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3869   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    246320
3870     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3871     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3823           0       90       90    289000         0
3824       34975       90       95    699500         0
3825      109000       80      100    545000         0
3826           0       20      100    142000         0
3827       52000       80      100    260000         0
3828           0       20      100    499000         0
3829           0       20      100    410000         0
3830           0       20      100    498000         0
3831           0       20      100    149900         0
3832       90000       80      100    450000         0
3833           0    78.22    78.22    505000         0
3834           0       20      100    427000         0
3835           0       70       70    357500         0
3836           0       20      100    260000         0
3837           0       20      100    408000         0
3838       61580       80      100    307900         0
3839           0    66.85    66.85    555000         0
3840           0       20      100    545000         0
3841           0       20      100    575000         0
3842           0       20      100    450000         0
3843           0    94.99    94.99    789000         0
3844       48200       80      100    241000         0
3845           0       85       85    635000         0
3846           0       80       80    318000         0
3847           0       80       80    124900         0
3848           0       70       70    980000         0
3849       44980       80      100    224900         0
3850       53100       85      100    354000         0
3851           0       80       80    260000         0
3852           0       64       64    800000         0
3853           0       20      100    224900         0
3854           0    23.44    23.44    320000         0
3855      105800       80      100    529000         0
3856       72600       80      100    363000         0
3857           0       20      100    529000         0
3858       36000       80      100    180000         0
3859           0       20      100    363000         0
3860       37980       80      100    189900         0
3861           0       20      100    520000         0
3862           0       20      100    189900         0
3863      102000       80       95    680000         0
3864           0    72.73    72.73    330000         0
3865       33400       80      100    167000         0
3866           0       80       80    410000         0
3867      136000       80      100    680000         0
3868           0       80       80    398300         0
3869           0       20      100    307900         0
3870       76480       80      100    382400         0
3871           0       80       80    300000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3823          0 No MI       0                       Single Family     1 EDGEWOOD             NM    87015      573     0 53.86
3824          0 No MI       0                       Single Family     1 LODI                 CA    95242      650     0 42.38
3825     545000 No MI       0                       Two Family        2 BRONX                NY    10472      670     0 49.38
3826          0 No MI       0                       Single Family     1 IDAHO FALLS          ID    83401      627     0 49.91
3827     260000 No MI       0                       Single Family     1 CRESTLINE            CA    92325      649     0 40.81
3828     499000 No MI       0                       Single Family     1 KAILUA KONA          HI    96740      663     0 48.85
3829     410000 No MI       0                       Single Family     1 MANTECA              CA    95336      640     0  41.3
3830     498000 No MI       0                       Single Family     1 NAPA                 CA    94558      633     0 45.62
3831     149900 No MI       0                       Single Family     1 LAKELAND             FL    33801      682     0 29.13
3832     450000 No MI       0                       Single Family     1 OAKLAND              CA    94621      713     0 38.75
3833     505000 No MI       0                       Single Family     1 CHELTENHAM           MD    20623      510     0 53.98
3834     427000 No MI       0                       Single Family     1 PASO ROBLES          CA    93446      634     0 46.27
3835     357500 No MI       0                       Single Family     1 VALRICO              FL    33594      543     0 49.19
3836     260000 No MI       0                       Single Family     1 CRESTLINE            CA    92325      649     0 40.81
3837     408000 No MI       0                       Single Family     1 WOODLAND             CA    95776      659     0 49.21
3838     307900 No MI       0                       Single Family     1 MCDONOUGH            GA    30252      591     0 49.99
3839          0 No MI       0                       Single Family     1 EWA BEACH            HI    96706      615     0 36.81
3840     545000 No MI       0                       Two Family        2 BRONX                NY    10472      670     0 49.38
3841     575000 No MI       0                       Single Family     1 SALINAS              CA    93905      748     0 42.59
3842     450000 No MI       0                       Single Family     1 OAKLAND              CA    94621      713     0 38.75
3843          0 No MI       0                       Single Family     1 TRIANGLE             VA    22172      608     0 53.27
3844     241000 No MI       0                       Condomimium       1 FEDERAL WAY          WA    98003      655     0 45.66
3845          0 No MI       0                       Single Family     1 ELK GROVE            CA    95757      608     0 42.93
3846          0 No MI       0                       Three Family      3 NEWARK               NJ     7108      644     0 24.58
3847     124900 No MI       0                       Single Family     1 INKOM                ID    83245      546     0 34.97
3848          0 No MI       0                       Single Family     1 KENWOOD              CA    95452      641     0 36.96
3849     224900 No MI       0                       Single Family     1 WORCESTER            MA     1604      634     0 42.61
3850     354000 No MI       0                       Two Family        2 NAPLES               FL    34116      628     0 48.28
3851          0 No MI       0                       Single Family     1 GURNEE               IL    60031      604     0 36.94
3852     800000 No MI       0                       Single Family     1 CASTAIC              CA    91384      632     0 50.47
3853     224900 No MI       0                       Single Family     1 WORCESTER            MA     1604      634     0 42.61
3854          0 No MI       0                       Single Family     1 POLLOCK PINES        CA    95726      580     0 26.78
3855     529000 No MI       0                       Single Family     1 WAIKOLOA             HI    96738      721     0 47.39
3856     363000 No MI       0                       Single Family     1 DELHI                CA    95315      582     0 49.96
3857     529000 No MI       0                       Single Family     1 WAIKOLOA             HI    96738      721     0 47.39
3858     180000 No MI       0                       Two Family        2 MEMPHIS              TN    38107      773     0    43
3859     363000 No MI       0                       Single Family     1 DELHI                CA    95315      582     0 49.96
3860     189900 No MI       0                       Single Family     1 HOLLYWOOD            FL    33021      610     0  49.9
3861     520000 No MI       0                       Single Family     1 MIAMI                FL    33196      580     0  43.2
3862     189900 No MI       0                       Single Family     1 HOLLYWOOD            FL    33021      610     0  49.9
3863          0 No MI       0                       Single Family     1 RIPON                CA    95366      626     0 43.93
3864          0 No MI       0                       Single Family     1 NEW FREEDOM          PA    17349      500     0 50.38
3865     167000 No MI       0                       Single Family     1 MARANA               AZ    85653      587     0 29.43
3866          0 No MI       0                       Single Family     1 ROHNERT PARK         CA    94928      523     0 54.72
3867          0 No MI       0                       Single Family     1 FREMONT              CA    94555      648     0 47.03
3868     398300 No MI       0                       Single Family     1 HIALEAH              FL    33015      522     0 54.48
3869     307900 No MI       0                       Single Family     1 MCDONOUGH            GA    30252      591     0 49.99
3870     382400 No MI       0                       Single Family     1 MODESTO              CA    95358      705     0 45.06
3871          0 No MI       0                       Single Family     1 ORLANDO              FL    32818      532     0 53.33

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3823   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3824   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3825   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3826   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3827   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3828   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3829   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3830   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3831   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3832   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3833   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3834   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3835   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3836   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3837   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3838   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3839   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3840   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3841   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3842   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3843   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3844   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3845   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3846   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3847   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3848   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3849   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3850   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3851   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3852   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3853   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3854   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3855   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3856   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3857   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3858   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3859   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3860   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3861   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3862   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3863   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3864   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
3865   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3866   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
3867   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3868   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3869   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3870   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3871   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3872   Fixed     Interest In Arrears    796000  795695.88   795,695.88     6.99    6.99       0.5    0   6.49  4940.82
3873   Arm       Interest In Arrears    179920  179876.09   179,876.09     8.55    8.55       0.5    0   8.05  1325.84
3874   Arm       Interest Only          569600     569600   569,600.00     6.75    6.75       0.5    0   6.25     3204
3875   Arm       Interest In Arrears    256000  255928.76   255,928.76      8.1     8.1       0.5    0    7.6  1799.24
3876   Arm       Interest In Arrears    184500  184399.22   184,399.22        9       9       0.5    0    8.5  1484.53
3877   Arm       Interest In Arrears    312000  311949.14   311,949.14      9.9     9.9       0.5    0    9.4  2624.86
3878   Arm       Interest Only          304000     304000   304,000.00    8.375   8.375       0.5    0  7.875  2121.67
3879   Fixed     Interest In Arrears     48750   48737.31    48,737.31   12.425  12.425       0.5    0 11.925   517.46
3880   Fixed     Interest In Arrears     76480   76453.75    76,453.75   11.175  11.175       0.5    0 10.675   738.47
3881   Arm       Interest In Arrears    311250  311182.52   311,182.52     8.95    8.95       0.5    0   8.45  2388.89
3882   Fixed     Interest In Arrears    142400  142336.87   142,336.87     9.99    9.99       0.5    0   9.49  1248.61
3883   Arm       Interest In Arrears    232000  231902.54   231,902.54     6.65    6.65       0.5    0   6.15  1383.13
3884   Arm       Interest In Arrears     95500   95459.52    95,459.52     10.2    10.2       0.5    0    9.7   852.23
3885   Fixed     Interest In Arrears     33400   33391.64    33,391.64     12.6    12.6       0.5    0   12.1   359.06
3886   Fixed     Interest In Arrears     64000   63978.98    63,978.98   11.375  11.375       0.5    0 10.875   627.69
3887   Fixed     Interest In Arrears     44980   44965.94    44,965.94     11.6    11.6       0.5    0   11.1   448.87
3888   Fixed     Interest In Arrears     99500   99464.13    99,464.13    10.95   10.95       0.5    0  10.45   943.81
3889   Fixed     Interest In Arrears     53100    53083.3    53,083.30   11.575  11.575       0.5    0 11.075   528.89
3890   Fixed     Interest In Arrears    150000  149893.05   149,893.05      7.7     7.7       0.5    0    7.2  1069.45
3891   Fixed     Interest In Arrears    790000  789639.46   789,639.46     6.35    6.35       0.5    0   5.85  4540.96
3892   Arm       Interest In Arrears    200000  199872.46   199,872.46     8.25    8.25       0.5    0   7.75  1502.54
3893   Fixed     Interest In Arrears    360000  359750.99   359,750.99     7.85    7.85       0.5    0   7.35  2604.01
3894   Fixed     Interest In Arrears    750000  749354.26   749,354.26     6.75    6.75       0.5    0   6.25  4864.49
3895   Arm       Interest In Arrears    179318  179232.99   179,232.99    9.675   9.675       0.5    0  9.175  1530.76
3896   Arm       Interest In Arrears    459000  458662.75   458,662.75     7.55    7.55       0.5    0   7.05  3225.13
3897   Fixed     Interest In Arrears     50000   49984.28    49,984.28   11.575  11.575       0.5    0 11.075   498.01
3898   Arm       Interest In Arrears    200000  199946.72   199,946.72     8.25    8.25       0.5    0   7.75  1428.28
3899   Arm       Interest Only          279920     279920   279,920.00    8.425   8.425       0.5    0  7.925  1965.27
3900   Fixed     Interest In Arrears    310000  309791.99   309,791.99        8       8       0.5    0    7.5  2274.68
3901   Arm       Interest Only          268000     268000   268,000.00     7.85    7.85       0.5    0   7.35  1753.17
3902   Arm       Interest In Arrears    196000  195932.35   195,932.35     7.35    7.35       0.5    0   6.85  1268.15
3903   Arm       Interest In Arrears    172000  171941.28   171,941.28     11.2    11.2       0.5    0   10.7  1664.05
3904   Arm       Interest In Arrears    297500  297364.12   297,364.12     9.85    9.85       0.5    0   9.35  2577.86
3905   Arm       Interest In Arrears     92700    92648.3    92,648.30      8.9     8.9       0.5    0    8.4   739.23
3906   Fixed     Interest In Arrears    225000  224860.86   224,860.86      8.4     8.4       0.5    0    7.9  1714.14
3907   Fixed     Interest In Arrears     69980   69961.37    69,961.37   12.325  12.325       0.5    0 11.825   737.38
3908   Fixed     Interest In Arrears     81000    80975.9    80,975.90   11.825  11.825       0.5    0 11.325   822.29
3909   Arm       Interest In Arrears    177600  177470.81   177,470.81      7.6     7.6       0.5    0    7.1  1253.99
3910   Arm       Interest In Arrears    199920   199791.2   199,791.20      8.2     8.2       0.5    0    7.7  1494.92
3911   Arm       Interest In Arrears    528000  527846.55   527,846.55     7.95    7.95       0.5    0   7.45  3651.45
3912   Arm       Interest In Arrears    252000  251882.43   251,882.43     9.75    9.75       0.5    0   9.25  2165.07
3913   Arm       Interest Only          328000     328000   328,000.00      7.8     7.8       0.5    0    7.3     2132
3914   Arm       Interest In Arrears    136701  136624.76   136,624.76      8.9     8.9       0.5    0    8.4  1090.11
3915   Arm       Interest Only          623200     623200   623,200.00     6.99    6.99       0.5    0   6.49  3630.14
3916   Arm       Interest In Arrears    360000  359784.14   359,784.14     8.55    8.55       0.5    0   8.05  2780.86
3917   Arm       Interest Only          310800     310800   310,800.00      7.1     7.1       0.5    0    6.6   1838.9
3918   Arm       Interest In Arrears    722500  722109.43   722,109.43     9.05    9.05       0.5    0   8.55  5839.42
3919   Fixed     Interest In Arrears    342000  341758.62   341,758.62     7.75    7.75       0.5    0   7.25  2450.13
3920   Fixed     Interest In Arrears    360000  359948.84   359,948.84    10.35   10.35       0.5    0   9.85  3156.16

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3872      4940.82   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3873      1325.84   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3874         3204   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3875      1799.24   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3876      1484.53   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3877      2624.86    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
3878      2121.67   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       12
3879       517.46    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3880       738.47    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3881      2388.89    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3882      1248.61   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3883      1383.13   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3884       852.23   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3885       359.06   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3886       627.69   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3887       448.87   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3888       943.81   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3889       528.89   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3890      1069.45   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3891      4540.96   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
3892      1502.54   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3893      2604.01   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3894      4864.49    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3895      1530.76   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3896      3225.13   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3897       498.01   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3898      1428.28   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3899      1965.27   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3900      2274.68    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3901      1753.17    6/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300       24
3902      1268.15   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3903      1664.05   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3904      2577.86   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3905       739.23   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3906      1714.14   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3907       737.38   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3908       822.29   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3909      1253.99   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3910      1494.92   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3911      3651.45   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3912      2165.07   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3913         2132   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3914      1090.11   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3915      3630.14   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3916      2780.86   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3917       1838.9   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3918      5839.42   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3919      2450.13   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3920      3156.16   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3872   Balloon Loan       BALLOON OTHER       0      0
3873   Balloon Loan       2/ 6 MONTH LIBOR    0  6.271
3874   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.471
3875   Balloon Loan       2/ 6 MONTH LIBOR    0  5.821
3876   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.721
3877   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3878   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.096
3879   Not a Balloon Loan 30 YR FXD           0      0
3880   Not a Balloon Loan 30 YR FXD           0      0
3881   Balloon Loan       2/ 6 MONTH LIBOR    0  6.671
3882   Not a Balloon Loan 30 YR FXD           0      0
3883   Balloon Loan       2/ 6 MONTH LIBOR    0  4.371
3884   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3885   Not a Balloon Loan 30 YR FXD           0      0
3886   Not a Balloon Loan 30 YR FXD           0      0
3887   Not a Balloon Loan 30 YR FXD           0      0
3888   Not a Balloon Loan 30 YR FXD           0      0
3889   Not a Balloon Loan 30 YR FXD           0      0
3890   Not a Balloon Loan 30 YR FXD           0      0
3891   Balloon Loan       BALLOON OTHER       0      0
3892   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.971
3893   Not a Balloon Loan 30 YR FXD           0      0
3894   Not a Balloon Loan 30 YR FXD           0      0
3895   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3896   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.271
3897   Not a Balloon Loan 30 YR FXD           0      0
3898   Balloon Loan       2/ 6 MONTH LIBOR    0  5.971
3899   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.146
3900   Not a Balloon Loan 30 YR FXD           0      0
3901   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.571
3902   Balloon Loan       2/ 6 MONTH LIBOR    0  5.071
3903   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3904   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3905   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.621
3906   Not a Balloon Loan 30 YR FXD           0      0
3907   Not a Balloon Loan 30 YR FXD           0      0
3908   Not a Balloon Loan 30 YR FXD           0      0
3909   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.321
3910   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.921
3911   Balloon Loan       2/ 6 MONTH LIBOR    0  5.671
3912   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3913   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.521
3914   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.621
3915   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.711
3916   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.271
3917   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.821
3918   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.771
3919   Not a Balloon Loan 30 YR FXD           0      0
3920   Balloon Loan       BALLOON OTHER       0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3872            0          0       0        0        0        0       0    6.99          0 00/00/0000 00/00/0000
3873            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
3874            6          6       3      1.5        6        0    6.75   12.75         24   7/1/2008   7/1/2008
3875            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
3876            6          6       3      1.5        6        0       9      15         24   7/1/2008   7/1/2008
3877            6          6       3      1.5        6        0     9.9    15.9         24   7/1/2008   7/1/2008
3878            6          6       3      1.5        6        0   8.375  14.375         24   7/1/2008   7/1/2008
3879            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3880            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3881            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
3882            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3883            6          6       3      1.5        6        0    6.65   12.65         24   7/1/2008   7/1/2008
3884            6          6       3      1.5        6        0    10.2    16.2         24   7/1/2008   7/1/2008
3885            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3886            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3887            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3888            0          0       0        0        0        0       0   10.95          0 00/00/0000 00/00/0000
3889            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3890            0          0       0        0        0        0       0     7.7          0 00/00/0000 00/00/0000
3891            0          0       0        0        0        0       0    6.35          0 00/00/0000 00/00/0000
3892            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
3893            0          0       0        0        0        0       0    7.85          0 00/00/0000 00/00/0000
3894            0          0       0        0        0        0       0    6.75          0 00/00/0000 00/00/0000
3895            6          6       3      1.5        6        0   9.675  15.675         24   7/1/2008   7/1/2008
3896            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
3897            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3898            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
3899            6          6       3      1.5        6        0   8.425  14.425         24   7/1/2008   7/1/2008
3900            0          0       0        0        0        0       0       8          0 00/00/0000 00/00/0000
3901            6          6       3      1.5        6        0    7.85   13.85         24   6/1/2008   6/1/2008
3902            6          6       3      1.5        6        0    7.35   13.35         24   7/1/2008   7/1/2008
3903            6          6       3      1.5        6        0    11.2    17.2         24   7/1/2008   7/1/2008
3904            6          6       3      1.5        6        0    9.85   15.85         24   7/1/2008   7/1/2008
3905            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
3906            0          0       0        0        0        0       0     8.4          0 00/00/0000 00/00/0000
3907            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3908            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
3909            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
3910            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
3911            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
3912            6          6       3      1.5        6        0    9.75   15.75         24   7/1/2008   7/1/2008
3913            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
3914            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
3915            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
3916            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
3917            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
3918            6          6       3      1.5        6        0    9.05   15.05         24   7/1/2008   7/1/2008
3919            0          0       0        0        0        0       0    7.75          0 00/00/0000 00/00/0000
3920            0          0       0        0        0        0       0   10.35          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3872   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3873     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3874     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3875     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3876     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
3877     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3878     8/1/2008   8/1/2008      23 Home Improvement Stated Doc    Owner Occupied       1         0
3879   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    276250
3880   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    305920
3881     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3882   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    569600
3883     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3884     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3885   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    133600
3886   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    256000
3887   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    179920
3888   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2    796000
3889   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    300900
3890   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       1         0
3891   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3892     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3893   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3894   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3895     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3896     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3897   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    200000
3898     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3899     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3900   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3901     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
3902     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3903     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3904     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3905     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3906   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3907   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    279920
3908   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    459000
3909     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3910     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3911     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3912     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3913     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3914     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3915     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3916     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3917     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3918     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3919   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
3920   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3872       99500       80       90    995000         0
3873       44980       80      100    224900         0
3874      142400       80      100    712000         0
3875       64000       80      100    320000         0
3876           0       90       90    205000         0
3877           0       80       80    390000         0
3878       76000       80      100    380000         0
3879           0       15      100    325000         0
3880           0       20      100    382400         0
3881           0       75       75    415000         0
3882           0       20      100    712000         0
3883           0       80       80    290000         0
3884           0    78.28    78.28    122000         0
3885           0       20      100    167000         0
3886           0       20      100    320000         0
3887           0       20      100    224900         0
3888           0       10       90    995000         0
3889           0       15      100    354000         0
3890           0    70.09    70.09    214000         0
3891           0    64.49    64.49   1225000         0
3892       50000       80      100    250000         0
3893           0    97.83    97.83    368000         0
3894           0    47.62    47.62   1575000         0
3895           0      100      100    179318         0
3896       81000       85      100    540000         0
3897           0       20      100    250000         0
3898       50000       80      100    250000         0
3899       69980       80      100    349900         0
3900           0    67.39    67.39    460000         0
3901       67000       80      100    335000         0
3902       49000       80      100    245000         0
3903           0       80       80    215000         0
3904           0       70       70    425000         0
3905           0       90       90    103000         0
3906           0       90       90    250000         0
3907           0       20      100    349900         0
3908           0       15      100    540000         0
3909       44400       80      100    222000         0
3910       49980       80      100    249900         0
3911      132000       80      100    660000         0
3912       63000       80      100    325000         0
3913       82000       80      100    410000         0
3914       34175       80      100    170877         0
3915      155800       80      100    779000         0
3916           0       90       90    400000         0
3917       77700       80      100    388500         0
3918           0       85       85    850000         0
3919           0       90       90    380000         0
3920           0       75       75    480000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3872          0 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      621     0 38.79
3873     224900 No MI       0                       Single Family     1 CAPE CORAL           FL    33909      644     0 41.02
3874     712000 No MI       0                       Single Family     1 GILROY               CA    95020      645     0 49.67
3875     320000 No MI       0                       Single Family     1 MIAMI                FL    33126      662     0 38.29
3876          0 No MI       0                       Single Family     1 DOUSMAN              WI    53118      676     0 51.05
3877          0 No MI       0                       Single Family     1 CITRUS HEIGHTS       CA    95621      520     0 34.46
3878          0 No MI       0                       Single Family     1 LYNNWOOD             WA    98087      698     0  46.5
3879     325000 No MI       0                       Single Family     1 MODESTO              CA    95337      606     0  42.1
3880     382400 No MI       0                       Single Family     1 MODESTO              CA    95358      705     0 45.06
3881          0 No MI       0                       Two Family        2 MODESTO              CA    95358      622     0 38.13
3882     712000 No MI       0                       Single Family     1 GILROY               CA    95020      645     0 49.67
3883          0 No MI       0                       Single Family     1 VANCOUVER            WA    98682      617     0 50.91
3884          0 No MI       0                       Single Family     1 SUMMERVILLE          SC    29483      544     0 38.19
3885     167000 No MI       0                       Single Family     1 MARANA               AZ    85653      587     0 29.43
3886     320000 No MI       0                       Single Family     1 MIAMI                FL    33126      662     0 38.29
3887     224900 No MI       0                       Single Family     1 CAPE CORAL           FL    33909      644     0 41.02
3888          0 No MI       0                       Single Family     1 BRENTWOOD            CA    94513      621     0 38.79
3889     354000 No MI       0                       Two Family        2 NAPLES               FL    34116      628     0 48.28
3890          0 No MI       0                       Single Family     1 BOISE                ID    83713      633     0 48.88
3891          0 No MI       0                       Single Family     1 ALAMEDA              CA    94501      710     0 53.07
3892     250000 No MI       0                       Single Family     1 ELLISVILLE           MO    63011      630     0 36.48
3893          0 No MI       0                       Single Family     1 SUNRISE              FL    33323      727     0 44.95
3894          0 No MI       0                       Single Family     1 HONOLULU             HI    96821      624     0 54.74
3895     179318 No MI       0                       Single Family     1 BALTIMORE            MD    21214      607     0 49.98
3896     540000 No MI       0                       Two Family        2 MOUNT VERNON         NY    10550      627     0 49.07
3897     250000 No MI       0                       Single Family     1 ELLISVILLE           MO    63011      630     0 36.48
3898     250000 No MI       0                       Single Family     1 SACRAMENTO           CA    95820      690     0 41.81
3899     349900 No MI       0                       Single Family     1 FREDERICKSBURG       VA    22407      602     0 48.83
3900          0 No MI       0                       Single Family     1 REDDING              CA    96003      588     0 48.06
3901     335000 No MI       0                       Single Family     1 BEALETON             VA    22712      594     0 45.01
3902     245000 No MI       0                       Single Family     1 WAIANAE              HI    96792      601     0 44.05
3903          0 No MI       0                       Single Family     1 MIAMI                FL    33167      524     0 42.31
3904          0 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      566     0 48.57
3905          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19138      552     0 45.04
3906          0 No MI       0                       Condomimium       1 PEARL CITY           HI    96782      622     0 32.89
3907     349900 No MI       0                       Single Family     1 FREDERICKSBURG       VA    22407      602     0 48.83
3908     540000 No MI       0                       Two Family        2 MOUNT VERNON         NY    10550      627     0 49.07
3909     222000 No MI       0                       Single Family     1 MARGATE              FL    33063      654     0 43.58
3910     249900 No MI       0                       Condomimium       1 UPPER MALBORO        MD    20774      697     0 45.81
3911     660000 No MI       0                       Single Family     1 SAN JOSE             CA    95126      688     0 49.59
3912     315000 No MI       0                       Single Family     1 FRESNO               CA    93701      552     0 42.05
3913     410000 No MI       0                       Condomimium       1 CONCORD              CA    94518      662     0 34.95
3914     170877 No MI       0                       Single Family     1 POCATELLO            ID    83202      651     0 46.28
3915     779000 No MI       0                       Single Family     1 PETALUMA             CA    94954      649     0 49.36
3916          0 No MI       0                       Single Family     1 BOWIE                MD    20715      694     0 43.01
3917     388500 No MI       0                       Single Family     1 HUNTINGTON PARK      CA    90255      690     0 38.79
3918          0 No MI       0                       Single Family     1 WATSONVILLE          CA    95076      597     0 43.06
3919          0 No MI       0                       Single Family     1 CHANDLER             AZ    85225      573     0 52.21
3920          0 No MI       0                       Single Family     1 WASHINGTON           DC    20011      541     0 49.89

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3872   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3873   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3874   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3875   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3876   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3877   Wholesale             BXP   No       7/1/2006 7/1/2006     7     1     0      0    8 FHLT 2006-B     2
3878   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3879   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3880   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3881   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3882   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3883   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3884   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3885   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3886   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3887   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3888   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3889   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3890   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3891   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3892   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3893   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3894   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3895   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3896   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3897   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3898   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3899   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3900   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3901   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3902   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3903   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3904   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3905   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3906   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3907   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3908   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3909   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3910   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3911   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3912   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3913   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3914   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3915   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3916   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3917   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3918   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3919   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3920   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3921   Fixed     Interest In Arrears    108800  108762.45   108,762.45    11.15   11.15       0.5    0  10.65  1048.48
3922   Arm       Interest In Arrears    731500  731318.87   731,318.87      8.5     8.5       0.5    0      8  5362.59
3923   Arm       Interest In Arrears    176000  175871.97   175,871.97      7.6     7.6       0.5    0    7.1   1242.7
3924   Arm       Interest In Arrears    360000  359846.23   359,846.23     6.59    6.59       0.5    0   6.09  2130.77
3925   Fixed     Interest In Arrears    155800  155733.25   155,733.25    10.15   10.15       0.5    0   9.65  1384.56
3926   Arm       Interest Only          468000     468000   468,000.00      6.5     6.5       0.5    0      6     2535
3927   Arm       Interest In Arrears    248000  247942.94   247,942.94     8.75    8.75       0.5    0   8.25  1865.39
3928   Arm       Interest In Arrears    372000  371876.97   371,876.97      7.5     7.5       0.5    0      7  2448.03
3929   Arm       Interest In Arrears    300000  299874.19   299,874.19    10.25   10.25       0.5    0   9.75  2688.31
3930   Arm       Interest In Arrears    220000  219884.74   219,884.74      9.2     9.2       0.5    0    8.7  1801.93
3931   Fixed     Interest In Arrears    117000  116945.41   116,945.41     9.75    9.75       0.5    0   9.25  1005.22
3932   Arm       Interest In Arrears    168000  167962.47   167,962.47     8.85    8.85       0.5    0   8.35  1276.53
3933   Fixed     Interest In Arrears     55000   54987.21    54,987.21   12.925  12.925       0.5    0 12.425   605.19
3934   Arm       Interest In Arrears     86275   86225.87    86,225.87      8.8     8.8       0.5    0    8.3   681.81
3935   Arm       Interest In Arrears    348000  347892.86   347,892.86     7.75    7.75       0.5    0   7.25  2354.64
3936   Arm       Interest In Arrears    326000  325874.04   325,874.04     6.95    6.95       0.5    0   6.45  2014.04
3937   Fixed     Interest In Arrears     62000   61977.84    61,977.84    10.99   10.99       0.5    0  10.49   589.98
3938   Fixed     Interest In Arrears     87000   86964.67    86,964.67     10.4    10.4       0.5    0    9.9   789.33
3939   Arm       Interest Only          212000     212000   212,000.00     7.55    7.55       0.5    0   7.05  1333.83
3940   Arm       Interest In Arrears    627003  626885.91   626,885.91     9.45    9.45       0.5    0   8.95  5054.74
3941   Fixed     Interest In Arrears     42000   41989.07    41,989.07   12.425  12.425       0.5    0 11.925   445.81
3942   Arm       Interest In Arrears    132000  131965.84   131,965.84     8.35    8.35       0.5    0   7.85   952.66
3943   Fixed     Interest In Arrears     33000   32988.67    32,988.67   11.175  11.175       0.5    0 10.675   318.64
3944   Arm       Interest Only           92000      92000    92,000.00     7.85    7.85       0.5    0   7.35   601.83
3945   Fixed     Interest In Arrears     53000   52979.61    52,979.61    10.65   10.65       0.5    0  10.15   490.77
3946   Arm       Interest In Arrears    300000  299842.83   299,842.83      9.2     9.2       0.5    0    8.7  2457.17
3947   Arm       Interest In Arrears    305000  304824.52   304,824.52     8.75    8.75       0.5    0   8.25  2399.44
3948   Fixed     Interest In Arrears     23000   22945.13    22,945.13   10.125  10.125       0.5    0  9.625   248.93
3949   Arm       Interest In Arrears     70110   70083.03    70,083.03    10.65   10.65       0.5    0  10.15    649.2
3950   Arm       Interest Only          258400     258400   258,400.00      7.9     7.9       0.5    0    7.4  1701.13
3951   Fixed     Interest In Arrears     64600   64583.18    64,583.18   12.425  12.425       0.5    0 11.925    685.7
3952   Arm       Interest In Arrears    168000  167867.63   167,867.63      7.2     7.2       0.5    0    6.7  1140.37
3953   Arm       Interest In Arrears    255000  254890.75   254,890.75    10.15   10.15       0.5    0   9.65  2266.13
3954   Arm       Interest Only          317065     317065   317,065.00     8.45    8.45       0.5    0   7.95  2232.67
3955   Arm       Interest In Arrears    395250  389766.94   389,766.94      6.2     6.2       0.5    0    5.7  2420.79
3956   Arm       Interest In Arrears    167000  166281.85   166,281.85     9.35    9.35       0.5    0   8.85  1385.99
3957   Arm       Interest In Arrears    191000  190579.45   190,579.45      8.6     8.6       0.5    0    8.1  1414.76
3958   Arm       Interest In Arrears    170400  169461.68   169,461.68      7.3     7.3       0.5    0    6.8  1168.22
3959   Arm       Interest In Arrears    113750  113531.12   113,531.12     11.9    11.9       0.5    0   11.4   1161.3
3960   Arm       Interest In Arrears    186750   186086.7   186,086.70      8.7     8.7       0.5    0    8.2   1462.5
3961   Arm       Interest In Arrears    200000  199505.47   199,505.47     9.55    9.55       0.5    0   9.05  1689.01
3962   Arm       Interest In Arrears    396000  395408.41   395,408.41      7.9     7.9       0.5    0    7.4  2723.77
3963   Arm       Interest In Arrears    255000   254279.1   254,279.10      9.8     9.8       0.5    0    9.3  2200.22
3964   Arm       Interest In Arrears     82550   82400.21    82,400.21    11.15   11.15       0.5    0  10.65   795.52
3965   Arm       Interest In Arrears    455000  454436.91   454,436.91     8.55    8.55       0.5    0   8.05   3352.9
3966   Arm       Interest In Arrears    675000  674567.67   674,567.67       10      10       0.5    0    9.5  5731.74
3967   Arm       Interest In Arrears    235000  234438.34   234,438.34     9.75    9.75       0.5    0   9.25  2019.02
3968   Arm       Interest In Arrears    316000  315160.47   315,160.47      8.1     8.1       0.5    0    7.6  2340.77
3969   Arm       Interest In Arrears    108550  108375.17   108,375.17     10.5    10.5       0.5    0     10   992.95

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3921      1048.48   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3922      5362.59   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3923       1242.7   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3924      2130.77   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3925      1384.56   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3926         2535   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3927      1865.39   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3928      2448.03   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3929      2688.31   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3930      1801.93   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3931      1005.22   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3932      1276.53   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3933       605.19   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3934       681.81   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3935      2354.64   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3936      2014.04   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3937       589.98   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3938       789.33   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3939      1333.83   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       12
3940      5054.74   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
3941       445.81   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3942       952.66   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
3943       318.64   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3944       601.83   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
3945       490.77   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3946      2457.17   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3947      2399.44   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3948       248.93   6/21/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3949        649.2   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3950      1701.13   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       24
3951        685.7   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3952      1140.37   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3953      2266.13   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3954      2232.67   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
3955      2420.79    5/2/2005  7/1/2005  6/1/2035 8/1/2006   14      360       346      360        0
3956      1385.99  11/10/2005  1/1/2006 12/1/2035 8/1/2006    8      360       352      360        0
3957      1414.76  11/30/2005  2/1/2006  1/1/2036 8/1/2006    7      360       353      480        0
3958      1168.22  12/15/2005  2/1/2006  1/1/2036 8/1/2006    7      360       353      360        0
3959       1161.3   2/17/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
3960       1462.5   1/25/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
3961      1689.01   2/21/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
3962      2723.77   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480        0
3963      2200.22   1/19/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
3964       795.52    2/3/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
3965       3352.9    2/1/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      480        0
3966      5731.74   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3967      2019.02   2/16/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
3968      2340.77   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3969       992.95    3/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3921   Not a Balloon Loan 30 YR FXD           0      0
3922   Balloon Loan       2/ 6 MONTH LIBOR    0  6.221
3923   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.321
3924   Balloon Loan       2/ 6 MONTH LIBOR    0  4.311
3925   Not a Balloon Loan 30 YR FXD           0      0
3926   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.221
3927   Balloon Loan       2/ 6 MONTH LIBOR    0  6.471
3928   Balloon Loan       2/ 6 MONTH LIBOR    0  5.221
3929   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3930   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.921
3931   Not a Balloon Loan 30 YR FXD           0      0
3932   Balloon Loan       2/ 6 MONTH LIBOR    0  6.571
3933   Not a Balloon Loan 30 YR FXD           0      0
3934   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.521
3935   Balloon Loan       2/ 6 MONTH LIBOR    0  5.471
3936   Balloon Loan       2/ 6 MONTH LIBOR    0  4.671
3937   Not a Balloon Loan 30 YR FXD           0      0
3938   Not a Balloon Loan 30 YR FXD           0      0
3939   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.271
3940   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3941   Not a Balloon Loan 30 YR FXD           0      0
3942   Balloon Loan       2/ 6 MONTH LIBOR    0  6.071
3943   Not a Balloon Loan 30 YR FXD           0      0
3944   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.571
3945   Not a Balloon Loan 30 YR FXD           0      0
3946   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.921
3947   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.471
3948   Not a Balloon Loan 15 YR FXD           0      0
3949   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3950   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.621
3951   Not a Balloon Loan 30 YR FXD           0      0
3952   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.921
3953   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3954   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.171
3955   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.575
3956   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3957   Balloon Loan       2/ 6 MONTH LIBOR    0    6.5
3958   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    5.2
3959   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3960   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.288
3961   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3962   Balloon Loan       2/ 6 MONTH LIBOR    0  5.416
3963   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3964   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3965   Balloon Loan       2/ 6 MONTH LIBOR    0  6.138
3966   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3967   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3968   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.17
3969   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3921            0          0       0        0        0        0       0   11.15          0 00/00/0000 00/00/0000
3922            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
3923            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
3924            6          6       3      1.5        6        0    6.59   12.59         24   7/1/2008   7/1/2008
3925            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3926            6          6       3      1.5        6        0     6.5    12.5         24   7/1/2008   7/1/2008
3927            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
3928            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
3929            6          6       3      1.5        6        0   10.25   16.25         24   7/1/2008   7/1/2008
3930            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008
3931            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
3932            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
3933            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3934            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
3935            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
3936            6          6       3      1.5        6        0    6.95   12.95         24   7/1/2008   7/1/2008
3937            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3938            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3939            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
3940            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008
3941            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3942            6          6       3      1.5        6        0    8.35   14.35         24   7/1/2008   7/1/2008
3943            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3944            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
3945            0          0       0        0        0        0       0   10.65          0 00/00/0000 00/00/0000
3946            6          6       3      1.5        6        0     9.2    15.2         24   7/1/2008   7/1/2008
3947            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
3948            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3949            6          6       3      1.5        6        0   10.65   16.65         24   7/1/2008   7/1/2008
3950            6          6       3      1.5        6        0     7.9    13.9         24   7/1/2008   7/1/2008
3951            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3952            6          6       3      1.5        6        0     7.2    13.2         24   7/1/2008   7/1/2008
3953            6          6       3      1.5        6        0   10.15   16.15         24   7/1/2008   7/1/2008
3954            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
3955            6          6       3      1.5        7        0     6.2    13.2         24   6/1/2007   6/1/2007
3956            6          6       2      1.5        6        0    9.35   15.35         24  12/1/2007  12/1/2007
3957            6          6       2      1.5        6        0     8.6    14.6         24   1/1/2008   1/1/2008
3958            6          6       2      1.5        6        0     7.3    13.3         24   1/1/2008   1/1/2008
3959            6          6       2      1.5        6        0    11.9    17.9         24   3/1/2008   3/1/2008
3960            6          6       2      1.5        6        0     8.7    14.7         24   2/1/2008   2/1/2008
3961            6          6       2      1.5        6        0    9.55   15.55         24   3/1/2008   3/1/2008
3962            6          6       2      1.5        6        0     7.9    13.9         24   3/1/2008   3/1/2008
3963            6          6       2      1.5        6        0     9.8    15.8         24   2/1/2008   2/1/2008
3964            6          6       2      1.5        6        0   11.15   17.15         24   3/1/2008   3/1/2008
3965            6          6       2      1.5        6        0    8.55   14.55         24   3/1/2008   3/1/2008
3966            6          6       2      1.5        6        0      10      16         24   4/1/2008   4/1/2008
3967            6          6       2      1.5        6        0    9.75   15.75         24   3/1/2008   3/1/2008
3968            6          6       2      1.5        6        0     8.1    14.1         24   4/1/2008   4/1/2008
3969            6          6       2      1.5        6        0    10.5    16.5         24   4/1/2008   4/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3921   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    435200
3922     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3923     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3924     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3925   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    623200
3926     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3927     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3928     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3929     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Second Home          1         0
3930     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3931   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    468000
3932     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3933   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    220000
3934     8/1/2008   8/1/2008      23 Rate & Term Refi Full          Owner Occupied       1         0
3935     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3936     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3937   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    248000
3938   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    348000
3939     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3940     8/1/2008   8/1/2008      23 Purchase         Full          Investor Occupied    1         0
3941   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    168000
3942     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3943   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    132000
3944     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3945   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    212000
3946     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3947     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
3948   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     92000
3949     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3950     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3951   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    258400
3952     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3953     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
3954     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
3955     7/1/2007   7/1/2007      10 Cash Out Refi    Full          Investor Occupied    1         0
3956     1/1/2008   1/1/2008      16 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3957     2/1/2008   2/1/2008      17 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3958     2/1/2008   2/1/2008      17 Purchase         Full          Owner Occupied       1         0
3959     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
3960     3/1/2008   3/1/2008      18 Purchase         Full          Owner Occupied       1         0
3961     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
3962     4/1/2008   4/1/2008      19 Cash Out Refi    Full          Owner Occupied       1         0
3963     3/1/2008   3/1/2008      18 Cash Out Refi    Full          Owner Occupied       1         0
3964     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3965     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3966     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3967     4/1/2008   4/1/2008      19 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3968     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3969     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Investor Occupied    1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3921           0       20      100    544000         0
3922           0       95       95    770000         0
3923       44000       80      100    220000         0
3924       67500       80       95    450000         0
3925           0       20      100    779000         0
3926      117000       80      100    585000         0
3927       62000       80      100    310000         0
3928       93000       80      100    465000         0
3929           0       75       75    400000         0
3930       55000       80      100    275000         0
3931           0       20      100    585000         0
3932       42000       80      100    210000         0
3933           0       20      100    275000         0
3934           0       85       85    101500         0
3935       87000       80      100    435000         0
3936           0       80       80    407500         0
3937           0       20      100    310000         0
3938           0       20      100    435000         0
3939       53000       80      100    265000         0
3940       34833       90       95    696670         0
3941           0       20      100    210000         0
3942       33000       80      100    165000         0
3943           0       20      100    165000         0
3944       23000       80      100    115000         0
3945           0       20      100    265000         0
3946           0    58.37    58.37    514000         0
3947       40000    88.41      100    345000         0
3948           0       20      100    115000         0
3949        3895       90       95     77900         0
3950       64600       80      100    323000         0
3951           0       20      100    323000         0
3952       42000       80      100    210000         0
3953           0       85       85    300000         0
3954       17614       90       95    352295         0
3955           0       85       85    465000         0
3956           0    41.65    41.65    401000         0
3957           0     74.9     74.9    255000         0
3958           0       80       80    213000         0
3959           0       65       65    175000         0
3960       20750       90      100    207500         0
3961           0    59.52    59.52    336000         0
3962           0    75.43    75.43    525000         0
3963           0       75       75    340000         0
3964           0       65       65    127000         0
3965           0       70       70    650000         0
3966           0       90       90    750000         0
3967           0    46.53    46.53    505000         0
3968       59250       80       95    395000         0
3969           0       65       65    167000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3921     544000 No MI       0                       Single Family     1 SUISUN CITY          CA    94585      584     0 49.58
3922          0 No MI       0                       Single Family     1 PACIFICA             CA    94044      719     0 45.47
3923     220000 No MI       0                       Single Family     1 HEBER CITY           UT    84032      657     0 47.86
3924     450000 No MI       0                       Single Family     1 LATHROP              CA    95330      680     0 48.86
3925     779000 No MI       0                       Single Family     1 PETALUMA             CA    94954      649     0 49.36
3926     585000 No MI       0                       Single Family     1 KENT                 WA    98031      650     0  32.6
3927          0 No MI       0                       Condomimium       1 ONTARIO              CA    91762      644     0 46.43
3928          0 No MI       0                       Single Family     1 HAMPTON              VA    23666      649     0 23.29
3929          0 No MI       0                       Single Family     1 PLUMAS LAKE          CA    95961      573     0 54.98
3930     275000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32221      621     0 49.66
3931     585000 No MI       0                       Single Family     1 KENT                 WA    98031      650     0  32.6
3932     210000 No MI       0                       Single Family     1 WAUCONDA             IL    60084      610     0    44
3933     275000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32221      621     0 48.38
3934          0 No MI       0                       Single Family     1 LYNCHBURG            VA    24504      556     0 34.16
3935     435000 No MI       0                       Single Family     1 SOUTH PLAINFIELD     NJ     7080      643     0 39.85
3936     407500 No MI       0                       Single Family     1 MANTECA              CA    95336      686     0 39.71
3937          0 No MI       0                       Condomimium       1 ONTARIO              CA    91762      644     0 46.43
3938     435000 No MI       0                       Single Family     1 SOUTH PLAINFIELD     NJ     7080      643     0 39.85
3939     265000 No MI       0                       Single Family     1 VISALIA              CA    93277      644     0 49.39
3940     696670 No MI       0                       Condomimium       1 SAN JOSE             CA    95129      626     0 47.82
3941     210000 No MI       0                       Single Family     1 WAUCONDA             IL    60084      610     0    44
3942     180000 No MI       0                       Single Family     1 RIVIERA BEACH        FL    33404      709     0 32.35
3943     180000 No MI       0                       Single Family     1 RIVIERA BEACH        FL    33404      709     0 32.35
3944     115000 No MI       0                       Two Family        2 BALTIMORE            MD    21206      695     0 30.26
3945     265000 No MI       0                       Single Family     1 VISALIA              CA    93277      644     0 49.39
3946          0 No MI       0                       Single Family     1 SANTA ROSA           CA    95401      530     0 51.79
3947     345000 No MI       0                       Single Family     1 PENN VALLEY          CA    95946      667     0 49.35
3948     115000 No MI       0                       Two Family        2 BALTIMORE            MD    21206      695     0 30.26
3949      77900 No MI       0                       Single Family     1 SPARTANBURG          SC    29306      553     0 30.56
3950     323000 No MI       0                       Single Family     1 KENT                 WA    98031      614     0 49.39
3951     323000 No MI       0                       Single Family     1 KENT                 WA    98031      614     0 49.39
3952     210000 No MI       0                       Condomimium       1 HIALEAH              FL    33018      752     0 33.45
3953          0 No MI       0                       Single Family     1 WAREHAM              MA     2571      509     0 41.06
3954     352295 No MI       0                       Single Family     1 RIDGELY              MD    21660      637     0 47.18
3955          0 No MI       0                       Two Family        2 JAMAICA              NY    11433      751     0 29.68
3956          0 No MI       0                       Single Family     1 MANSFIELD            MA     2048      518     0 52.75
3957          0 No MI       0                       Single Family     1 GARDNER              MA     1440      565     0 43.27
3958     213000 No MI       0                       Single Family     1 DUDLEY               MA     1571      644     0 26.93
3959          0 No MI       0                       Single Family     1 WAWAKA               IN    46794      523     0 43.38
3960     207500 No MI       0                       Four Family       4 NEWPORT              NH     3773      565     0 54.15
3961          0 No MI       0                       Single Family     1 BUTLER               NJ     7405      559     0 53.12
3962          0 No MI       0                       Single Family     1 POINT PLEASANT BORO  NJ     8742      602     0 53.09
3963          0 No MI       0                       Single Family     1 LEICESTER            MA     1524      530     0 37.99
3964          0 No MI       0                       Four Family       4 WATERVLIET           NY    12189      511     0 54.99
3965          0 No MI       0                       Three Family      3 ROSLINDALE           MA     2131      604     0 51.94
3966          0 No MI       0                       Single Family     1 HOPEWELL             NJ     8525      584     0 46.49
3967          0 No MI       0                       Four Family       4 PATERSON             NJ     7514      597     0 48.26
3968     395000 No MI       0                       Single Family     1 CORAM                NY    11727      718     0 48.07
3969          0 No MI       0                       Three Family      3 PHILADELPHIA         PA    19139      631     0   5.4

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3921   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3922   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3923   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3924   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3925   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3926   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3927   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3928   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3929   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3930   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3931   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3932   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3933   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3934   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3935   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3936   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3937   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3938   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3939   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3940   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3941   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3942   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3943   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3944   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3945   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3946   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3947   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3948   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3949   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3950   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3951   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3952   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3953   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
3954   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3955   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3956   Wholesale             BXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
3957   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3958   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3959   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3960   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3961   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3962   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3963   Wholesale             CXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3964   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3965   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3966   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3967   Wholesale             BXP   No       7/1/2006 11/1/2006    0     0     0      0    0 FHLT 2006-B     2
3968   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3969   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
3970   Arm       Interest In Arrears    675000  674540.73   674,540.73      9.8     9.8       0.5    0    9.3  5625.92
3971   Arm       Interest In Arrears    315000  314423.48   314,423.48      9.9     9.9       0.5    0    9.4  2741.11
3972   Arm       Interest In Arrears    195000  194619.79   194,619.79      9.6     9.6       0.5    0    9.1  1653.92
3973   Arm       Interest In Arrears    432000  431637.58   431,637.58      9.1     9.1       0.5    0    8.6  3365.58
3974   Arm       Interest In Arrears    324000  323494.88   323,494.88     6.95    6.95       0.5    0   6.45  2001.69
3975   Arm       Interest In Arrears    775000   773920.2   773,920.20     7.35    7.35       0.5    0   6.85  5014.36
3976   Arm       Interest In Arrears    288000  287354.76   287,354.76      7.5     7.5       0.5    0      7  2013.74
3977   Arm       Interest In Arrears    525760  525218.45   525,218.45      9.3     9.3       0.5    0    8.8  4344.37
3978   Arm       Interest In Arrears    288000  287772.32   287,772.32      9.3     9.3       0.5    0    8.8  2288.26
3979   Arm       Interest In Arrears    356000  355618.48   355,618.48     7.25    7.25       0.5    0   6.75  2277.24
3980   Arm       Interest In Arrears    100100    99993.1    99,993.10    11.05   11.05       0.5    0  10.55   957.06
3981   Arm       Interest In Arrears    549000   547918.3   547,918.30     9.55    9.55       0.5    0   9.05  4636.34
3982   Arm       Interest In Arrears    115500     115378   115,378.00     11.1    11.1       0.5    0   10.6  1108.67
3983   Arm       Interest In Arrears    340000  339432.79   339,432.79     8.95    8.95       0.5    0   8.45   2723.5
3984   Arm       Interest In Arrears    444000  443524.19   443,524.19     7.25    7.25       0.5    0   6.75  2840.15
3985   Arm       Interest In Arrears    144200  144079.04   144,079.04    12.15   12.15       0.5    0  11.65  1499.94
3986   Arm       Interest In Arrears    266000   265834.7   265,834.70     10.1    10.1       0.5    0    9.6  2279.64
3987   Arm       Interest In Arrears    750000  748748.83   748,748.83     8.95    8.95       0.5    0   8.45  6007.71
3988   Arm       Interest In Arrears    216000  215688.69   215,688.69     9.65    9.65       0.5    0   9.15  1839.94
3989   Arm       Interest In Arrears    327250  326509.48   326,509.48     7.45    7.45       0.5    0   6.95  2276.99
3990   Arm       Interest In Arrears    297000  296472.85   296,472.85     8.65    8.65       0.5    0   8.15  2315.33
3991   Arm       Interest In Arrears     50000   49951.59    49,951.59     11.5    11.5       0.5    0     11   495.15
3992   Arm       Interest In Arrears     80750   80650.99    80,650.99      7.8     7.8       0.5    0    7.3   549.39
3993   Arm       Interest In Arrears    320000  319576.29   319,576.29    10.05   10.05       0.5    0   9.55  2820.06
3994   Arm       Interest In Arrears    227000     226792   226,792.00    11.75   11.75       0.5    0  11.25  2291.37
3995   Arm       Interest In Arrears     95250   95127.85    95,127.85     10.2    10.2       0.5    0    9.7      850
3996   Arm       Interest In Arrears     66250   66194.42    66,194.42    12.15   12.15       0.5    0  11.65   689.12
3997   Arm       Interest In Arrears    459000  458124.82   458,124.82      8.3     8.3       0.5    0    7.8  3464.47
3998   Arm       Interest In Arrears    100000   99853.57    99,853.57    9.575   9.575       0.5    0  9.075   846.34
3999   Arm       Interest In Arrears    508000  507292.22   507,292.22     7.35    7.35       0.5    0   6.85  3286.83
4000   Arm       Interest In Arrears    244120  243873.76   243,873.76      9.4     9.4       0.5    0    8.9  2034.91
4001   Arm       Interest In Arrears    504000   503258.2   503,258.20     9.55    9.55       0.5    0   9.05  4256.31
4002   Arm       Interest In Arrears    386400  385911.42   385,911.42     6.75    6.75       0.5    0   6.25  2331.38
4003   Arm       Interest In Arrears    343000  342625.68   342,625.68    10.95   10.95       0.5    0  10.45  3253.52
4004   Arm       Interest In Arrears    145000  144709.12   144,709.12     8.05    8.05       0.5    0   7.55  1069.02
4005   Fixed     Interest In Arrears    217500  217221.04   217,221.04     10.2    10.2       0.5    0    9.7  1940.95
4006   Arm       Interest In Arrears    275000  274879.93   274,879.93     10.3    10.3       0.5    0    9.8   2400.1
4007   Arm       Interest In Arrears    468000  467032.31   467,032.31      7.9     7.9       0.5    0    7.4  3401.45
4008   Arm       Interest In Arrears    446500  445807.47   445,807.47      9.3     9.3       0.5    0    8.8  3689.44
4009   Arm       Interest In Arrears    170000   169774.9   169,774.90    10.05   10.05       0.5    0   9.55  1498.16
4010   Arm       Interest In Arrears     96050   95994.14    95,994.14      9.4     9.4       0.5    0    8.9    770.6
4011   Arm       Interest In Arrears    497250  496321.06   496,321.06      8.4     8.4       0.5    0    7.9  3788.24
4012   Arm       Interest In Arrears    179200  178969.11   178,969.11     6.59    6.59       0.5    0   6.09  1060.65
4013   Arm       Interest In Arrears    173250  172948.78   172,948.78     8.75    8.75       0.5    0   8.25  1362.96
4014   Fixed     Interest In Arrears    248000  247844.56   247,844.56      9.1     9.1       0.5    0    8.6  1932.09
4015   Arm       Interest In Arrears    492000  491071.43   491,071.43     8.35    8.35       0.5    0   7.85  3730.88
4016   Arm       Interest Only          199700     199700   199,700.00     7.99    7.99       0.5    0   7.49  1329.67
4017   Arm       Interest In Arrears    351900  351489.75   351,489.75     6.95    6.95       0.5    0   6.45  2174.05
4018   Arm       Interest In Arrears    252000  251621.22   251,621.22     9.45    9.45       0.5    0   8.95  2109.77

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3970      5625.92   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3971      2741.11   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3972      1653.92   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3973      3365.58   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3974      2001.69   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       12
3975      5014.36   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3976      2013.74   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3977      4344.37    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3978      2288.26   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3979      2277.24   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3980       957.06    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3981      4636.34   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3982      1108.67   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3983       2723.5    4/8/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3984      2840.15   3/30/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
3985      1499.94    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3986      2279.64   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3987      6007.71   3/29/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3988      1839.94   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3989      2276.99   3/30/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3990      2315.33   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3991       495.15   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3992       549.39    4/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
3993      2820.06    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3994      2291.37   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3995          850   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3996       689.12   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3997      3464.47    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3998       846.34   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3999      3286.83   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
4000      2034.91    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4001      4256.31   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4002      2331.38    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4003      3253.52   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4004      1069.02   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4005      1940.95    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4006       2400.1   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4007      3401.45   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4008      3689.44   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4009      1498.16   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4010        770.6   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4011      3788.24   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4012      1060.65    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4013      1362.96   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4014      1932.09    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4015      3730.88   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4016      1329.67   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
4017      2174.05   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4018      2109.77   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
3970   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3971   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3972   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3973   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3974   Balloon Loan       2/ 6 MONTH LIBOR    0   5.02
3975   Balloon Loan       2/ 6 MONTH LIBOR    0   5.42
3976   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.57
3977   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3978   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3979   Balloon Loan       2/ 6 MONTH LIBOR    0   5.32
3980   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3981   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3982   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3983   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.879
3984   Balloon Loan       2/ 6 MONTH LIBOR    0   5.32
3985   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3986   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
3987   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3988   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3989   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.52
3990   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.72
3991   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3992   Balloon Loan       2/ 6 MONTH LIBOR    0   5.87
3993   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3994   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3995   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3996   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3997   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.229
3998   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
3999   Balloon Loan       2/ 6 MONTH LIBOR    0   5.42
4000   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4001   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4002   Balloon Loan       2/ 6 MONTH LIBOR    0  4.679
4003   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4004   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
4005   Not a Balloon Loan 30 YR FXD           0      0
4006   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4007   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.829
4008   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4009   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4010   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4011   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.47
4012   Balloon Loan       2/ 6 MONTH LIBOR    0  4.519
4013   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.82
4014   Balloon Loan       BALLOON OTHER       0      0
4015   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.279
4016   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.919
4017   Balloon Loan       2/ 6 MONTH LIBOR    0  4.879
4018   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
3970            6          6       2      1.5        6        0     9.8    15.8         24   4/1/2008   4/1/2008
3971            6          6       2      1.5        6        0     9.9    15.9         24   4/1/2008   4/1/2008
3972            6          6       2      1.5        6        0     9.6    15.6         24   4/1/2008   4/1/2008
3973            6          6       2      1.5        6        0     9.1    15.1         24   4/1/2008   4/1/2008
3974            6          6       2      1.5        6        0    6.95   12.95         24   4/1/2008   4/1/2008
3975            6          6       2      1.5        6        0    7.35   13.35         24   4/1/2008   4/1/2008
3976            6          6       2      1.5        6        0     7.5    13.5         24   5/1/2008   5/1/2008
3977            6          6       2      1.5        6        0     9.3    15.3         24   6/1/2008   6/1/2008
3978            6          6       2      1.5        6        0     9.3    15.3         24   4/1/2008   4/1/2008
3979            6          6       2      1.5        6        0    7.25   13.25         24   5/1/2008   5/1/2008
3980            6          6       2      1.5        6        0   11.05   17.05         24   5/1/2008   5/1/2008
3981            6          6       2      1.5        6        0    9.55   15.55         24   4/1/2008   4/1/2008
3982            6          6       2      1.5        6        0    11.1    17.1         24   5/1/2008   5/1/2008
3983            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
3984            6          6       2      1.5        6        0    7.25   13.25         24   5/1/2008   5/1/2008
3985            6          6       2      1.5        6        0   12.15   18.15         24   5/1/2008   5/1/2008
3986            6          6       2      1.5        6        0    10.1    16.1         24   4/1/2008   4/1/2008
3987            6          6       2      1.5        6        0    8.95   14.95         24   5/1/2008   5/1/2008
3988            6          6       2      1.5        6        0    9.65   15.65         24   5/1/2008   5/1/2008
3989            6          6       2      1.5        6        0    7.45   13.45         24   5/1/2008   5/1/2008
3990            6          6       2      1.5        6        0    8.65   14.65         24   5/1/2008   5/1/2008
3991            6          6       2      1.5        6        0    11.5    17.5         24   5/1/2008   5/1/2008
3992            6          6       2      1.5        6        0     7.8    13.8         24   4/1/2008   4/1/2008
3993            6          6       2      1.5        6        0   10.05   16.05         24   5/1/2008   5/1/2008
3994            6          6       2      1.5        6        0   11.75   17.75         24   5/1/2008   5/1/2008
3995            6          6       2      1.5        6        0    10.2    16.2         24   5/1/2008   5/1/2008
3996            6          6       2      1.5        6        0   12.15   18.15         24   5/1/2008   5/1/2008
3997            6          6       2      1.5        6        0     8.3    14.3         24   5/1/2008   5/1/2008
3998            6          6       2      1.5        6        0   9.575  15.575         24   5/1/2008   5/1/2008
3999            6          6       2      1.5        6        0    7.35   13.35         24   4/1/2008   4/1/2008
4000            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
4001            6          6       2      1.5        6        0    9.55   15.55         24   5/1/2008   5/1/2008
4002            6          6       2      1.5        6        0    6.75   12.75         24   5/1/2008   5/1/2008
4003            6          6       2      1.5        6        0   10.95   16.95         24   5/1/2008   5/1/2008
4004            6          6       2      1.5        6        0    8.05   14.05         24   5/1/2008   5/1/2008
4005            0          0       0        0        0        0       0    10.2          0 00/00/0000 00/00/0000
4006            6          6       2      1.5        6        0    10.3    16.3         24   5/1/2008   5/1/2008
4007            6          6       2      1.5        6        0     7.9    13.9         24   5/1/2008   5/1/2008
4008            6          6       2      1.5        6        0     9.3    15.3         24   5/1/2008   5/1/2008
4009            6          6       2      1.5        6        0   10.05   16.05         24   5/1/2008   5/1/2008
4010            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
4011            6          6       2      1.5        6        0     8.4    14.4         24   5/1/2008   5/1/2008
4012            6          6       2      1.5        6        0    6.59   12.59         24   5/1/2008   5/1/2008
4013            6          6       2      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
4014            0          0       0        0        0        0       0     9.1          0 00/00/0000 00/00/0000
4015            6          6       2      1.5        6        0    8.35   14.35         24   5/1/2008   5/1/2008
4016            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
4017            6          6       2      1.5        6        0    6.95   12.95         24   5/1/2008   5/1/2008
4018            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
3970     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
3971     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3972     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3973     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3974     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3975     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3976     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3977     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
3978     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3979     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
3980     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
3981     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
3982     6/1/2008   6/1/2008      21 Rate & Term Refi Full          Owner Occupied       1         0
3983     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3984     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3985     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3986     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3987     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3988     6/1/2008   6/1/2008      21 Purchase         Full          Investor Occupied    1         0
3989     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3990     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3991     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3992     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3993     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
3994     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3995     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3996     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3997     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3998     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
3999     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
4000     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4001     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4002     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4003     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4004     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4005   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       1         0
4006     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
4007     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4008     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4009     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4010     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4011     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4012     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4013     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4014   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4015     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4016     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4017     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4018     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
3970           0       90       90    750000         0
3971           0       70       70    450000         0
3972           0       75       75    260000         0
3973      108000       80      100    540000         0
3974           0       90       90    360000         0
3975           0    64.58    64.58   1200000         0
3976       72000       80      100    360000         0
3977           0       80       80    657200         0
3978           0       80       80    360000         0
3979       89000       80      100    445000         0
3980           0       65       65    154000         0
3981           0       90       90    610000         0
3982           0       70       70    165000         0
3983           0    91.89    91.89    370000         0
3984      111000       80      100    555000         0
3985           0       70       70    206000         0
3986           0       70       70    380000         0
3987           0    58.82    58.82   1275000         0
3988       24000       90      100    240000         0
3989           0    79.82    79.82    410000         0
3990           0       90       90    330000         0
3991           0     62.5     62.5     80000         0
3992           0       85       85     95000         0
3993           0    55.65    55.65    575000         0
3994           0     54.7     54.7    415000         0
3995           0       75       75    127000         0
3996           0     63.1     63.1    105000         0
3997           0       90       90    510000         0
3998           0       80       80    125000         0
3999      127000       80      100    635000         0
4000           0       68       68    359000         0
4001           0       80       80    630000         0
4002       96600       80      100    483000         0
4003           0       70       70    490000         0
4004           0     72.5     72.5    200000         0
4005           0       75       75    290000         0
4006           0    83.84    83.84    328000         0
4007           0       90       90    520000         0
4008           0       95       95    470000         0
4009           0    52.31    52.31    325000         0
4010       16950       85      100    113000         0
4011           0       85       85    585000         0
4012       44800       80      100    224000         0
4013           0    73.72    73.72    235000         0
4014           0       80       80    310000         0
4015           0    78.72    78.72    625000         0
4016           0    84.98    84.98    235000         0
4017       87900       80    99.98    439900         0
4018       63000       80      100    315000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
3970     785000 No MI       0                       Single Family     1 PARAMUS              NJ     7652      620     0 39.44
3971          0 No MI       0                       Single Family     1 JACKSON              NJ     8527      528     0 38.84
3972          0 No MI       0                       Condomimium       1 POMONA               NY    10970      531     0 47.11
3973          0 No MI       0                       Two Family        2 SOUTH OZONE          NY    11435      624     0 35.15
3974          0 No MI       0                       Three Family      3 CENTRAL FALLS        RI     2863      636     0 49.12
3975          0 No MI       0                       Single Family     1 FAIRFIELD            CT     6824      720     0 43.81
3976     360000 No MI       0                       Single Family     1 BRENTWOOD            NY    11717      763     0 45.33
3977     657200 No MI       0                       Single Family     1 ELMSFORD             NY    10523      544     0 50.91
3978          0 No MI       0                       Two Family        2 JAMESBURG            NJ     8831      594     0 54.55
3979     445000 No MI       0                       Single Family     1 ELMONT               NY    11003      749     0 40.47
3980          0 No MI       0                       Single Family     1 SAINT PETERSBURG     FL    33714      513     0 48.86
3981          0 No MI       0                       Single Family     1 TEANECK              NJ     7666      529     0 54.53
3982          0 No MI       0                       Single Family     1 PHILLIPSBURG         NJ     8865      555     0 24.83
3983          0 No MI       0                       Single Family     1 GLEN BURNIE          MD    21060      580     0 39.56
3984          0 No MI       0                       Two Family        2 BROOKLYN             NY    11208      602     0 48.47
3985          0 No MI       0                       Single Family     1 GEORGIA              VT     5468      515     0 52.77
3986          0 No MI       0                       Single Family     1 LINCOLN PARK         NJ     7035      527     0 46.42
3987          0 No MI       0                       Single Family     1 BERLIN               MD    21811      522     0 37.19
3988     240000 No MI       0                       Single Family     1 NEWARK               NJ     7108      603     0 24.01
3989          0 No MI       0                       Single Family     1 YARDLEY              PA    19067      530     0 51.92
3990          0 No MI       0                       Single Family     1 PLEASANT VALLEY      NY    12569      574     0  30.7
3991          0 No MI       0                       Single Family     1 LAKE ODESSA          MI    48849      502     0  35.5
3992          0 No MI       0                       Single Family     1 MILWAUKEE            WI    53206      630     0 29.13
3993          0 No MI       0                       Two Family        2 BROOKLYN             NY    11235      512     0 48.21
3994          0 No MI       0                       Single Family     1 GARFIELD             NJ     7026      517     0  46.5
3995          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19149      537     0  24.8
3996          0 No MI       0                       Single Family     1 LAKE PLACID          FL    33852      530     0 37.69
3997          0 No MI       0                       Single Family     1 CLINTON              MD    20735      591     0 54.23
3998          0 No MI       0                       Single Family     1 THREE RIVERS         MI    49093      541     0 54.53
3999     635000 No MI       0                       Two Family        2 BROOKLYN             NY    11216      668     0 46.54
4000          0 No MI       0                       Single Family     1 STATEN ISLAND        NY    10305      519     0  39.6
4001          0 No MI       0                       Three Family      3 HACKENSACK           NJ     7601      540     0 40.93
4002     483000 No MI       0                       Single Family     1 SOUTH OZONE PARK     NY    11420      680     0 43.43
4003          0 No MI       0                       Single Family     1 MANCHESTER           MI    48158      512     0 44.99
4004          0 No MI       0                       Single Family     1 BELVIDERE            NJ     7823      550     0 49.42
4005          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19114      534     0 48.32
4006          0 No MI       0                       Two Family        2 EAST ORANGE          NJ     7017      543     0 46.47
4007          0 No MI       0                       Single Family     1 HINGHAM              MA     2043      667     0 22.93
4008          0 No MI       0                       Single Family     1 SAUGUS               MA     1906      612     0  46.2
4009          0 No MI       0                       Single Family     1 FRANKILN TWP         NJ     7882      535     0 27.32
4010     113000 No MI       0                       Single Family     1 CONLEY               GA    30288      581     0 48.23
4011          0 No MI       0                       Two Family        2 JERSEY CITY          NJ     7305      581     0 55.04
4012     224000 No MI       0                       Two Family        2 WORCESTER            MA     1607      606     0 48.23
4013          0 No MI       0                       Single Family     1 SPARTA               NJ     7871      538     0 49.39
4014          0 No MI       0                       Single Family     1 NEW BEDFORD          MA     2745      582     0 54.89
4015          0 No MI       0                       Single Family     1 RANDOLPH             NJ     7869      523     0 47.84
4016          0 No MI       0                       Single Family     1 ALBANY               NY    12203      671     0 48.51
4017     439900 No MI       0                       Single Family     1 JAMAICA              NY    11436      611     0 47.48
4018     315000 No MI       0                       Two Family        2 LINDEN               NJ     7036      622     0    39

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
3970   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3971   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3972   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3973   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3974   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3975   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3976   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3977   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3978   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3979   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3980   Wholesale             CXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3981   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3982   Wholesale             C-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3983   Wholesale             AXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3984   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3985   Wholesale             C-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3986   Correspondent         CXP   No       7/1/2006 6/1/2006     1     1     1      0    3 FHLT 2006-B     2
3987   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3988   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
3989   Wholesale             BXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
3990   Wholesale             BXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
3991   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3992   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3993   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3994   Wholesale             DXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3995   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3996   Wholesale             DXP   No       7/1/2006 5/1/2006     0     0     1      0    1 FHLT 2006-B     2
3997   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
3998   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
3999   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4000   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4001   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4002   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4003   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4004   Wholesale             BXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4005   Wholesale             BXP   Yes      7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     2
4006   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
4007   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4008   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4009   Wholesale             CXP   No       7/1/2006 5/1/2006     1     2     0      0    3 FHLT 2006-B     2
4010   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4011   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4012   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
4013   Wholesale             CXP   No       7/1/2006 6/1/2006     0     1     1      0    2 FHLT 2006-B     2
4014   Wholesale             A-XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4015   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4016   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4017   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4018   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4019   Arm       Interest In Arrears    280000  279821.86   279,821.86     9.05    9.05       0.5    0   8.55   2170.6
4020   Arm       Interest In Arrears    393750  393488.12   393,488.12      8.9     8.9       0.5    0    8.4  3006.96
4021   Arm       Interest In Arrears    130000  129865.62   129,865.62     11.2    11.2       0.5    0   10.7  1257.71
4022   Arm       Interest In Arrears    105300   105113.1   105,113.10     8.65    8.65       0.5    0   8.15   820.89
4023   Arm       Interest In Arrears    184050  183818.96   183,818.96     10.3    10.3       0.5    0    9.8  1656.12
4024   Arm       Interest In Arrears    301500  301246.59   301,246.59      8.1     8.1       0.5    0    7.6  2119.03
4025   Arm       Interest In Arrears    242000  241781.38   241,781.38     7.85    7.85       0.5    0   7.35  1655.48
4026   Fixed     Interest In Arrears    335000  334484.11   334,484.11     7.35    7.35       0.5    0   6.85  2308.06
4027   Arm       Interest In Arrears    210000  209721.23   209,721.23      8.3     8.3       0.5    0    7.8  1585.05
4028   Fixed     Interest In Arrears     70000   69966.14    69,966.14   12.775  12.775       0.5    0 12.275   762.05
4029   Arm       Interest In Arrears    202800  202614.17   202,614.17    11.75   11.75       0.5    0  11.25  2047.09
4030   Arm       Interest In Arrears    422400  422180.66   422,180.66     8.35    8.35       0.5    0   7.85  3048.49
4031   Arm       Interest In Arrears    288320  288124.57   288,124.57     7.95    7.95       0.5    0   7.45  2105.55
4032   Arm       Interest In Arrears    192500  192281.76   192,281.76     7.05    7.05       0.5    0   6.55  1203.26
4033   Arm       Interest In Arrears    800000  799066.51   799,066.51      8.7     8.7       0.5    0    8.2  6265.06
4034   Fixed     Interest In Arrears    105600  105548.91   105,548.91   12.775  12.775       0.5    0 12.275  1149.61
4035   Arm       Interest Only          325800     325800   325,800.00      7.1     7.1       0.5    0    6.6  1927.65
4036   Fixed     Interest In Arrears     64000    63969.5    63,969.50     9.65    9.65       0.5    0   9.15   545.17
4037   Fixed     Interest In Arrears     72080   72062.65    72,062.65   12.775  12.775       0.5    0 12.275    784.7
4038   Arm       Interest In Arrears    236000  235801.22   235,801.22    10.25   10.25       0.5    0   9.75   2114.8
4039   Fixed     Interest In Arrears    169000  168885.96   168,885.96   11.275  11.275       0.5    0 10.775  1644.65
4040   Arm       Interest In Arrears    370500  370304.78   370,304.78      8.3     8.3       0.5    0    7.8   2659.9
4041   Arm       Interest In Arrears    522000  520909.72   520,909.72     7.85    7.85       0.5    0   7.35  3775.81
4042   Arm       Interest In Arrears     63750   63722.57    63,722.57    10.35   10.35       0.5    0   9.85   558.91
4043   Arm       Interest In Arrears    130500  130238.21   130,238.21     8.05    8.05       0.5    0   7.55   962.12
4044   Arm       Interest In Arrears     81000   80921.58    80,921.58     11.5    11.5       0.5    0     11   802.14
4045   Arm       Interest In Arrears    126000  125863.25   125,863.25     9.05    9.05       0.5    0   8.55  1018.37
4046   Arm       Interest In Arrears    142500  142344.48   142,344.48    10.95   10.95       0.5    0  10.45  1351.68
4047   Arm       Interest In Arrears    241200  240837.46   240,837.46     9.45    9.45       0.5    0   8.95  2019.35
4048   Arm       Interest In Arrears     65000   64918.38    64,918.38     10.3    10.3       0.5    0    9.8   584.89
4049   Fixed     Interest In Arrears    100000    99779.3    99,779.30     8.85    8.85       0.5    0   8.35   793.86
4050   Arm       Interest In Arrears     57600   57512.49    57,512.49      9.4     9.4       0.5    0    8.9   480.14
4051   Arm       Interest In Arrears    106000   105942.7   105,942.70     9.05    9.05       0.5    0   8.55   856.72
4052   Arm       Interest In Arrears    273600  273056.68   273,056.68      8.1     8.1       0.5    0    7.6  2026.69
4053   Arm       Interest In Arrears    133500  133274.54   133,274.54     10.5    10.5       0.5    0     10  1221.18
4054   Fixed     Interest In Arrears     26500   26493.62    26,493.62   12.775  12.775       0.5    0 12.275   288.49
4055   Arm       Interest In Arrears    351200  350925.48   350,925.48     8.35    8.35       0.5    0   7.85  2534.64
4056   Arm       Interest In Arrears    220800  220530.67   220,530.67     9.95    9.95       0.5    0   9.45  1929.53
4057   Fixed     Interest In Arrears   1200000 1199376.88 1,199,376.88     8.35    8.35       0.5    0   7.85  8660.48
4058   Arm       Interest In Arrears    307200  306952.79   306,952.79     8.25    8.25       0.5    0   7.75  2193.84
4059   Arm       Interest In Arrears     56000   55900.17    55,900.17     8.65    8.65       0.5    0   8.15   436.56
4060   Arm       Interest In Arrears    184950  184672.01   184,672.01     9.45    9.45       0.5    0   8.95  1548.42
4061   Arm       Interest In Arrears     79200   79100.68    79,100.68     8.35    8.35       0.5    0   7.85   600.59
4062   Arm       Interest In Arrears    106400  106300.33   106,300.33    11.65   11.65       0.5    0  11.15  1065.87
4063   Arm       Interest In Arrears    700000  699501.42   699,501.42     7.25    7.25       0.5    0   6.75  4477.71
4064   Arm       Interest In Arrears    255000  254733.18   254,733.18    9.225   9.225       0.5    0  8.725  2093.21
4065   Fixed     Interest In Arrears    175000  174868.34   174,868.34   10.775  10.775       0.5    0 10.275  1636.89
4066   Arm       Interest In Arrears    189000  188664.54   188,664.54     8.65    8.65       0.5    0   8.15  1473.39
4067   Arm       Interest In Arrears    305000  304636.69   304,636.69      8.6     8.6       0.5    0    8.1  2366.84

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4019       2170.6   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
4020      3006.96   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4021      1257.71    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4022       820.89   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4023      1656.12   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4024      2119.03   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4025      1655.48   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4026      2308.06   4/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4027      1585.05    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4028       762.05   4/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4029      2047.09   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4030      3048.49    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4031      2105.55    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4032      1203.26   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12
4033      6265.06   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4034      1149.61    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4035      1927.65   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300        0
4036       545.17   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4037        784.7    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4038       2114.8   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4039      1644.65   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4040       2659.9    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4041      3775.81   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4042       558.91   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4043       962.12   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4044       802.14   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4045      1018.37   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4046      1351.68   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4047      2019.35   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4048       584.89   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4049       793.86   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4050       480.14   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4051       856.72   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4052      2026.69   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4053      1221.18   4/22/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4054       288.49   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4055      2534.64   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4056      1929.53   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4057      8660.48    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4058      2193.84    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4059       436.56   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4060      1548.42   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4061       600.59   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4062      1065.87   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4063      4477.71    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4064      2093.21   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4065      1636.89    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4066      1473.39   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4067      2366.84   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4019   Balloon Loan       2/ 6 MONTH LIBOR    0  6.979
4020   Balloon Loan       2/ 6 MONTH LIBOR    0  6.829
4021   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4022   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
4023   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4024   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
4025   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
4026   Not a Balloon Loan 30 YR FXD           0      0
4027   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
4028   Not a Balloon Loan 30 YR FXD           0      0
4029   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4030   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
4031   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.879
4032   Balloon Loan       2/ 6 MONTH LIBOR    0  4.979
4033   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
4034   Not a Balloon Loan 30 YR FXD           0      0
4035   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.029
4036   Not a Balloon Loan 30 YR FXD           0      0
4037   Not a Balloon Loan 30 YR FXD           0      0
4038   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4039   Not a Balloon Loan 30 YR FXD           0      0
4040   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
4041   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.779
4042   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4043   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
4044   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4045   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
4046   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4047   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4048   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4049   Not a Balloon Loan 30 YR FXD           0      0
4050   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4051   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.979
4052   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.029
4053   Not a Balloon Loan 3/ 6 MONTH LIBOR    0   6.99
4054   Not a Balloon Loan 30 YR FXD           0      0
4055   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
4056   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4057   Balloon Loan       BALLOON OTHER       0      0
4058   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
4059   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
4060   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4061   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.279
4062   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4063   Balloon Loan       2/ 6 MONTH LIBOR    0  5.179
4064   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4065   Not a Balloon Loan 30 YR FXD           0      0
4066   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
4067   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4019            6          6       2      1.5        6        0    9.05   15.05         24   5/1/2008   5/1/2008
4020            6          6       2      1.5        6        0     8.9    14.9         24   5/1/2008   5/1/2008
4021            6          6       2      1.5        6        0    11.2    17.2         24   5/1/2008   5/1/2008
4022            6          6       2      1.5        6        0    8.65   14.65         24   5/1/2008   5/1/2008
4023            6          6       2      1.5        6        0    10.3    16.3         24   5/1/2008   5/1/2008
4024            6          6       2      1.5        6        0     8.1    14.1         24   5/1/2008   5/1/2008
4025            6          6       2      1.5        6        0    7.85   13.85         24   5/1/2008   5/1/2008
4026            0          0       0        0        0        0       0    7.35          0 00/00/0000 00/00/0000
4027            6          6       2      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
4028            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4029            6          6       2      1.5        6        0   11.75   17.75         24   5/1/2008   5/1/2008
4030            6          6       2      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
4031            6          6       2      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4032            6          6       2      1.5        6        0    7.05   13.05         24   5/1/2008   5/1/2008
4033            6          6       2      1.5        6        0     8.7    14.7         24   6/1/2008   6/1/2008
4034            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4035            6          6       2      1.5        6        0     7.1    13.1         24   5/1/2008   5/1/2008
4036            0          0       0        0        0        0       0    9.65          0 00/00/0000 00/00/0000
4037            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4038            6          6       2      1.5        6        0   10.25   16.25         24   5/1/2008   5/1/2008
4039            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4040            6          6       2      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
4041            6          6       2      1.5        6        0    7.85   13.85         24   5/1/2008   5/1/2008
4042            6          6       2      1.5        6        0   10.35   16.35         24   5/1/2008   5/1/2008
4043            6          6       2      1.5        6        0    8.05   14.05         24   5/1/2008   5/1/2008
4044            6          6       2      1.5        6        0    11.5    17.5         24   5/1/2008   5/1/2008
4045            6          6       2      1.5        6        0    9.05   15.05         24   6/1/2008   6/1/2008
4046            6          6       2      1.5        6        0   10.95   16.95         24   5/1/2008   5/1/2008
4047            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
4048            6          6       2      1.5        6        0    10.3    16.3         24   5/1/2008   5/1/2008
4049            0          0       0        0        0        0       0    8.85          0 00/00/0000 00/00/0000
4050            6          6       2      1.5        6        0     9.4    15.4         24   5/1/2008   5/1/2008
4051            6          6       2      1.5        6        0    9.05   15.05         24   7/1/2008   7/1/2008
4052            6          6       2      1.5        6        0     8.1    14.1         24   5/1/2008   5/1/2008
4053            6          6       2      1.5        6        0    10.5    16.5         36   5/1/2009   5/1/2009
4054            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4055            6          6       2      1.5        6        0    8.35   14.35         24   5/1/2008   5/1/2008
4056            6          6       2      1.5        6        0    9.95   15.95         24   6/1/2008   6/1/2008
4057            0          0       0        0        0        0       0    8.35          0 00/00/0000 00/00/0000
4058            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
4059            6          6       2      1.5        6        0    8.65   14.65         24   5/1/2008   5/1/2008
4060            6          6       2      1.5        6        0    9.45   15.45         24   5/1/2008   5/1/2008
4061            6          6       2      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
4062            6          6       2      1.5        6        0   11.65   17.65         24   5/1/2008   5/1/2008
4063            6          6       2      1.5        6        0    7.25   13.25         24   6/1/2008   6/1/2008
4064            6          6       2      1.5        6        0   9.225  15.225         24   5/1/2008   5/1/2008
4065            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4066            6          6       2      1.5        6        0    8.65   14.65         24   5/1/2008   5/1/2008
4067            6          6       2      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4019     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4020     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4021     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4022     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4023     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4024     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4025     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4026   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4027     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4028   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       2    335000
4029     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4030     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4031     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4032     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4033     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4034   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    422400
4035     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4036   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
4037   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    288320
4038     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
4039   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    800000
4040     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4041     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
4042     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4043     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4044     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4045     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4046     6/1/2008   6/1/2008      21 Rate & Term Refi Full          Owner Occupied       1         0
4047     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4048     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Investor Occupied    1         0
4049   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       1         0
4050     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4051     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4052     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4053     6/1/2009   6/1/2009      33 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4054   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    106000
4055     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4056     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4057   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4058     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4059     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Investor Occupied    1         0
4060     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4061     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4062     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4063     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4064     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4065   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    700000
4066     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4067     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4019           0       80       80    350000         0
4020           0       75       75    525000         0
4021           0       65       65    200000         0
4022           0       90       90    117000         0
4023           0       75       75    245400         0
4024           0       90       90    335000         0
4025           0    79.34    79.34    305000         0
4026       70000    78.82    95.29    425000         0
4027           0       70       70    300000         0
4028           0    16.47    95.29    425000         0
4029           0       60       60    338000         0
4030      105600       80      100    528000         0
4031       72080       80      100    360400         0
4032           0       70       70    275000         0
4033      169000    78.43       95   1020000         0
4034           0       20      100    528000         0
4035       36200       90      100    362000         0
4036       16000       80      100     80000         0
4037           0       20      100    360400         0
4038           0       80       80    295000         0
4039           0    16.57       95   1020000         0
4040           0       95       95    390000         0
4041           0       90       90    580000         0
4042        7500       85       95     75000         0
4043           0       90       90    145000         0
4044           0       60       60    135000         0
4045           0       90       90    140000         0
4046           0       75       75    190000         0
4047           0       90       90    268000         0
4048       16400    79.27    99.27     82000         0
4049           0    65.79    65.79    152000         0
4050        6400       90      100     64000         0
4051       26500       80      100    132500         0
4052       68400       80      100    342000         0
4053           0       75       75    178000         0
4054           0       20      100    132500         0
4055       87800       80      100    439000         0
4056           0       80       80    276000         0
4057           0       50       50   2400000         0
4058       76800       80      100    384000         0
4059           0    76.71    76.71     73000         0
4060       10275       90       95    205500         0
4061       19800       80      100     99000         0
4062           0       70       70    152000         0
4063      175000       80      100    875000         0
4064           0       85       85    300000         0
4065           0       20      100    875000         0
4066           0       90       90    210000         0
4067           0    67.78    67.78    450000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4019          0 No MI       0                       Single Family     1 NAPLES               FL    34116      549     0 47.42
4020          0 No MI       0                       Single Family     1 WESTBURY             NY    11590      627     0 44.15
4021          0 No MI       0                       Two Family        2 LOWELL               MA     1851      542     0 51.52
4022          0 No MI       0                       Single Family     1 SENECA               SC    29678      580     0 48.47
4023          0 No MI       0                       Single Family     1 OXFORD               PA    19363      503     0 53.92
4024          0 No MI       0                       Single Family     1 BROCKTON             MA     2301      566     0 43.49
4025          0 No MI       0                       Single Family     1 EAST WENATCHEE       WA    98802      632     0 44.48
4026          0 No MI       0                       Single Family     1 ROCKY POINT          NY    11778      627     0 49.12
4027          0 No MI       0                       Single Family     1 LEXINGTON PARK       MD    20653      626     0 35.81
4028          0 No MI       0                       Single Family     1 ROCKY POINT          NY    11778      627     0 47.98
4029          0 No MI       0                       Single Family     1 HOPATCONG BORO       NJ     7874      531     0 45.59
4030     528000 No MI       0                       Single Family     1 CORONA               NY    11368      634     0 45.21
4031     360400 No MI       0                       Single Family     1 HEMPSTEAD            NY    11550      627     0 49.07
4032          0 No MI       0                       Two Family        2 PROVIDENCE           RI     2908      662     0 46.81
4033    1022770 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      710     0 48.23
4034     528000 No MI       0                       Single Family     1 CORONA               NY    11368      634     0 45.21
4035          0 No MI       0                       Single Family     1 STATEN ISLAND        NY    10303      641     0 45.88
4036      80000 No MI       0                       Two Family        2 RICHFIELD SPRINGS    NY    13439      656     0 25.18
4037     360400 No MI       0                       Single Family     1 HEMPSTEAD            NY    11550      627     0 47.28
4038          0 No MI       0                       Single Family     1 SEABROOK             NH     3874      574     0 34.02
4039    1022770 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      710     0 48.23
4040     390000 No MI       0                       Single Family     1 JAMAICA              NY    11434      638     0 39.16
4041          0 No MI       0                       Two Family        2 BROOKLYN             NY    11212      649     0 54.53
4042      75000 No MI       0                       Single Family     1 GREENVILLE           SC    29605      548     0 41.07
4043     145000 No MI       0                       Two Family        2 COHOES               NY    12047      617     0 51.07
4044          0 No MI       0                       Single Family     1 CAMDEN               NJ     8103      547     0 43.83
4045          0 No MI       0                       Single Family     1 BRIDGEVILLE          PA    15017      577     0 51.64
4046          0 No MI       0                       Single Family     1 PHILLIPSBURG         NJ     8865      524     0 42.47
4047          0 No MI       0                       Single Family     1 SAYRE                PA    18840      585     0  52.8
4048      82000 No MI       0                       Single Family     1 COLUMBUS             OH    43211      630     0 54.99
4049          0 No MI       0                       Single Family     1 COHOES               NY    12047      633     0 48.54
4050      64000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19140      586     0 29.46
4051     132500 No MI       0                       Two Family        2 HUDSON               NY    12534      624     0 48.89
4052     342000 No MI       0                       Single Family     1 ATLANTA              GA    30310      736     0 44.32
4053          0 No MI       0                       Single Family     1 DELTONA              FL    32725      520     0 46.37
4054     132500 No MI       0                       Two Family        2 HUDSON               NY    12534      624     0 48.89
4055     439000 No MI       0                       Single Family     1 ANNANDALE            VA    22003      635     0 45.27
4056     276000 No MI       0                       Single Family     1 GLENVILLE            NY    12302      543     0 48.52
4057          0 No MI       0                       Single Family     1 SPARKHILL            NY    10976      603     0 49.96
4058     384000 No MI       0                       Single Family     1 HAMPTON FALLS        NH     3844      606     0 28.67
4059          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19139      637     0  9.91
4060     205500 No MI       0                       Single Family     1 NORWOOD              PA    19074      569     0 33.04
4061      99000 No MI       0                       Single Family     1 LOWVILLE             NY    13367      586     0 49.29
4062          0 No MI       0                       Single Family     1 RONKS                PA    17572      544     0 36.33
4063     875000 No MI       0                       Single Family     1 SAN FRANCISCO        CA    94134      772     0 46.48
4064     300000 No MI       0                       Single Family     1 NAUGATUCK            CT     6770      611     0 45.95
4065     875000 No MI       0                       Single Family     1 SAN FANCISCO         CA    94134      772     0 46.48
4066          0 No MI       0                       Single Family     1 SOUTHBRIDGE          MA     1550      555     0 36.09
4067     450000 No MI       0                       Single Family     1 MAYWOOD              NJ     7607      536     0 47.15

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4019   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4020   Wholesale             CXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4021   Wholesale             CXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4022   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4023   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
4024   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4025   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4026   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4027   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4028   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4029   Wholesale             DXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4030   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4031   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4032   Wholesale             BXP   Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4033   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4034   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4035   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4036   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4037   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4038   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4039   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4040   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4041   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4042   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4043   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4044   Wholesale             DXP   No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4045   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4046   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4047   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4048   Wholesale             A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
4049   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4050   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4051   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4052   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4053   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4054   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4055   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4056   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4057   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4058   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4059   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4060   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4061   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4062   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4063   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4064   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4065   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4066   Wholesale             BXP   No       7/1/2006 6/1/2006     0     1     0      0    1 FHLT 2006-B     1
4067   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4068   Arm       Interest In Arrears    236250   236103.9   236,103.90      8.4     8.4       0.5    0    7.9  1799.85
4069   Arm       Interest In Arrears    272000  271881.62   271,881.62     8.95    8.95       0.5    0   8.45  2087.64
4070   Arm       Interest In Arrears    476000  475693.35   475,693.35      8.2     8.2       0.5    0    7.7  3559.32
4071   Arm       Interest In Arrears     96000    95936.3    95,936.30      7.5     7.5       0.5    0      7   631.75
4072   Fixed     Interest In Arrears     19800   19724.75    19,724.75     12.6    12.6       0.5    0   12.1   245.33
4073   Arm       Interest In Arrears    645000   644433.9   644,433.90     7.95    7.95       0.5    0   7.45  4460.58
4074   Arm       Interest In Arrears    360000     360000   360,000.00    10.95   10.95       0.5    0  10.45  3327.52
4075   Arm       Interest In Arrears    220000  219814.69   219,814.69    10.25   10.25       0.5    0   9.75  1971.43
4076   Arm       Interest In Arrears    288000  287839.16   287,839.16      8.1     8.1       0.5    0    7.6  2024.15
4077   Arm       Interest In Arrears    308000  307898.14   307,898.14      7.5     7.5       0.5    0      7  2026.86
4078   Arm       Interest In Arrears    342000  341817.15   341,817.15     8.25    8.25       0.5    0   7.75  2442.36
4079   Arm       Interest In Arrears    290000  289495.77   289,495.77     8.75    8.75       0.5    0   8.25  2281.44
4080   Arm       Interest In Arrears    106250  106067.16   106,067.16      8.8     8.8       0.5    0    8.3   839.67
4081   Arm       Interest In Arrears    384000  383752.36   383,752.36      7.6     7.6       0.5    0    7.1  2555.42
4082   Fixed     Interest In Arrears    216000  215411.01   215,411.01      6.5     6.5       0.5    0      6  1365.27
4083   Arm       Interest In Arrears    173700  173454.87   173,454.87     9.75    9.75       0.5    0   9.25  1492.36
4084   Fixed     Interest In Arrears    323000   322859.4   322,859.40     8.95    8.95       0.5    0   8.45  2479.08
4085   Fixed     Interest In Arrears     90000   89948.64    89,948.64     8.79    8.79       0.5    0   8.29   710.61
4086   Arm       Interest In Arrears    292000  291854.87   291,854.87      8.5     8.5       0.5    0      8  2140.64
4087   Arm       Interest In Arrears    318750  318623.32   318,623.32     10.5    10.5       0.5    0     10  2915.74
4088   Arm       Interest In Arrears    360400  360158.88   360,158.88     8.88    8.88       0.5    0   8.38  2746.74
4089   Arm       Interest In Arrears    180000  179793.83   179,793.83      8.9     8.9       0.5    0    8.4  1435.39
4090   Fixed     Interest In Arrears     73000   72964.69    72,964.69   12.775  12.775       0.5    0 12.275   794.71
4091   Arm       Interest In Arrears     50000   49977.88    49,977.88       10      10       0.5    0    9.5   438.79
4092   Arm       Interest In Arrears    231500  231356.98   231,356.98     7.75    7.75       0.5    0   7.25  1566.38
4093   Arm       Interest In Arrears    208000  207946.96   207,946.96      8.4     8.4       0.5    0    7.9  1509.04
4094   Arm       Interest In Arrears    423000  422787.14   422,787.14      8.5     8.5       0.5    0      8  3100.99
4095   Arm       Interest In Arrears    155000  154882.76   154,882.76    10.75   10.75       0.5    0  10.25   1446.9
4096   Arm       Interest In Arrears    196200  195973.41   195,973.41     8.75    8.75       0.5    0   8.25  1543.51
4097   Arm       Interest In Arrears    110175  110158.35   110,158.35    10.15   10.15       0.5    0   9.65   948.55
4098   Arm       Interest In Arrears    540000  539739.39   539,739.39      8.6     8.6       0.5    0    8.1  3999.84
4099   Arm       Interest In Arrears    204250  204058.63   204,058.63     9.75    9.75       0.5    0   9.25  1754.83
4100   Arm       Interest In Arrears    162500  162406.58   162,406.58        8       8       0.5    0    7.5  1129.89
4101   Arm       Interest In Arrears    242910  242797.87   242,797.87      9.8     9.8       0.5    0    9.3   2095.9
4102   Arm       Interest In Arrears     62160   62116.42    62,116.42     11.1    11.1       0.5    0   10.6   596.67
4103   Arm       Interest In Arrears    106400  106373.65   106,373.65      8.5     8.5       0.5    0      8   780.02
4104   Arm       Interest In Arrears    408000  407928.04   407,928.04     11.9    11.9       0.5    0   11.4   4081.8
4105   Fixed     Interest In Arrears     66000   65964.68    65,964.68   12.325  12.325       0.5    0 11.825   695.44
4106   Arm       Interest In Arrears     86250   86209.33    86,209.33      9.7     9.7       0.5    0    9.2   737.86
4107   Arm       Interest In Arrears    418000  417555.73   417,555.73     9.15    9.15       0.5    0   8.65  3408.54
4108   Arm       Interest In Arrears    182000  181944.34   181,944.34     11.7    11.7       0.5    0   11.2  1830.16
4109   Fixed     Interest In Arrears    138750  138610.04   138,610.04      9.4     9.4       0.5    0    8.9  1156.58
4110   Arm       Interest In Arrears    172000  171941.47   171,941.47      7.4     7.4       0.5    0    6.9   1119.2
4111   Arm       Interest In Arrears    339200   338783.3   338,783.30     8.45    8.45       0.5    0   7.95  2596.15
4112   Fixed     Interest In Arrears     84800   84758.98    84,758.98   12.775  12.775       0.5    0 12.275   923.17
4113   Arm       Interest In Arrears    342000  341679.58   341,679.58     9.75    9.75       0.5    0   9.25  2938.31
4114   Arm       Interest In Arrears     81600   81565.04    81,565.04    10.15   10.15       0.5    0   9.65   725.16
4115   Arm       Interest In Arrears    348000  347801.84   347,801.84      8.8     8.8       0.5    0    8.3  2750.16
4116   Arm       Interest In Arrears    172000  171961.04   171,961.04     11.1    11.1       0.5    0   10.6  1610.39

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4068      1799.85   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4069      2087.64    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4070      3559.32    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4071       631.75    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4072       245.33   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       12
4073      4460.58   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4074      3327.52    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4075      1971.43   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4076      2024.15   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4077      2026.86    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4078      2442.36    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4079      2281.44   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4080       839.67   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4081      2555.42   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4082      1365.27   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4083      1492.36    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4084      2479.08   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12
4085       710.61    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4086      2140.64   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4087      2915.74    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4088      2746.74   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4089      1435.39    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4090       794.71   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4091       438.79   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4092      1566.38   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4093      1509.04   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4094      3100.99   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4095       1446.9   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4096      1543.51    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4097       948.55   6/27/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4098      3999.84   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4099      1754.83   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4100      1129.89   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4101       2095.9    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4102       596.67   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4103       780.02   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4104       4081.8   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4105       695.44   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4106       737.86    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4107      3408.54   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4108      1830.16    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4109      1156.58   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4110       1119.2    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4111      2596.15   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4112       923.17   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4113      2938.31   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4114       725.16   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4115      2750.16    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4116      1610.39    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4068   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
4069   Balloon Loan       2/ 6 MONTH LIBOR    0  6.879
4070   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.921
4071   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
4072   Not a Balloon Loan 15 YR FXD           0      0
4073   Balloon Loan       2/ 6 MONTH LIBOR    0  5.879
4074   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4075   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4076   Balloon Loan       2/ 6 MONTH LIBOR    0  5.879
4077   Balloon Loan       2/ 6 MONTH LIBOR    0  5.429
4078   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
4079   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
4080   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.729
4081   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
4082   Not a Balloon Loan 30 YR FXD           0      0
4083   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4084   Balloon Loan       BALLOON OTHER       0      0
4085   Not a Balloon Loan 30 YR FXD           0      0
4086   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
4087   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4088   Balloon Loan       2/ 6 MONTH LIBOR    0  6.809
4089   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.829
4090   Not a Balloon Loan 30 YR FXD           0      0
4091   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4092   Balloon Loan       2/ 6 MONTH LIBOR    0  5.529
4093   Balloon Loan       3/ 6 MONTH LIBOR    0  6.121
4094   Balloon Loan       2/ 6 MONTH LIBOR    0  6.279
4095   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4096   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
4097   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4098   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
4099   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4100   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
4101   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4102   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4103   Balloon Loan       2/ 6 MONTH LIBOR    0  6.221
4104   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4105   Not a Balloon Loan 30 YR FXD           0      0
4106   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4107   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4108   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4109   Not a Balloon Loan 30 YR FXD           0      0
4110   Balloon Loan       2/ 6 MONTH LIBOR    0  5.329
4111   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
4112   Not a Balloon Loan 30 YR FXD           0      0
4113   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4114   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4115   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
4116   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4068            6          6       2      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
4069            6          6       2      1.5        6        0    8.95   14.95         24   6/1/2008   6/1/2008
4070            6          6       2      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
4071            6          6       2      1.5        6        0     7.5    13.5         24   6/1/2008   6/1/2008
4072            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4073            6          6       2      1.5        6        0    7.95   13.95         24   5/1/2008   5/1/2008
4074            6          6       3      1.5        6        0   10.95   16.95         24   6/1/2008   6/1/2008
4075            6          6       3      1.5        6        0   10.25   16.25         24   6/1/2008   6/1/2008
4076            6          6       3      1.5        6        0     8.1    14.1         24   6/1/2008   6/1/2008
4077            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
4078            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
4079            6          6       3      1.5        6        0    8.75   14.75         24   5/1/2008   5/1/2008
4080            6          6       3      1.5        6        0     8.8    14.8         24   5/1/2008   5/1/2008
4081            6          6       3      1.5        6        0     7.6    13.6         24   6/1/2008   6/1/2008
4082            0          0       0        0        0        0       0     6.5          0 00/00/0000 00/00/0000
4083            6          6       3      1.5        6        0    9.75   15.75         24   5/1/2008   5/1/2008
4084            0          0       0        0        0        0       0    8.95          0 00/00/0000 00/00/0000
4085            0          0       0        0        0        0       0    8.79          0 00/00/0000 00/00/0000
4086            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
4087            6          6       3      1.5        6        0    10.5    16.5         24   7/1/2008   7/1/2008
4088            6          6       3      1.5        6        0    8.88   14.88         24   5/1/2008   5/1/2008
4089            6          6       3      1.5        6        0     8.9    14.9         24   6/1/2008   6/1/2008
4090            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4091            6          6       3      1.5        6        0      10      16         24   7/1/2008   7/1/2008
4092            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
4093            6          6       3      1.5        6        0     8.4    14.4         36   7/1/2009   7/1/2009
4094            6          6       3      1.5        6        0     8.5    14.5         24   6/1/2008   6/1/2008
4095            6          6       3      1.5        6        0   10.75   16.75         24   6/1/2008   6/1/2008
4096            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
4097            6          6       3      1.5        6        0   10.15   16.15         24   7/1/2008   7/1/2008
4098            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
4099            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
4100            6          6       3      1.5        6        0       8      14         24   6/1/2008   6/1/2008
4101            6          6       3      1.5        6        0     9.8    15.8         24   7/1/2008   7/1/2008
4102            6          6       3      1.5        6        0    11.1    17.1         24   6/1/2008   6/1/2008
4103            6          6       3      1.5        6        0     8.5    14.5         24   7/1/2008   7/1/2008
4104            6          6       3      1.5        6        0    11.9    17.9         24   6/1/2008   6/1/2008
4105            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4106            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
4107            6          6       3      1.5        6        0    9.15   15.15         24   6/1/2008   6/1/2008
4108            6          6       3      1.5        6        0    11.7    17.7         24   7/1/2008   7/1/2008
4109            0          0       0        0        0        0       0     9.4          0 00/00/0000 00/00/0000
4110            6          6       3      1.5        6        0     7.4    13.4         24   7/1/2008   7/1/2008
4111            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
4112            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4113            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
4114            6          6       3      1.5        6        0   10.15   16.15         24   7/1/2008   7/1/2008
4115            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
4116            6          6       3      1.5        6        0    11.1    17.1         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4068     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4069     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4070     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4071     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4072   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     79200
4073     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4074     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4075     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4076     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4077     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4078     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4079     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4080     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4081     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4082   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4083     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4084   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    1         0
4085   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4086     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4087     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4088     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4089     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4090   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    292000
4091     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Investor Occupied    1         0
4092     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4093     8/1/2009   8/1/2009      35 Purchase         Full          Owner Occupied       1         0
4094     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4095     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4096     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4097     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4098     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4099     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4100     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4101     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4102     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4103     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4104     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4105   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    264000
4106     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4107     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4108     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4109   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4110     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4111     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4112   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    339200
4113     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4114     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4115     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4116     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4068           0       75       75    315000         0
4069           0       80       80    340000         0
4070       59500       80       90    595000         0
4071       24000       80      100    120000         0
4072           0       20      100     99000         0
4073           0    76.79    76.79    840000         0
4074           0    78.26    78.26    460000         0
4075           0    53.66    53.66    410000         0
4076       72000       80      100    360000         0
4077       77000       80      100    385000         0
4078           0       90       90    380000         0
4079           0     89.8     89.8    322922         0
4080           0       85       85    125000         0
4081           0       80       80    480000         0
4082       27000       80       90    270000         0
4083       19300       90      100    193000         0
4084           0       95       95    340000         0
4085           0    67.67    67.67    133000         0
4086       73000       80      100    365000         0
4087           0       75       75    425000         0
4088           0       85       85    424000         0
4089           0       90       90    200000         0
4090           0       20      100    365000         0
4091           0    89.93    89.93     55600         0
4092           0    68.09    68.09    340000         0
4093       52000       80      100    260000         0
4094           0       90       90    470000         0
4095           0      100      100    155000         0
4096           0       90       90    218000         0
4097       29380       75       95    146900         0
4098      135000       80      100    675000         0
4099           0       95       95    215000         0
4100           0    67.71    67.71    240000         0
4101           0       90       90    269900         0
4102           0       80       80     77700         0
4103       26600       80      100    133000         0
4104           0    72.86    72.86    560000         0
4105           0       20      100    330000         0
4106           0       75       75    115000         0
4107           0    89.89    89.89    465000         0
4108           0       65       65    280000         0
4109           0       75       75    185000         0
4110       43000       80      100    215000         0
4111       84800       80      100    424000         0
4112           0       20      100    424000         0
4113           0       90       90    380000         0
4114       20400       80      100    102000         0
4115       87000       80      100    435000         0
4116           0       43       43    400000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4068          0 No MI       0                       Single Family     1 POUGHKEEPSIE         NY    12601      619     0 41.84
4069          0 No MI       0                       Single Family     1 WEYMOUTH             MA     2188      655     0 50.65
4070          0 No MI       0                       Single Family     1 JACKSON HEIGHTS      NY    11372      681     0 36.78
4071     120000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19141      581     0 49.63
4072      99000 No MI       0                       Single Family     1 LOWVILLE             NY    13367      586     0 49.29
4073          0 No MI       0                       Three Family      3 BOSTON               MA     2127      654     0 44.34
4074          0 No MI       0                       Two Family        2 CLIFTON              NJ     7011      516     0 48.64
4075          0 No MI       0                       Two Family        2 JERSEY CITY          NJ     7306      514     0 54.75
4076     360000 No MI       0                       Single Family     1 HILLSIDE             NJ     7205      708     0 54.44
4077     385000 No MI       0                       Single Family     1 MONROE               CT     6468      611     0 39.19
4078          0 No MI       0                       Single Family     1 SOUTHWICK            MA     1077      587     0 54.14
4079     322922 No MI       0                       Single Family     1 ALBRIGHTSVILLE       PA    18210      600     0  46.1
4080          0 No MI       0                       Single Family     1 GATES                NY    14606      526     0 53.07
4081          0 No MI       0                       Single Family     1 LANOKA HARBOR        NJ     8734      648     0 45.55
4082          0 No MI       0                       Single Family     1 WARWICK              RI     2889      699     0  47.6
4083     193000 No MI       0                       Single Family     1 WORCESTER            MA     1610      605     0 40.98
4084          0 No MI       0                       Single Family     1 WYANDANCH            NY    11798      672     0 50.15
4085          0 No MI       0                       Single Family     1 VINELAND             NJ     8360      620     0 51.32
4086     365000 No MI       0                       Single Family     1 JAMAICA              NY    11435      639     0 49.74
4087          0 No MI       0                       Single Family     1 UNION                NJ     7083      561     0 42.26
4088          0 No MI       0                       Single Family     1 FOXBORO              MA     2035      595     0 52.51
4089          0 No MI       0                       Single Family     1 ATHOL                MA     1331      617     0 40.22
4090     365000 No MI       0                       Single Family     1 JAMAICA              NY    11435      639     0 49.74
4091          0 No MI       0                       Single Family     1 MARION               IN    46952      615     0 48.35
4092          0 No MI       0                       Three Family      3 DOROTHY              NJ     8317      562     0 47.01
4093     260000 No MI       0                       Single Family     1 BEACON               NY    12508      646     0 31.61
4094     470000 No MI       0                       Single Family     1 CENTER MORICHES      NY    11934      553     0 54.99
4095     155000 No MI       0                       Condomimium       1 NORTH BERGEN         NJ     7047      688     0 44.21
4096          0 No MI       0                       Single Family     1 DINGMANS FERRY       PA    18328      576     0 45.97
4097     146900 No MI       0                       Single Family     1 ROSEVILLE            MI    48066      504     0 52.27
4098     675000 No MI       0                       Single Family     1 CORONA               NY    11368      755     0  48.7
4099          0 No MI       0                       Condomimium       1 DERRY                NH     3038      576     0 41.93
4100     240000 No MI       0                       Single Family     1 LEHIGH ACRES         FL    33936      622     0 49.52
4101     269900 No MI       0                       Single Family     1 GLENSIDE             PA    19038      629     0 49.07
4102      77700 No MI       0                       Single Family     1 RIPPLEMEAD           VA    24150      508     0 52.57
4103     133000 No MI       0                       Single Family     1 STRATFORD            CT     6615      609     0 50.41
4104          0 No MI       0                       Three Family      3 MOUNT VERNON         NY    10550      516     0 48.96
4105          0 No MI       0                       Single Family     1 TINTON FALLS         NJ     7724      612     0 21.05
4106     115000 No MI       0                       Two Family        2 MECHANICVILLE        NY    12118      534     0 41.69
4107          0 No MI       0                       Single Family     1 FRAMINGHAM           MA     1702      640     0 47.81
4108          0 No MI       0                       Single Family     1 BEACHWOOD            NJ     8722      574     0 53.77
4109          0 No MI       0                       Single Family     1 BERKELEY             NJ     8757      654     0 41.63
4110     215000 No MI       0                       Single Family     1 HOMESTEAD            FL    33032      685     0 48.28
4111     424000 No MI       0                       Single Family     1 BALDWIN              NY    11510      629     0 46.47
4112     424000 No MI       0                       Single Family     1 BALDWIN              NY    11510      629     0 46.47
4113          0 No MI       0                       Two Family        2 EAST ORANGE          NJ     7017      615     0 49.46
4114     102000 No MI       0                       Single Family     1 HOWARD               OH    43028      564     0 46.88
4115     435000 No MI       0                       Single Family     1 SOUTH OZONE PARK     NY    11420      641     0 46.01
4116          0 No MI       0                       Single Family     1 KENILWORTH           NJ     7033      561     0 33.55

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4068   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4069   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4070   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4071   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4072   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4073   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4074   Wholesale             AXP   No       7/1/2006 8/1/2006     1     0     0      0    1 FHLT 2006-B     2
4075   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4076   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4077   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4078   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4079   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4080   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4081   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     7     0      0    7 FHLT 2006-B     1
4082   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4083   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4084   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4085   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4086   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4087   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4088   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4089   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4090   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4091   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4092   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4093   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4094   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4095   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4096   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4097   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4098   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4099   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4100   Wholesale             A-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
4101   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4102   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4103   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4104   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4105   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4106   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4107   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4108   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4109   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4110   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4111   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4112   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4113   Wholesale             AXP   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
4114   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4115   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4116   Wholesale             DXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4117   Arm       Interest In Arrears    288000  287808.36   287,808.36     7.49    7.49       0.5    0   6.99  1893.12
4118   Arm       Interest In Arrears    136000  135911.49   135,911.49     8.15    8.15       0.5    0   7.65  1012.18
4119   Arm       Interest In Arrears    237250   237188.6   237,188.60    12.45   12.45       0.5    0  11.95  2522.87
4120   Arm       Interest In Arrears    232000  231909.86   231,909.86     9.35    9.35       0.5    0   8.85  1852.31
4121   Arm       Interest In Arrears    440000  439370.59   439,370.59      7.7     7.7       0.5    0    7.2  3137.03
4122   Arm       Interest In Arrears    356000  355779.85   355,779.85      8.4     8.4       0.5    0    7.9  2712.15
4123   Arm       Interest In Arrears     83600   83562.93    83,562.93     9.99    9.99       0.5    0   9.49   733.04
4124   Arm       Interest In Arrears    225250  225129.57   225,129.57     8.25    8.25       0.5    0   7.75   1608.6
4125   Arm       Interest In Arrears    243600  243443.07   243,443.07      8.2     8.2       0.5    0    7.7  1821.53
4126   Arm       Interest In Arrears    185000  184904.09   184,904.09     9.25    9.25       0.5    0   8.75  1521.95
4127   Arm       Interest In Arrears    300000  299920.08   299,920.08     8.25    8.25       0.5    0   7.75  2142.42
4128   Arm       Interest In Arrears    368000  367786.07   367,786.07      8.7     8.7       0.5    0    8.2  2881.93
4129   Fixed     Interest In Arrears     75000   74981.95    74,981.95   12.775  12.775       0.5    0 12.275   816.49
4130   Arm       Interest In Arrears    160000  159891.45   159,891.45    11.25   11.25       0.5    0  10.75  1554.02
4131   Arm       Interest In Arrears    136000  135925.71   135,925.71        9       9       0.5    0    8.5  1094.29
4132   Arm       Interest Only          538000     538000   538,000.00     7.45    7.45       0.5    0   6.95  3340.08
4133   Arm       Interest In Arrears    272000  271658.95   271,658.95     8.35    8.35       0.5    0   7.85   2062.6
4134   Arm       Interest In Arrears    455000  454729.97   454,729.97      8.6     8.6       0.5    0    8.1  3530.86
4135   Arm       Interest In Arrears    157500  157346.07   157,346.07     9.55    9.55       0.5    0   9.05   1330.1
4136   Arm       Interest In Arrears    446250  445827.45   445,827.45      9.7     9.7       0.5    0    9.2  3817.61
4137   Arm       Interest In Arrears    480000  479550.28   479,550.28     9.75    9.75       0.5    0   9.25  4123.95
4138   Arm       Interest Only          560500     560500   560,500.00     9.55    9.55       0.5    0   9.05  4460.65
4139   Fixed     Interest In Arrears    136500  136449.71   136,449.71    10.85   10.85       0.5    0  10.35  1284.48
4140   Arm       Interest In Arrears    572000  571423.07   571,423.07      9.4     9.4       0.5    0    8.9  4768.01
4141   Arm       Interest In Arrears    501600  501339.54   501,339.54     8.35    8.35       0.5    0   7.85  3620.08
4142   Arm       Interest In Arrears    190000     189948   189,948.00     12.2    12.2       0.5    0   11.7  1983.67
4143   Arm       Interest In Arrears    180000  179785.57   179,785.57      8.6     8.6       0.5    0    8.1  1396.83
4144   Arm       Interest In Arrears     63200   63146.19    63,146.19     10.2    10.2       0.5    0    9.7   563.99
4145   Arm       Interest Only          224000     224000   224,000.00     7.39    7.39       0.5    0   6.89  1379.47
4146   Arm       Interest In Arrears    164000  163920.18   163,920.18     9.55    9.55       0.5    0   9.05  1384.99
4147   Fixed     Interest In Arrears     54600    54576.1    54,576.10    10.05   10.05       0.5    0   9.55   481.18
4148   Arm       Interest In Arrears    176000   175963.5   175,963.50      9.1     9.1       0.5    0    8.6  1371.17
4149   Arm       Interest In Arrears    164500  164271.13   164,271.13       11      11       0.5    0   10.5  1566.58
4150   Fixed     Interest In Arrears     44000    43985.7    43,985.70   11.425  11.425       0.5    0 10.925   433.22
4151   Arm       Interest In Arrears    336000  335822.95   335,822.95      8.3     8.3       0.5    0    7.8  2412.22
4152   Arm       Interest In Arrears    212000  211951.22   211,951.22     8.75    8.75       0.5    0   8.25  1594.61
4153   Arm       Interest In Arrears    256000  255870.88   255,870.88     8.45    8.45       0.5    0   7.95     1867
4154   Arm       Interest In Arrears    380000  379793.87   379,793.87      8.2     8.2       0.5    0    7.7  2699.38
4155   Arm       Interest In Arrears    529600  529470.77   529,470.77     8.55    8.55       0.5    0   8.05  3902.63
4156   Arm       Interest In Arrears    342000  341596.79   341,596.79     8.65    8.65       0.5    0   8.15  2666.13
4157   Fixed     Interest In Arrears     64000   63956.33    63,956.33   11.225  11.225       0.5    0 10.725    620.4
4158   Arm       Interest In Arrears    271360  271179.75   271,179.75     8.05    8.05       0.5    0   7.55  2000.62
4159   Arm       Interest In Arrears    146400  146343.42   146,343.42     9.35    9.35       0.5    0   8.85  1168.88
4160   Arm       Interest In Arrears    135000  134916.51   134,916.51      8.4     8.4       0.5    0    7.9  1028.49
4161   Arm       Interest In Arrears    468320   467805.4   467,805.40     8.99    8.99       0.5    0   8.49  3764.84
4162   Fixed     Interest In Arrears    117080  117023.34   117,023.34   12.775  12.775       0.5    0 12.275  1274.59
4163   Arm       Interest In Arrears    280900   280774.4   280,774.40     9.95    9.95       0.5    0   9.45  2454.73
4164   Arm       Interest In Arrears    272000  271867.61   271,867.61     9.55    9.55       0.5    0   9.05  2297.06
4165   Arm       Interest In Arrears    712000   711660.4   711,660.40     8.64    8.64       0.5    0   8.14  5295.59

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4117      1893.12   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4118      1012.18   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4119      2522.87    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4120      1852.31   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4121      3137.03   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4122      2712.15   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4123       733.04    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4124       1608.6    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       12
4125      1821.53   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4126      1521.95   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4127      2142.42   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4128      2881.93    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4129       816.49   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4130      1554.02   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4131      1094.29   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4132      3340.08   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
4133       2062.6   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4134      3530.86    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4135       1330.1   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4136      3817.61   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4137      4123.95   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4138      4460.65    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4139      1284.48   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4140      4768.01   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4141      3620.08   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4142      1983.67   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4143      1396.83   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4144       563.99   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4145      1379.47   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      300        0
4146      1384.99   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4147       481.18   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4148      1371.17   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
4149      1566.58   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4150       433.22   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4151      2412.22   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4152      1594.61    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4153         1867   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4154      2699.38   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4155      3902.63   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4156      2666.13   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4157        620.4   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4158      2000.62    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4159      1168.88   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4160      1028.49    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4161      3764.84   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4162      1274.59   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4163      2454.73    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4164      2297.06   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4165      5295.59   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4117   Balloon Loan       2/ 6 MONTH LIBOR    0  5.269
4118   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.871
4119   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4120   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4121   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.479
4122   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
4123   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4124   Balloon Loan       2/ 6 MONTH LIBOR    0  6.179
4125   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
4126   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4127   Balloon Loan       2/ 6 MONTH LIBOR    0  5.971
4128   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.479
4129   Not a Balloon Loan 30 YR FXD           0      0
4130   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4131   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.721
4132   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.229
4133   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.129
4134   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.321
4135   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4136   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4137   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4138   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.99
4139   Not a Balloon Loan 30 YR FXD           0      0
4140   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4141   Balloon Loan       2/ 6 MONTH LIBOR    0  6.129
4142   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4143   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
4144   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4145   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.169
4146   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4147   Not a Balloon Loan 30 YR FXD           0      0
4148   Balloon Loan       2/ 6 MONTH LIBOR    0  6.879
4149   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4150   Not a Balloon Loan 30 YR FXD           0      0
4151   Balloon Loan       2/ 6 MONTH LIBOR    0  6.079
4152   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
4153   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
4154   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
4155   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
4156   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
4157   Not a Balloon Loan 30 YR FXD           0      0
4158   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.829
4159   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4160   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
4161   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.769
4162   Not a Balloon Loan 30 YR FXD           0      0
4163   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4164   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4165   Balloon Loan       2/ 6 MONTH LIBOR    0  6.419
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4117            6          6       3      1.5        6        0    7.49   13.49         24   6/1/2008   6/1/2008
4118            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
4119            6          6       3      1.5        6        0   12.45   18.45         24   7/1/2008   7/1/2008
4120            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
4121            6          6       3      1.5        6        0     7.7    13.7         24   6/1/2008   6/1/2008
4122            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
4123            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
4124            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
4125            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
4126            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
4127            6          6       3      1.5        6        0    8.25   14.25         24   7/1/2008   7/1/2008
4128            6          6       3      1.5        6        0     8.7    14.7         24   7/1/2008   7/1/2008
4129            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4130            6          6       3      1.5        6        0   11.25   17.25         24   6/1/2008   6/1/2008
4131            6          6       3      1.5        6        0       9      15         24   7/1/2008   7/1/2008
4132            6          6       3      1.5        6        0    7.45   13.45         24   6/1/2008   6/1/2008
4133            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
4134            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
4135            6          6       3      1.5        6        0    9.55   15.55         24   6/1/2008   6/1/2008
4136            6          6       3      1.5        6        0     9.7    15.7         24   6/1/2008   6/1/2008
4137            6          6       3      1.5        6        0    9.75   15.75         24   6/1/2008   6/1/2008
4138            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
4139            0          0       0        0        0        0       0   10.85          0 00/00/0000 00/00/0000
4140            6          6       3      1.5        6        0     9.4    15.4         24   6/1/2008   6/1/2008
4141            6          6       3      1.5        6        0    8.35   14.35         24   6/1/2008   6/1/2008
4142            6          6       3      1.5        6        0    12.2    18.2         24   7/1/2008   7/1/2008
4143            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
4144            6          6       3      1.5        6        0    10.2    16.2         24   6/1/2008   6/1/2008
4145            6          6       3      1.5        6        0    7.39   13.39         24   6/1/2008   6/1/2008
4146            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
4147            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4148            6          6       3      1.5        6        0     9.1    15.1         24   7/1/2008   7/1/2008
4149            6          6       3      1.5        6        0      11      17         24   6/1/2008   6/1/2008
4150            0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
4151            6          6       3      1.5        6        0     8.3    14.3         24   6/1/2008   6/1/2008
4152            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
4153            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
4154            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
4155            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
4156            6          6       3      1.5        6        0    8.65   14.65         24   6/1/2008   6/1/2008
4157            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4158            6          6       3      1.5        6        0    8.05   14.05         24   7/1/2008   7/1/2008
4159            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
4160            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
4161            6          6       3      1.5        6        0    8.99   14.99         24   6/1/2008   6/1/2008
4162            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4163            6          6       3      1.5        6        0    9.95   15.95         24   7/1/2008   7/1/2008
4164            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
4165            6          6       3      1.5        6        0    8.64   14.64         24   6/1/2008   6/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4117     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4118     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4119     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4120     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4121     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4122     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4123     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4124     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4125     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4126     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4127     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4128     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4129   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    300000
4130     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4131     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4132     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4133     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4134     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4135     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4136     7/1/2008   7/1/2008      22 Purchase         Easy Doc      Owner Occupied       1         0
4137     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4138     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4139   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4140     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4141     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4142     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4143     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4144     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4145     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4146     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4147   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    218400
4148     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4149     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4150   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    176000
4151     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4152     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4153     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4154     7/1/2008   7/1/2008      22 Home Improvement Stated Doc    Owner Occupied       1         0
4155     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4156     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4157   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    256000
4158     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4159     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4160     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4161     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4162   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    468320
4163     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4164     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4165     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4117           0       80       80    360000         0
4118       34000       80      100    170000         0
4119           0       65       65    365000         0
4120           0       80       80    290000         0
4121      110000       80      100    550000         0
4122       89000       80      100    445000         0
4123           0       95       95     88000         0
4124           0       85       85    265000         0
4125       60900       80      100    304500         0
4126           0    44.58    44.58    415000         0
4127       75000       80      100    375000         0
4128       91000       80    99.78    460000         0
4129           0       20      100    375000         0
4130           0    62.75    62.75    255000         0
4131           0       80       80    170000         0
4132           0    72.21    72.21    745000         0
4133       68000       80      100    340000         0
4134           0       70       70    650000         0
4135       17500       90      100    175000         0
4136           0       85       85    525000         0
4137      160000       75      100    640000         0
4138           0       95       95    590000         0
4139           0       75       75    182000         0
4140           0     78.9     78.9    725000         0
4141           0       80       80    627000         0
4142           0    55.88    55.88    340000         0
4143           0    54.55    54.55    330000         0
4144           0       80       80     79000         0
4145           0       80       80    280000         0
4146       41000       80      100    205000         0
4147           0       20      100    273000         0
4148       44000    79.28     99.1    222000         0
4149           0       70       70    235000         0
4150           0    19.82     99.1    222000         0
4151       84000       80      100    420000         0
4152           0       80       80    265000         0
4153       64000       80      100    320000         0
4154       71250       80       95    475000         0
4155      132400       80      100    662000         0
4156           0       90       90    380000         0
4157           0       20      100    320000         0
4158       67840       80      100    339200         0
4159           0       80       80    183000         0
4160           0       90       90    150000         0
4161      117080       80      100    585400         0
4162           0       20      100    585400         0
4163           0      100      100    280900         0
4164           0       80       80    340000         0
4165      178000       80      100    890000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4117          0 No MI       0                       Single Family     1 QUEENS VILLAGE       NY    11429      603     0 50.41
4118     170000 No MI       0                       Single Family     1 UNCASVILLE           CT     6382      632     0 36.81
4119          0 No MI       0                       Single Family     1 WOODBRIDGE           NJ     8863      628     0 53.65
4120          0 No MI       0                       Single Family     1 PELHAM               NH     3076      500     0 54.76
4121     550000 No MI       0                       Single Family     1 DIX HILLS            NY    11746      614     0 54.98
4122     445200 No MI       0                       Two Family        2 BRONX                NY    10457      659     0 36.99
4123          0 No MI       0                       Single Family     1 SHARON HILL          PA    19079      583     0 46.99
4124          0 No MI       0                       Single Family     1 NORTH PROVIDENCE     RI     2904      546     0 47.56
4125     304500 No MI       0                       Two Family        2 NEWARK               NJ     7106      709     0 41.88
4126     415000 No MI       0                       Condomimium       1 NANUET               NY    10954      622     0 53.62
4127     375000 No MI       0                       Single Family     1 MOUNT VERNON         NY    10550      639     0 44.28
4128     460000 No MI       0                       Two Family        2 BRONX                NY    10469      637     0 46.66
4129     375000 No MI       0                       Single Family     1 MOUNT VERNON         NY    10550      639     0 46.73
4130          0 No MI       0                       Two Family        2 WARWICK              RI     2888      547     0 35.89
4131     170000 No MI       0                       Single Family     1 CROYDON              PA    19021      570     0  44.7
4132          0 No MI       0                       Two Family        2 BROOKLYN             NY    11234      597     0 48.38
4133     340000 No MI       0                       Single Family     1 CLIFTON              NJ     7011      723     0 42.49
4134          0 No MI       0                       Single Family     1 FAIRFIELD            CT     6825      584     0 36.16
4135     175000 No MI       0                       Single Family     1 ATHOL                MA     1331      574     0 52.97
4136     525000 No MI       0                       Single Family     1 HACKENSACK           NJ     7601      559     0 53.83
4137     640000 No MI       0                       Two Family        2 BRONX                NY    10463      612     0 36.72
4138     592000 No MI       0                       Single Family     1 CLINTON              NJ     8809      581     0 20.84
4139          0 No MI       0                       Single Family     1 BALTIMORE            MD    21214      526     0 39.95
4140          0 No MI       0                       Two Family        2 CORONA               NY    11368      548     0 46.06
4141          0 No MI       0                       Condomimium       1 NEWTON               MA     2460      595     0 54.28
4142          0 No MI       0                       Single Family     1 HOWELL               NJ     7731      558     0 51.03
4143          0 No MI       0                       Single Family     1 DOVER TOWNSHIP       NJ     8753      531     0 50.43
4144      79000 No MI       0                       Single Family     1 MILWAUKEE            WI    53218      523     0 29.62
4145          0 No MI       0                       Single Family     1 DOUGLAS              MA     1516      668     0 36.83
4146     205000 No MI       0                       Single Family     1 QUEENSBURY           NY    12804      630     0 48.51
4147     273000 No MI       0                       Single Family     1 SHIRLEY              NY    11967      643     0 43.38
4148          0 No MI       0                       Condomimium       1 MIAMI                FL    33172      781     0 39.47
4149          0 No MI       0                       Single Family     1 HAMILTON             NJ     8330      506     0 42.22
4150          0 No MI       0                       Condomimium       1 MIAMI                FL    33172      781     0 39.47
4151     420000 No MI       0                       Single Family     1 JAMAICA              NY    11436      644     0 43.15
4152          0 No MI       0                       Single Family     1 MIDDLETOWN           NJ     7758      594     0 40.49
4153          0 No MI       0                       Single Family     1 WOODBRIDGE           NJ     8863      661     0 48.95
4154          0 No MI       0                       Single Family     1 PEARL RIVER          NY    10965      630     0 48.47
4155     662000 No MI       0                       Two Family        2 BROOKLYN             NY    11216      663     0 43.92
4156          0 No MI       0                       Single Family     1 ROCHELLE PARK        NJ     7662      601     0 47.33
4157          0 No MI       0                       Single Family     1 WOODBRIDGE           NJ     8863      661     0 48.95
4158     339200 No MI       0                       Single Family     1 UNIONDALE            NY    11553      666     0 37.93
4159          0 No MI       0                       Single Family     1 WATERBURY            CT     6710      596     0  43.4
4160     150000 No MI       0                       Single Family     1 COEYMANS HOLLOW      NY    12046      615     0 45.24
4161     585400 No MI       0                       Single Family     1 YONKERS              NY    10705      639     0 49.93
4162     585400 No MI       0                       Single Family     1 YONKERS              NY    10705      639     0 49.93
4163     280900 No MI       0                       Single Family     1 WANTAGE              NJ     7461      633     0 49.97
4164     340000 No MI       0                       Single Family     1 MANTUA               NJ     8051      538     0 50.38
4165          0 No MI       0                       Single Family     1 CARVERSVILLE         PA    18913      665     0 35.28

<CAPTION>
                                              Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4117   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4118   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4119   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4120   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4121   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4122   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4123   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4124   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4125   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4126   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4127   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4128   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4129   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4130   Wholesale             CXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4131   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4132   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4133   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4134   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4135   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4136   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4137   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4138   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4139   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4140   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4141   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4142   Wholesale             C-XP  No       7/1/2006 7/1/2006     1     1     1      0    3 FHLT 2006-B     2
4143   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4144   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4145   Wholesale             A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
4146   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4147   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4148   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4149   Wholesale             CXP   No       7/1/2006 7/1/2006     2     1     1      0    4 FHLT 2006-B     2
4150   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4151   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4152   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4153   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4154   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4155   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4156   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4157   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4158   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4159   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4160   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4161   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4162   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4163   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4164   Wholesale             AXP   No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
4165   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4166   Arm       Interest In Arrears    768000  767655.67   767,655.67     8.85    8.85       0.5    0   8.35  5835.53
4167   Fixed     Interest In Arrears     55200   55176.35    55,176.35    10.15   10.15       0.5    0   9.65   490.55
4168   Arm       Interest In Arrears    399600  399498.11   399,498.11      8.4     8.4       0.5    0    7.9  2899.09
4169   Arm       Interest In Arrears    292500  292301.73   292,301.73     7.95    7.95       0.5    0   7.45  2136.08
4170   Fixed     Interest In Arrears    192000  191887.72   191,887.72   11.925  11.925       0.5    0 11.425  1963.86
4171   Arm       Interest In Arrears    252000  251845.76   251,845.76     8.45    8.45       0.5    0   7.95  1928.74
4172   Fixed     Interest In Arrears    400000  399801.16   399,801.16     9.45    9.45       0.5    0   8.95  3348.84
4173   Arm       Interest In Arrears    146000  145841.55   145,841.55     9.05    9.05       0.5    0   8.55  1180.01
4174   Arm       Interest In Arrears    300000  299750.73   299,750.73      6.7     6.7       0.5    0    6.2  1799.29
4175   Fixed     Interest In Arrears     71250   71219.19    71,219.19   13.275  13.275       0.5    0 12.775   803.52
4176   Arm       Interest In Arrears    318800  318420.25   318,420.25      8.6     8.6       0.5    0    8.1  2473.93
4177   Fixed     Interest In Arrears     47250   47233.78    47,233.78   11.175  11.175       0.5    0 10.675   456.24
4178   Arm       Interest In Arrears    252000  251690.43   251,690.43     8.45    8.45       0.5    0   7.95  1928.74
4179   Arm       Interest In Arrears     86100   86050.47    86,050.47       12      12       0.5    0   11.5   885.64
4180   Arm       Interest In Arrears     75048   74924.39    74,924.39     7.25    7.25       0.5    0   6.75   511.96
4181   Arm       Interest In Arrears    204316  204269.69   204,269.69      8.8     8.8       0.5    0    8.3  1544.63
4182   Arm       Interest In Arrears    325000  324883.52   324,883.52      9.6     9.6       0.5    0    9.1  2658.01
4183   Arm       Interest In Arrears    276500   276361.1   276,361.10      9.4     9.4       0.5    0    8.9  2304.82
4184   Arm       Interest In Arrears    240000  239875.57   239,875.57     9.25    9.25       0.5    0   8.75  1974.43
4185   Arm       Interest In Arrears    223200  223074.21   223,074.21     8.85    8.85       0.5    0   8.35  1771.89
4186   Arm       Interest In Arrears    425000  424668.46   424,668.46     7.25    7.25       0.5    0   6.75  2899.25
4187   Arm       Interest In Arrears    142500  142431.37   142,431.37      9.6     9.6       0.5    0    9.1  1208.63
4188   Arm       Interest In Arrears    168750   168546.9   168,546.90     8.55    8.55       0.5    0   8.05  1303.53
4189   Arm       Interest In Arrears    316000  315828.58   315,828.58      8.2     8.2       0.5    0    7.7  2244.75
4190   Fixed     Interest In Arrears     79000   78946.69    78,946.69   11.275  11.275       0.5    0 10.775    768.8
4191   Arm       Interest In Arrears    295000  294860.89   294,860.89      9.7     9.7       0.5    0    9.2  2523.69
4192   Arm       Interest In Arrears    408000  407811.22   407,811.22      6.3     6.3       0.5    0    5.8  2330.78
4193   Arm       Interest In Arrears    183200   183115.4   183,115.40     8.75    8.75       0.5    0   8.25  1377.98
4194   Arm       Interest In Arrears    223200  223148.65   223,148.65     8.75    8.75       0.5    0   8.25  1678.85
4195   Fixed     Interest In Arrears    102000  101965.37   101,965.37   11.225  11.225       0.5    0 10.725   988.76
4196   Fixed     Interest In Arrears     45800   45775.48    45,775.48   12.325  12.325       0.5    0 11.825    482.6
4197   Fixed     Interest In Arrears    405000  404569.56   404,569.56     9.15    9.15       0.5    0   8.65  3302.53
4198   Fixed     Interest In Arrears     41000   40990.13    40,990.13   12.775  12.775       0.5    0 12.275   446.35
4199   Arm       Interest In Arrears    208000  207843.26   207,843.26     7.05    7.05       0.5    0   6.55  1300.14
4200   Arm       Interest In Arrears    164720   164678.6   164,678.60     8.45    8.45       0.5    0   7.95   1201.3
4201   Fixed     Interest In Arrears     41180   41170.41    41,170.41   12.925  12.925       0.5    0 12.425   453.13
4202   Fixed     Interest In Arrears     55800   55786.03    55,786.03     12.6    12.6       0.5    0   12.1   599.87
4203   Arm       Interest In Arrears    311500  311446.05   311,446.05      9.7     9.7       0.5    0    9.2  2571.91
4204   Arm       Interest In Arrears    224000  223945.34   223,945.34     8.55    8.55       0.5    0   8.05  1650.66
4205   Arm       Interest In Arrears    184500   184385.9   184,385.90      8.4     8.4       0.5    0    7.9   1405.6
4206   Fixed     Interest In Arrears    180500  180403.49   180,403.49     8.25    8.25       0.5    0   7.75  1289.03
4207   Arm       Interest In Arrears    392000  391860.22   391,860.22       11      11       0.5    0   10.5  3733.11
4208   Fixed     Interest In Arrears    225000  224877.09   224,877.09        9       9       0.5    0    8.5  1810.41
4209   Arm       Interest In Arrears    185000  184893.59   184,893.59       12      12       0.5    0   11.5  1902.94
4210   Arm       Interest In Arrears    143500  143460.73   143,460.73     12.2    12.2       0.5    0   11.7  1498.19
4211   Fixed     Interest In Arrears     52000   51966.42    51,966.42   11.475  11.475       0.5    0 10.975   513.96
4212   Arm       Interest In Arrears    110800  110643.08   110,643.08     7.75    7.75       0.5    0   7.25   793.79
4213   Arm       Interest In Arrears    364000  363889.53   363,889.53      7.8     7.8       0.5    0    7.3  2476.47
4214   Arm       Interest In Arrears    220999   220890.3   220,890.30      9.5     9.5       0.5    0      9  1858.28

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4166      5835.53   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4167       490.55   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4168      2899.09   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4169      2136.08    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4170      1963.86   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4171      1928.74   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4172      3348.84   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4173      1180.01   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4174      1799.29   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4175       803.52   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4176      2473.93   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4177       456.24   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4178      1928.74   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4179       885.64   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4180       511.96   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4181      1544.63   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4182      2658.01   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4183      2304.82   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4184      1974.43   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4185      1771.89    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4186      2899.25   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4187      1208.63   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4188      1303.53   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4189      2244.75   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4190        768.8   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4191      2523.69   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4192      2330.78    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4193      1377.98   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4194      1678.85   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4195       988.76    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4196        482.6   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4197      3302.53   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4198       446.35   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4199      1300.14   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4200       1201.3    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
4201       453.13    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4202       599.87   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4203      2571.91    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4204      1650.66   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4205       1405.6   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4206      1289.03   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4207      3733.11   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4208      1810.41    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4209      1902.94   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4210      1498.19   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4211       513.96   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4212       793.79   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4213      2476.47    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4214      1858.28   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4166   Balloon Loan       2/ 6 MONTH LIBOR    0  6.629
4167   Not a Balloon Loan 30 YR FXD           0      0
4168   Balloon Loan       2/ 6 MONTH LIBOR    0  6.121
4169   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
4170   Not a Balloon Loan 30 YR FXD           0      0
4171   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.171
4172   Not a Balloon Loan 30 YR FXD           0      0
4173   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.829
4174   Balloon Loan       2/ 6 MONTH LIBOR    0  4.479
4175   Not a Balloon Loan 30 YR FXD           0      0
4176   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.379
4177   Not a Balloon Loan 30 YR FXD           0      0
4178   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.229
4179   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4180   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.029
4181   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
4182   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4183   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4184   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.971
4185   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
4186   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.971
4187   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4188   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.329
4189   Balloon Loan       2/ 6 MONTH LIBOR    0  5.979
4190   Not a Balloon Loan 30 YR FXD           0      0
4191   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4192   Balloon Loan       2/ 6 MONTH LIBOR    0  4.021
4193   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
4194   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
4195   Not a Balloon Loan 30 YR FXD           0      0
4196   Not a Balloon Loan 30 YR FXD           0      0
4197   Not a Balloon Loan 30 YR FXD           0      0
4198   Not a Balloon Loan 30 YR FXD           0      0
4199   Balloon Loan       2/ 6 MONTH LIBOR    0  4.829
4200   Balloon Loan       2/ 6 MONTH LIBOR    0  6.171
4201   Not a Balloon Loan 30 YR FXD           0      0
4202   Not a Balloon Loan 30 YR FXD           0      0
4203   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4204   Balloon Loan       2/ 6 MONTH LIBOR    0  6.329
4205   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.121
4206   Balloon Loan       BALLOON OTHER       0      0
4207   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4208   Not a Balloon Loan 30 YR FXD           0      0
4209   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4210   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4211   Not a Balloon Loan 30 YR FXD           0      0
4212   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
4213   Balloon Loan       2/ 6 MONTH LIBOR    0  5.579
4214   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4166            6          6       3      1.5        6        0    8.85   14.85         24   6/1/2008   6/1/2008
4167            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
4168            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
4169            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4170            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
4171            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
4172            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
4173            6          6       3      1.5        6        0    9.05   15.05         24   6/1/2008   6/1/2008
4174            6          6       3      1.5        6        0     6.7    12.7         24   6/1/2008   6/1/2008
4175            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
4176            6          6       3      1.5        6        0     8.6    14.6         24   6/1/2008   6/1/2008
4177            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4178            6          6       3      1.5        6        0    8.45   14.45         24   6/1/2008   6/1/2008
4179            6          6       3      1.5        6        0      12      18         24   6/1/2008   6/1/2008
4180            6          6       3      1.5        6        0    7.25   13.25         24   6/1/2008   6/1/2008
4181            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
4182            6          6       3      1.5        6        0     9.6    15.6         24   6/1/2008   6/1/2008
4183            6          6       3      1.5        6        0     9.4    15.4         24   7/1/2008   7/1/2008
4184            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
4185            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
4186            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
4187            6          6       3      1.5        6        0     9.6    15.6         24   7/1/2008   7/1/2008
4188            6          6       3      1.5        6        0    8.55   14.55         24   6/1/2008   6/1/2008
4189            6          6       3      1.5        6        0     8.2    14.2         24   6/1/2008   6/1/2008
4190            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4191            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
4192            6          6       3      1.5        6        0     6.3    12.3         24   7/1/2008   7/1/2008
4193            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
4194            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
4195            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4196            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4197            0          0       0        0        0        0       0    9.15          0 00/00/0000 00/00/0000
4198            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4199            6          6       3      1.5        6        0    7.05   13.05         24   6/1/2008   6/1/2008
4200            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
4201            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4202            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4203            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
4204            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
4205            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
4206            0          0       0        0        0        0       0    8.25          0 00/00/0000 00/00/0000
4207            6          6       3      1.5        6        0      11      17         24   7/1/2008   7/1/2008
4208            0          0       0        0        0        0       0       9          0 00/00/0000 00/00/0000
4209            6          6       3      1.5        6        0      12      18         24   6/1/2008   6/1/2008
4210            6          6       3      1.5        6        0    12.2    18.2         24   7/1/2008   7/1/2008
4211            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4212            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
4213            6          6       3      1.5        6        0     7.8    13.8         24   7/1/2008   7/1/2008
4214            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4166     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4167   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    220800
4168     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4169     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4170   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    768000
4171     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4172   00/00/0000 00/00/0000       0 Cash Out Refi    Easy Doc      Owner Occupied       1         0
4173     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4174     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4175   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    380000
4176     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4177   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    252000
4178     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4179     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4180     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4181     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4182     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4183     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4184     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4185     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4186     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4187     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4188     7/1/2008   7/1/2008      22 Home Improvement Full          Second Home          1         0
4189     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4190   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    316000
4191     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4192     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4193     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4194     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4195   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    408000
4196   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    183200
4197   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4198   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    164000
4199     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4200     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4201   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    164720
4202   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    223200
4203     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4204     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4205     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4206   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4207     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4208   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4209     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4210     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4211   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    208000
4212     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4213     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4214     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4166      192000       80      100    960000         0
4167           0       20      100    276000         0
4168           0       90       90    444000         0
4169           0       90       90    325000         0
4170           0       20      100    960000         0
4171       47250       80       95    315000         0
4172           0    61.73    61.73    648000         0
4173           0    78.71    78.71    185500         0
4174           0       80       80    375000         0
4175           0       15       95    475000         0
4176       79700       80      100    398500         0
4177           0       15       95    315000         0
4178       63000       80      100    315000         0
4179           0     49.2     49.2    175000         0
4180       18762       80      100     93810         0
4181       51079       80      100    255395         0
4182           0     63.6     63.6    511000         0
4183           0       70       70    395000         0
4184       60000       80      100    300000         0
4185           0       80       80    279000         0
4186           0    87.63    87.63    485000         0
4187           0       75       75    190000         0
4188           0       75       75    225000         0
4189       79000       80      100    395000         0
4190           0       20      100    395000         0
4191           0    74.68    74.68    395000         0
4192      102000       80      100    510000         0
4193       45800       80      100    229000         0
4194       55800       80      100    279000         0
4195           0       20      100    510000         0
4196           0       20      100    229000         0
4197           0       90       90    450000         0
4198           0       20      100    205000         0
4199       52000       80      100    260000         0
4200       41180       80      100    205900         0
4201           0       20      100    205900         0
4202           0       20      100    279000         0
4203           0       70       70    445000         0
4204           0    89.96    89.96    249000         0
4205       20500       90      100    205000         0
4206           0       95       95    190000         0
4207           0       70       70    560000         0
4208           0    57.69    57.69    390000         0
4209           0    33.64    33.64    550000         0
4210           0    63.78    63.78    225000         0
4211           0       20      100    260000         0
4212       27700       80      100    138500         0
4213           0       70       70    520000         0
4214       25001    89.84      100    246000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4166     960000 No MI       0                       Single Family     1 MIAMI                FL    33156      736     0 48.33
4167     276000 No MI       0                       Single Family     1 E. BRIDGEWATER       MA     2333      658     0 26.94
4168          0 No MI       0                       Single Family     1 SILVER SPRING        MD    20901      550     0 53.38
4169          0 No MI       0                       Single Family     1 JERSEY CITY          NJ     7306      633     0 54.96
4170     960000 No MI       0                       Single Family     1 MIAMI                FL    33156      736     0 48.32
4171     315000 No MI       0                       Single Family     1 WALDORF              MD    20601      688     0 41.17
4172          0 No MI       0                       Four Family       4 BROOKLYN             NY    11212      535     0 52.63
4173          0 No MI       0                       Two Family        2 PITTSFIELD           MA     1201      594     0  49.6
4174          0 No MI       0                       Three Family      3 IRVINGTON            NJ     7111      647     0 41.67
4175          0 No MI       0                       Single Family     1 PEARL RIVER          NY    10965      630     0 48.47
4176     398500 No MI       0                       Single Family     1 TRIANGLE             VA    22172      722     0 41.63
4177     315000 No MI       0                       Single Family     1 WALDORF              MD    20601      688     0 41.17
4178     315000 No MI       0                       Single Family     1 ROOSEVELT            NY    11575      625     0 43.87
4179          0 No MI       0                       Single Family     1 TRENTON              NJ     8610      549     0 39.32
4180      93810 No MI       0                       Single Family     1 LANCASTER            PA    17602      722     0 46.29
4181     255395 No MI       0                       Single Family     1 CAPE CORAL           FL    33909      654     0 49.41
4182          0 No MI       0                       Single Family     1 BOWIE                MD    20716      567     0 52.18
4183          0 No MI       0                       Single Family     1 BROOKLYN             NY    11236      553     0 54.28
4184     300000 No MI       0                       Single Family     1 RICHMOND HILL        NY    11418      654     0 49.97
4185     279000 No MI       0                       Single Family     1 OXFORD TOWNSHIP      NJ     7863      583     0 54.18
4186          0 No MI       0                       Single Family     1 EAST ELMHURST        NY    11369      703     0 54.13
4187          0 No MI       0                       Two Family        2 PHILADELPHIA         PA    19150      526     0 51.78
4188          0 No MI       0                       Single Family     1 CALLICOON            NY    12723      529     0  54.8
4189     395000 No MI       0                       Single Family     1 BAYSHORE             NY    11706      764     0 41.17
4190     395000 No MI       0                       Single Family     1 BAYSHORE             NY    11706      764     0 41.17
4191     395000 No MI       0                       Single Family     1 NESCONSET            NY    11767      556     0 46.44
4192          0 No MI       0                       Two Family        2 BRONX                NY    10472      623     0 45.33
4193     229000 No MI       0                       Single Family     1 LITTLE EGG HARBOR    NJ     8087      618     0  28.8
4194     279000 No MI       0                       Single Family     1 WINCHENDON           MA     1475      580     0 47.67
4195          0 No MI       0                       Two Family        2 BRONX                NY    10472      623     0 45.33
4196     229000 No MI       0                       Single Family     1 LITTLE EGG HARBOR    NJ     8087      618     0  28.8
4197          0 No MI       0                       Single Family     1 VALLEY STREAM        NY    11581      627     0 33.98
4198     205000 No MI       0                       Single Family     1 QUEENSBURY           NY    12804      630     0 48.51
4199     260000 No MI       0                       Single Family     1 ORLANDO              FL    32837      626     0 48.08
4200     205900 No MI       0                       Two Family        2 PROVIDENCE           RI     2908      627     0 44.07
4201     205900 No MI       0                       Two Family        2 PROVIDENCE           RI     2908      627     0 44.07
4202     279000 No MI       0                       Single Family     1 WINCHENDON           MA     1475      580     0 47.67
4203          0 No MI       0                       Single Family     1 MIDDLE ISLAND        NY    11953      568     0 45.23
4204          0 No MI       0                       Single Family     1 FAIRPLAY             MD    21733      616     0 53.67
4205     205000 No MI       0                       Single Family     1 DELRAY BEACH         FL    33445      567     0 54.75
4206          0 No MI       0                       Single Family     1 CANTON               GA    30114      621     0 43.31
4207          0 No MI       0                       Single Family     1 LINDENHURST          NY    11757      510     0 53.81
4208          0 No MI       0                       Single Family     1 BROOKLYN             NY    11210      582     0 30.83
4209          0 No MI       0                       Three Family      3 BROOKLYN             NY    11222      512     0  50.4
4210          0 No MI       0                       Single Family     1 SEWELL               NJ     8080      611     0 40.69
4211     260000 No MI       0                       Single Family     1 ORLANDO              FL    32837      626     0 48.08
4212          0 No MI       0                       Condomimium       1 NAUGATUCK            CT     6770      641     0 48.57
4213          0 No MI       0                       Three Family      3 BROOKLYN             NY    11236      596     0 48.86
4214     246170 No MI       0                       Single Family     1 PRAIRIE DU SAC       WI    53578      643     0 38.08

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4166   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4167   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4168   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4169   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4170   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4171   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4172   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4173   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4174   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4175   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4176   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4177   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4178   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4179   Wholesale             DXP   No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
4180   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4181   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4182   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4183   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4184   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4185   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4186   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4187   Wholesale             CXP   No       7/1/2006 7/1/2006     0     2     0      0    2 FHLT 2006-B     2
4188   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4189   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4190   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4191   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4192   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4193   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4194   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4195   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4196   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4197   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4198   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4199   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4200   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4201   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4202   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4203   Wholesale             CXP   Yes      7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     1
4204   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4205   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4206   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4207   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4208   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4209   Wholesale             DXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4210   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4211   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4212   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4213   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4214   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4215   Arm       Interest In Arrears    127800  127722.25   127,722.25     8.48    8.48       0.5    0   7.98   980.87
4216   Arm       Interest Only          304000     304000   304,000.00      7.2     7.2       0.5    0    6.7     1824
4217   Arm       Interest In Arrears    374925  374867.49   374,867.49     10.1    10.1       0.5    0    9.6  3213.13
4218   Fixed     Interest In Arrears     76000   75968.46    75,968.46     10.3    10.3       0.5    0    9.8   683.87
4219   Arm       Interest In Arrears    344000  343797.95   343,797.95     8.65    8.65       0.5    0   8.15  2681.72
4220   Arm       Interest In Arrears    164000  163950.93   163,950.93     7.85    7.85       0.5    0   7.35   1121.9
4221   Arm       Interest In Arrears   1000000  999669.29   999,669.29      7.5     7.5       0.5    0      7  6580.71
4222   Fixed     Interest In Arrears     86000   85970.64    85,970.64     11.2    11.2       0.5    0   10.7   832.03
4223   Fixed     Interest In Arrears     41000   40989.32    40,989.32   12.425  12.425       0.5    0 11.925    435.2
4224   Fixed     Interest In Arrears    250000  249901.72   249,901.72    10.55   10.55       0.5    0  10.05   2296.2
4225   Arm       Interest In Arrears    188500   188454.9   188,454.90     12.8    12.8       0.5    0   12.3  2055.77
4226   Arm       Interest In Arrears    208000  207945.39   207,945.39      8.3     8.3       0.5    0    7.8  1493.28
4227   Fixed     Interest In Arrears     52000   51982.82    51,982.82    11.35   11.35       0.5    0  10.85   509.01
4228   Arm       Interest In Arrears     96000   95952.77    95,952.77      9.5     9.5       0.5    0      9   807.23
4229   Arm       Interest In Arrears    197600  197554.54   197,554.54     8.75    8.75       0.5    0   8.25  1486.29
4230   Arm       Interest In Arrears    104000  103893.99   103,893.99     9.35    9.35       0.5    0   8.85   863.13
4231   Arm       Interest In Arrears    292500  292370.32   292,370.32     9.99    9.99       0.5    0   9.49  2564.74
4232   Arm       Interest In Arrears    138400  138322.81   138,322.81      8.9     8.9       0.5    0    8.4  1103.66
4233   Arm       Interest In Arrears    230000  229884.46   229,884.46      9.4     9.4       0.5    0    8.9  1917.21
4234   Fixed     Interest In Arrears     76500   76452.69    76,452.69      8.4     8.4       0.5    0    7.9   582.81
4235   Arm       Interest In Arrears    229500  229370.66   229,370.66     8.85    8.85       0.5    0   8.35   1821.9
4236   Fixed     Interest In Arrears     34600   34588.87    34,588.87   11.475  11.475       0.5    0 10.975   341.99
4237   Fixed     Interest In Arrears     66315    66271.4    66,271.40      8.1     8.1       0.5    0    7.6   491.23
4238   Arm       Interest In Arrears    150000  149954.63   149,954.63    11.75   11.75       0.5    0  11.25  1514.12
4239   Fixed     Interest In Arrears    283500  283450.15   283,450.15     9.65    9.65       0.5    0   9.15  2329.66
4240   Arm       Interest In Arrears    390400   390301.9   390,301.90     8.45    8.45       0.5    0   7.95  2847.17
4241   Arm       Interest In Arrears    185000  184938.81   184,938.81      7.5     7.5       0.5    0      7  1217.44
4242   Arm       Interest In Arrears    184500  184374.93   184,374.93     7.95    7.95       0.5    0   7.45  1347.38
4243   Arm       Interest In Arrears    150000  149901.37   149,901.37      8.1     8.1       0.5    0    7.6  1111.13
4244   Arm       Interest In Arrears    256000     256000   256,000.00      7.6     7.6       0.5    0    7.1  1703.62
4245   Arm       Interest In Arrears    187000  186890.16   186,890.16     8.65    8.65       0.5    0   8.15   1457.8
4246   Arm       Interest In Arrears    368000  367740.27   367,740.27     7.75    7.75       0.5    0   7.25   2636.4
4247   Arm       Interest In Arrears    402000  401741.02   401,741.02      8.2     8.2       0.5    0    7.7  3005.98
4248   Fixed     Interest In Arrears     63000   62970.76    62,970.76   12.775  12.775       0.5    0 12.275   685.85
4249   Fixed     Interest In Arrears     92000    91968.6    91,968.60     11.2    11.2       0.5    0   10.7   890.07
4250   Arm       Interest In Arrears     91200   91192.48    91,192.48     12.1    12.1       0.5    0   11.6   927.12
4251   Arm       Interest In Arrears    263200   263123.5   263,123.50     7.95    7.95       0.5    0   7.45   1820.2
4252   Arm       Interest In Arrears    328000  327904.67   327,904.67     7.95    7.95       0.5    0   7.45  2268.33
4253   Arm       Interest In Arrears    456000   455756.2   455,756.20     8.25    8.25       0.5    0   7.75  3256.48
4254   Arm       Interest In Arrears     62400   62369.94    62,369.94      9.6     9.6       0.5    0    9.1   529.26
4255   Fixed     Interest In Arrears     82000   81972.16    81,972.16   11.225  11.225       0.5    0 10.725   794.88
4256   Arm       Interest In Arrears    203400  203262.13   203,262.13     7.95    7.95       0.5    0   7.45   1485.4
4257   Arm       Interest In Arrears    536000  535602.21   535,602.21      7.5     7.5       0.5    0      7  3747.79
4258   Fixed     Interest In Arrears    240300  240099.75   240,099.75     10.3    10.3       0.5    0    9.8  2162.27
4259   Arm       Interest In Arrears    279920   279767.1   279,767.10        9       9       0.5    0    8.5   2252.3
4260   Fixed     Interest In Arrears    134000  133957.87   133,957.87   11.575  11.575       0.5    0 11.075  1334.67
4261   Arm       Interest In Arrears    184000  183876.28   183,876.28     7.99    7.99       0.5    0   7.49  1348.85
4262   Arm       Interest In Arrears    390000  389839.92   389,839.92    10.35   10.35       0.5    0   9.85  3523.83
4263   Fixed     Interest In Arrears     46000   45984.21    45,984.21   11.175  11.175       0.5    0 10.675   444.17

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4215       980.87   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4216         1824   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4217      3213.13   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4218       683.87   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4219      2681.72   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4220       1121.9   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4221      6580.71   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4222       832.03   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4223        435.2   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4224       2296.2   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4225      2055.77    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4226      1493.28    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4227       509.01    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4228       807.23   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4229      1486.29    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
4230       863.13   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4231      2564.74   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4232      1103.66    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4233      1917.21   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4234       582.81    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4235       1821.9   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4236       341.99    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4237       491.23   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4238      1514.12   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4239      2329.66   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
4240      2847.17   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4241      1217.44    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4242      1347.38    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4243      1111.13   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4244      1703.62    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4245       1457.8    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4246       2636.4   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4247      3005.98    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4248       685.85   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4249       890.07   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4250       927.12    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4251       1820.2   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4252      2268.33   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4253      3256.48    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4254       529.26    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4255       794.88   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4256       1485.4    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4257      3747.79   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4258      2162.27   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4259       2252.3   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4260      1334.67   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4261      1348.85   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4262      3523.83    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4263       444.17   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4215   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.201
4216   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.921
4217   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4218   Not a Balloon Loan 30 YR FXD           0      0
4219   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.429
4220   Balloon Loan       2/ 6 MONTH LIBOR    0  5.571
4221   Balloon Loan       2/ 6 MONTH LIBOR    0  5.279
4222   Not a Balloon Loan 30 YR FXD           0      0
4223   Not a Balloon Loan 30 YR FXD           0      0
4224   Not a Balloon Loan 30 YR FXD           0      0
4225   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4226   Balloon Loan       2/ 6 MONTH LIBOR    0  6.021
4227   Not a Balloon Loan 30 YR FXD           0      0
4228   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4229   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
4230   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4231   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4232   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.679
4233   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4234   Not a Balloon Loan 30 YR FXD           0      0
4235   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.629
4236   Not a Balloon Loan 30 YR FXD           0      0
4237   Not a Balloon Loan 30 YR FXD           0      0
4238   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4239   Balloon Loan       BALLOON OTHER       0      0
4240   Balloon Loan       2/ 6 MONTH LIBOR    0  6.229
4241   Balloon Loan       2/ 6 MONTH LIBOR    0  5.279
4242   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
4243   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.879
4244   Balloon Loan       2/ 6 MONTH LIBOR    0  5.379
4245   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.371
4246   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
4247   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.979
4248   Not a Balloon Loan 30 YR FXD           0      0
4249   Not a Balloon Loan 30 YR FXD           0      0
4250   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4251   Balloon Loan       2/ 6 MONTH LIBOR    0  5.729
4252   Balloon Loan       2/ 6 MONTH LIBOR    0  5.671
4253   Balloon Loan       2/ 6 MONTH LIBOR    0  6.029
4254   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4255   Not a Balloon Loan 30 YR FXD           0      0
4256   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.729
4257   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.279
4258   Not a Balloon Loan 30 YR FXD           0      0
4259   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.779
4260   Not a Balloon Loan 30 YR FXD           0      0
4261   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.711
4262   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4263   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4215            6          6       3      1.5        6        0    8.48   14.48         24   7/1/2008   7/1/2008
4216            6          6       3      1.5        6        0     7.2    13.2         24   7/1/2008   7/1/2008
4217            6          6       3      1.5        6        0    10.1    16.1         24   7/1/2008   7/1/2008
4218            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4219            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
4220            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
4221            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
4222            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4223            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
4224            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
4225            6          6       3      1.5        6        0    12.8    18.8         24   7/1/2008   7/1/2008
4226            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
4227            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4228            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
4229            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
4230            6          6       3      1.5        6        0    9.35   15.35         24   6/1/2008   6/1/2008
4231            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
4232            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
4233            6          6       3      1.5        6        0     9.4    15.4         24   7/1/2008   7/1/2008
4234            0          0       0        0        0        0       0     8.4          0 00/00/0000 00/00/0000
4235            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
4236            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4237            0          0       0        0        0        0       0     8.1          0 00/00/0000 00/00/0000
4238            6          6       3      1.5        6        0   11.75   17.75         24   7/1/2008   7/1/2008
4239            0          0       0        0        0        0       0    9.65          0 00/00/0000 00/00/0000
4240            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
4241            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
4242            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4243            6          6       3      1.5        6        0     8.1    14.1         24   7/1/2008   7/1/2008
4244            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
4245            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
4246            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
4247            6          6       3      1.5        6        0     8.2    14.2         24   7/1/2008   7/1/2008
4248            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4249            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4250            6          6       3      1.5        6        0    12.1    18.1         24   7/1/2008   7/1/2008
4251            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4252            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4253            6          6       3      1.5        6        0    8.25   14.25         24   6/1/2008   6/1/2008
4254            6          6       3      1.5        6        0     9.6    15.6         24   7/1/2008   7/1/2008
4255            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4256            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4257            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
4258            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4259            6          6       3      1.5        6        0       9      15         24   7/1/2008   7/1/2008
4260            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
4261            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
4262            6          6       3      1.5        6        0   10.35   16.35         24   7/1/2008   7/1/2008
4263            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4215     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
4216     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4217     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4218   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    304000
4219     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4220     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4221     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4222   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    344000
4223   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    164000
4224   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   1000000
4225     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4226     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4227   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    208000
4228     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4229     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4230     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4231     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4232     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4233     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4234   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4235     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4236   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    138400
4237   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    1         0
4238     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4239   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4240     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4241     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4242     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4243     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4244     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4245     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4246     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4247     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4248   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    252000
4249   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    368000
4250     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Investor Occupied    1         0
4251     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4252     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4253     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4254     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4255   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    328000
4256     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4257     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4258   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       1         0
4259     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4260   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    536000
4261     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4262     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4263   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    184000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4215           0       90       90    142000         0
4216       76000       80      100    380000         0
4217           0       75       75    499900         0
4218           0       20      100    380000         0
4219       86000       80      100    430000         0
4220       41000       80      100    205000         0
4221      250000    79.37    99.21   1260000         0
4222           0       20      100    430000         0
4223           0       20      100    205000         0
4224           0    19.84    99.21   1260000         0
4225           0       65       65    290000         0
4226       52000       80      100    260000         0
4227           0       20      100    260000         0
4228           0       80       80    120000         0
4229           0       95       95    208000         0
4230       19500       80       95    130000         0
4231           0       75       75    390000         0
4232       34600       80      100    173000         0
4233           0    71.43    71.43    322000         0
4234           0       85       85     90000         0
4235           0       90       90    255000         0
4236           0       20      100    173000         0
4237           0       90       90     73684         0
4238           0    39.47    39.47    380000         0
4239           0       70       70    405000         0
4240       97600       80      100    488000         0
4241           0    77.08    77.08    240000         0
4242           0       90       90    205000         0
4243           0    82.42    82.42    182000         0
4244           0       80       80    320000         0
4245           0    84.62    84.62    221000         0
4246       92000       80      100    460000         0
4247           0    83.75    83.75    480000         0
4248           0       20      100    315000         0
4249           0       20      100    460000         0
4250       17100       80       95    114000         0
4251       65800       80      100    329000         0
4252       82000       80      100    410000         0
4253           0       95       95    480000         0
4254           0       80       80     78000         0
4255           0       20      100    410000         0
4256           0       90       90    226000         0
4257      134000       80      100    670000         0
4258           0       90       90    267000         0
4259       69980       80      100    349900         0
4260           0       20      100    670000         0
4261       46000       80      100    230000         0
4262           0       75       75    520000         0
4263           0       20      100    230000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4215          0 No MI       0                       Single Family     1 LONG POND            PA    18334      623     0 42.63
4216          0 No MI       0                       Single Family     1 PISCATAWAY           NJ     8854      646     0 45.95
4217     499900 No MI       0                       Single Family     1 HYDE PARK            MA     2136      591     0 45.41
4218          0 No MI       0                       Single Family     1 PISCATAWAY           NJ     8854      646     0 45.95
4219     430000 No MI       0                       Two Family        2 BRONX                NY    10455      646     0 49.31
4220     205000 No MI       0                       Condomimium       1 GLEN BURNIE          MD    21061      610     0 48.88
4221    1260000 No MI       0                       Single Family     1 WACCABUC             NY    10597      655     0 23.09
4222     430000 No MI       0                       Two Family        2 BRONX                NY    10455      646     0 49.31
4223     205000 No MI       0                       Condomimium       1 GLEN BURNIE          MD    21061      610     0 48.88
4224    1260000 No MI       0                       Single Family     1 WACCABUC             NY    10597      655     0 23.09
4225          0 No MI       0                       Single Family     1 DAVENPORT            FL    33897      587     0 48.54
4226          0 No MI       0                       Single Family     1 DUDLEY               MA     1571      646     0 38.03
4227          0 No MI       0                       Single Family     1 DUDLEY               MA     1571      646     0 38.03
4228     125000 No MI       0                       Single Family     1 QUEENSBURY           NY    12804      558     0 42.13
4229          0 No MI       0                       Single Family     1 OKEECHOBEE           FL    34974      588     0 45.89
4230     130000 No MI       0                       Single Family     1 APOLLO               PA    15613      515     0 37.07
4231     390000 No MI       0                       Single Family     1 MIDDLETOWN           NY    10940      509     0  47.3
4232     173000 No MI       0                       Condomimium       1 CHICAGO              IL    60615      627     0 46.74
4233          0 No MI       0                       Two Family        2 IRVINGTON            NJ     7111      501     0 40.84
4234          0 No MI       0                       Single Family     1 CAMDEN               NJ     8105      625     0 48.78
4235          0 No MI       0                       Single Family     1 WORCESTER            MA     1603      535     0 52.31
4236     173000 No MI       0                       Condomimium       1 CHICAGO              IL    60615      627     0 46.74
4237      73684 No MI       0                       Two Family        2 TROY                 NY    12180      721     0 40.69
4238          0 No MI       0                       Single Family     1 SOMERSET             NJ     8873      525     0 22.08
4239          0 No MI       0                       Single Family     1 RIALTO               CA    92377      578     0 45.54
4240     488000 No MI       0                       Two Family        2 JERSEY CITY          NJ     7307      623     0 48.06
4241          0 No MI       0                       Single Family     1 EAST HAVEN           CT     6512      646     0 32.15
4242          0 No MI       0                       Single Family     1 NORWICH              CT     6360      601     0 32.56
4243          0 No MI       0                       Condomimium       1 BLACKWOOD            NJ     8012      608     0 40.67
4244          0 No MI       0                       Single Family     1 ROSELLE              NJ     7203      701     0 38.53
4245          0 No MI       0                       Condomimium       1 MIAMI                FL    33173      538     0 44.14
4246     460000 No MI       0                       Single Family     1 UNIONDALE            NY    11553      658     0 48.93
4247          0 No MI       0                       Two Family        2 PATERSON             NJ     7513      689     0 49.18
4248     315000 No MI       0                       Single Family     1 ROOSEVELT            NY    11575      625     0 43.87
4249     460000 No MI       0                       Single Family     1 UNIONDALE            NY    11553      658     0 48.93
4250     114000 No MI       0                       Condomimium       1 ATLANTA              GA    30350      541     0 52.97
4251     329000 No MI       0                       Two Family        2 ARVERNE              NY    11692      684     0 48.57
4252     410000 No MI       0                       Two Family        2 ELIZABETH            NJ     7206      670     0 39.46
4253          0 No MI       0                       Single Family     1 BARNEGAT TWP         NJ     8005      609     0 48.07
4254      78000 No MI       0                       Single Family     1 PHILADELPHIA         PA    19124      521     0 40.38
4255     410000 No MI       0                       Two Family        2 ELIZABETH            NJ     7206      670     0 39.46
4256          0 No MI       0                       Single Family     1 BRISTOL TWP          PA    19055      627     0 41.76
4257     670000 No MI       0                       Single Family     1 HACKENSACK           NJ     7601      622     0 32.03
4258     267000 No MI       0                       Single Family     1 PROVIDENCE           RI     2905      622     0 52.12
4259     349900 No MI       0                       Single Family     1 LINCOLN PARK         NJ     7035      648     0 36.96
4260     670000 No MI       0                       Single Family     1 HACKENSACK           NJ     7601      622     0 32.03
4261     230000 No MI       0                       Single Family     1 BERLIN               NJ     8009      696     0 49.89
4262          0 No MI       0                       Two Family        2 BROOKLYN             NY    11208      516     0 45.12
4263     230000 No MI       0                       Single Family     1 BERLIN               NJ     8009      696     0 49.89

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4215   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4216   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4217   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4218   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4219   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4220   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4221   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4222   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4223   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4224   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4225   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4226   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4227   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4228   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4229   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4230   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4231   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4232   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4233   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4234   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4235   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4236   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4237   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4238   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4239   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4240   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4241   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4242   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4243   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4244   Wholesale             A+XP  Yes      7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     1
4245   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4246   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4247   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4248   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4249   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4250   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4251   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4252   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4253   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4254   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4255   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4256   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4257   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4258   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4259   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4260   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4261   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4262   Wholesale             BXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4263   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4264   Fixed     Interest In Arrears     69980   69958.11    69,958.11     11.6    11.6       0.5    0   11.1   698.36
4265   Arm       Interest In Arrears    600000  599828.12   599,828.12        8       8       0.5    0    7.5  4171.88
4266   Fixed     Interest In Arrears     51600      51588    51,588.00   12.925  12.925       0.5    0 12.425   567.78
4267   Arm       Interest In Arrears    427000   426810.7   426,810.70     9.99    9.99       0.5    0   9.49  3744.08
4268   Arm       Interest In Arrears    384000   383813.1   383,813.10     9.55    9.55       0.5    0   9.05   3242.9
4269   Fixed     Interest In Arrears     65800   65776.14    65,776.14   10.925  10.925       0.5    0 10.425   622.91
4270   Fixed     Interest In Arrears    108800  108764.84   108,764.84    11.45   11.45       0.5    0  10.95  1073.29
4271   Arm       Interest In Arrears    350800  350711.85   350,711.85     8.45    8.45       0.5    0   7.95  2558.37
4272   Fixed     Interest In Arrears    310000   309781.2   309,781.20     7.75    7.75       0.5    0   7.25  2220.88
4273   Arm       Interest Only          292000     292000   292,000.00     7.95    7.95       0.5    0   7.45   1934.5
4274   Fixed     Interest In Arrears    119980  119928.59   119,928.59    10.15   10.15       0.5    0   9.65  1066.24
4275   Fixed     Interest In Arrears     87700   87671.03    87,671.03    11.35   11.35       0.5    0  10.85   858.47
4276   Arm       Interest In Arrears    144500  144425.08   144,425.08     9.25    9.25       0.5    0   8.75  1188.77
4277   Fixed     Interest In Arrears     73000   72970.36    72,970.36     10.4    10.4       0.5    0    9.9   662.31
4278   Arm       Interest In Arrears    544000   543869.2   543,869.20      8.6     8.6       0.5    0    8.1  4029.47
4279   Arm       Interest In Arrears    169000  168974.08   168,974.08     10.1    10.1       0.5    0    9.6  1448.34
4280   Arm       Interest In Arrears    154400  154296.19   154,296.19     7.99    7.99       0.5    0   7.49  1131.86
4281   Arm       Interest Only          296800     296800   296,800.00      9.1     9.1       0.5    0    8.6  2250.73
4282   Fixed     Interest In Arrears    136000  135968.36   135,968.36   12.925  12.925       0.5    0 12.425  1496.47
4283   Arm       Interest In Arrears    118400  118319.74   118,319.74     7.95    7.95       0.5    0   7.45   864.66
4284   Fixed     Interest In Arrears     38600   38554.96    38,554.96   10.925  10.925       0.5    0 10.425   396.46
4285   Fixed     Interest In Arrears     29600   29592.76    29,592.76     12.7    12.7       0.5    0   12.2   320.51
4286   Arm       Interest In Arrears     78400   78376.29    78,376.29    11.75   11.75       0.5    0  11.25   791.38
4287   Arm       Interest In Arrears    368000  367899.07   367,899.07     8.15    8.15       0.5    0   7.65  2600.26
4288   Fixed     Interest In Arrears     92000   91968.42    91,968.42   11.175  11.175       0.5    0 10.675   888.33
4289   Arm       Interest In Arrears    311950  311772.36   311,772.36      8.8     8.8       0.5    0    8.3  2465.27
4290   Fixed     Interest In Arrears    252000  251915.46   251,915.46     7.45    7.45       0.5    0   6.95  1649.04
4291   Arm       Interest Only          360000     360000   360,000.00     8.65    8.65       0.5    0   8.15     2595
4292   Arm       Interest In Arrears    227200  227155.62   227,155.62      9.3     9.3       0.5    0    8.8  1805.18
4293   Arm       Interest In Arrears    325000  324882.85   324,882.85    10.95   10.95       0.5    0  10.45  3082.78
4294   Arm       Interest In Arrears    312000  311820.49   311,820.49     8.75    8.75       0.5    0   8.25  2454.51
4295   Arm       Interest In Arrears    216750  216649.94   216,649.94      9.8     9.8       0.5    0    9.3  1870.19
4296   Fixed     Interest In Arrears     90000   89970.27    89,970.27    11.35   11.35       0.5    0  10.85   880.98
4297   Fixed     Interest In Arrears     56800   56784.97    56,784.97    12.35   12.35       0.5    0  11.85    599.6
4298   Fixed     Interest In Arrears    172000  171910.82   171,910.82     9.25    9.25       0.5    0   8.75  1415.01
4299   Fixed     Interest In Arrears    176000  175959.07   175,959.07   12.925  12.925       0.5    0 12.425   1936.6
4300   Arm       Interest In Arrears    540000  539565.16   539,565.16     7.09    7.09       0.5    0   6.59  3625.34
4301   Arm       Interest In Arrears    464000  463848.72   463,848.72     7.55    7.55       0.5    0   7.05  3070.61
4302   Fixed     Interest In Arrears    116000  115963.53   115,963.53   11.575  11.575       0.5    0 11.075  1155.39
4303   Arm       Interest In Arrears    445500   445391.3   445,391.30     8.55    8.55       0.5    0   8.05  3282.89
4304   Arm       Interest In Arrears    171000  170924.19   170,924.19     9.99    9.99       0.5    0   9.49  1499.39
4305   Fixed     Interest In Arrears    164000  163901.66   163,901.66     8.55    8.55       0.5    0   8.05  1266.84
4306   Arm       Interest Only          595000     595000   595,000.00      7.7     7.7       0.5    0    7.2  3817.92
4307   Fixed     Interest In Arrears     41000   40989.32    40,989.32   12.425  12.425       0.5    0 11.925    435.2
4308   Arm       Interest In Arrears    142400  142294.31   142,294.31      7.5     7.5       0.5    0      7   995.69
4309   Fixed     Interest In Arrears     16000   15965.94    15,965.94    11.35   11.35       0.5    0  10.85   185.39
4310   Fixed     Interest In Arrears     35600    35588.8    35,588.80   11.575  11.575       0.5    0 11.075   354.59
4311   Arm       Interest In Arrears    180000  179899.61   179,899.61      8.9     8.9       0.5    0    8.4  1435.39
4312   Arm       Interest In Arrears    247200  247153.83   247,153.83     9.45    9.45       0.5    0   8.95  1992.87

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4264       698.36   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4265      4171.88    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4266       567.78   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4267      3744.08    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4268       3242.9   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4269       622.91   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4270      1073.29    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4271      2558.37   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4272      2220.88    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4273       1934.5    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4274      1066.24   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4275       858.47   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4276      1188.77   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4277       662.31    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4278      4029.47   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4279      1448.34    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
4280      1131.86   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4281      2250.73    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4282      1496.47   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4283       864.66   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4284       396.46   6/21/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240       12
4285       320.51   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4286       791.38   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4287      2600.26   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4288       888.33   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4289      2465.27   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4290      1649.04    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       36
4291         2595   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4292      1805.18   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4293      3082.78   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4294      2454.51   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4295      1870.19    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4296       880.98   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4297        599.6   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4298      1415.01   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4299       1936.6   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4300      3625.34   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4301      3070.61    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
4302      1155.39    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4303      3282.89   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4304      1499.39   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4305      1266.84    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4306      3817.92   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       12
4307        435.2    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4308       995.69   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4309       185.39   6/14/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       12
4310       354.59   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4311      1435.39   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4312      1992.87    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4264   Not a Balloon Loan 30 YR FXD           0      0
4265   Balloon Loan       2/ 6 MONTH LIBOR    0  5.779
4266   Not a Balloon Loan 30 YR FXD           0      0
4267   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4268   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4269   Not a Balloon Loan 30 YR FXD           0      0
4270   Not a Balloon Loan 30 YR FXD           0      0
4271   Balloon Loan       2/ 6 MONTH LIBOR    0  6.171
4272   Not a Balloon Loan 30 YR FXD           0      0
4273   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.671
4274   Not a Balloon Loan 30 YR FXD           0      0
4275   Not a Balloon Loan 30 YR FXD           0      0
4276   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.971
4277   Not a Balloon Loan 30 YR FXD           0      0
4278   Balloon Loan       2/ 6 MONTH LIBOR    0  6.379
4279   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4280   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.711
4281   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.879
4282   Not a Balloon Loan 30 YR FXD           0      0
4283   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.671
4284   Not a Balloon Loan 20 YR FXD           0      0
4285   Not a Balloon Loan 30 YR FXD           0      0
4286   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4287   Balloon Loan       2/ 6 MONTH LIBOR    0  5.871
4288   Not a Balloon Loan 30 YR FXD           0      0
4289   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.521
4290   Balloon Loan       BALLOON OTHER       0      0
4291   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  6.371
4292   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4293   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4294   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.471
4295   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4296   Not a Balloon Loan 30 YR FXD           0      0
4297   Not a Balloon Loan 30 YR FXD           0      0
4298   Not a Balloon Loan 30 YR FXD           0      0
4299   Not a Balloon Loan 30 YR FXD           0      0
4300   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.869
4301   Balloon Loan       2/ 6 MONTH LIBOR    0  5.271
4302   Not a Balloon Loan 30 YR FXD           0      0
4303   Balloon Loan       2/ 6 MONTH LIBOR    0  6.271
4304   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4305   Not a Balloon Loan 30 YR FXD           0      0
4306   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.421
4307   Not a Balloon Loan 30 YR FXD           0      0
4308   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.221
4309   Not a Balloon Loan 15 YR FXD           0      0
4310   Not a Balloon Loan 30 YR FXD           0      0
4311   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.621
4312   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4264            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
4265            6          6       3      1.5        6        0       8      14         24   7/1/2008   7/1/2008
4266            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4267            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
4268            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
4269            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4270            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4271            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
4272            0          0       0        0        0        0       0    7.75          0 00/00/0000 00/00/0000
4273            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4274            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
4275            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4276            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
4277            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
4278            6          6       3      1.5        6        0     8.6    14.6         24   7/1/2008   7/1/2008
4279            6          6       3      1.5        6        0    10.1    16.1         24   7/1/2008   7/1/2008
4280            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
4281            6          6       3      1.5        6        0     9.1    15.1         24   7/1/2008   7/1/2008
4282            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4283            6          6       3      1.5        6        0    7.95   13.95         24   7/1/2008   7/1/2008
4284            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4285            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4286            6          6       3      1.5        6        0   11.75   17.75         24   7/1/2008   7/1/2008
4287            6          6       3      1.5        6        0    8.15   14.15         24   7/1/2008   7/1/2008
4288            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4289            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
4290            0          0       0        0        0        0       0    7.45          0 00/00/0000 00/00/0000
4291            6          6       3      1.5        6        0    8.65   14.65         24   7/1/2008   7/1/2008
4292            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
4293            6          6       3      1.5        6        0   10.95   16.95         24   7/1/2008   7/1/2008
4294            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
4295            6          6       3      1.5        6        0     9.8    15.8         24   7/1/2008   7/1/2008
4296            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4297            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
4298            0          0       0        0        0        0       0    9.25          0 00/00/0000 00/00/0000
4299            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4300            6          6       3      1.5        6        0    7.09   13.09         24   7/1/2008   7/1/2008
4301            6          6       3      1.5        6        0    7.55   13.55         24   7/1/2008   7/1/2008
4302            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
4303            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
4304            6          6       3      1.5        6        0    9.99   15.99         24   7/1/2008   7/1/2008
4305            0          0       0        0        0        0       0    8.55          0 00/00/0000 00/00/0000
4306            6          6       3      1.5        6        0     7.7    13.7         24   7/1/2008   7/1/2008
4307            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
4308            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
4309            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4310            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
4311            6          6       3      1.5        6        0     8.9    14.9         24   7/1/2008   7/1/2008
4312            6          6       3      1.5        6        0    9.45   15.45         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4264   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    279920
4265     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4266   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    206400
4267     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4268     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4269   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    263200
4270   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Investor Occupied    1         0
4271     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4272   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4273     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4274   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    479920
4275   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    350800
4276     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4277   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    292000
4278     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4279     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4280     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4281     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4282   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    544000
4283     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4284   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    154400
4285   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    118400
4286     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Second Home          1         0
4287     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4288   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    368000
4289     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4290   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4291     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4292     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4293     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4294     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4295     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4296   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    360000
4297   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    227200
4298   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4299   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    704000
4300     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4301     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4302   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2    464000
4303     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4304     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4305   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       1         0
4306     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4307   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    164000
4308     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4309   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2     64000
4310   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    142400
4311     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4312     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4264           0       20      100    349900         0
4265      150000       80      100    750000         0
4266           0       20      100    258000         0
4267           0      100      100    427000         0
4268           0       80       80    480000         0
4269           0       20      100    329000         0
4270           0       80       80    136000         0
4271       87700       80      100    438500         0
4272           0    68.89    68.89    450000         0
4273       73000       80      100    365000         0
4274           0       20      100    599900         0
4275           0       20      100    438500         0
4276           0       85       85    170000         0
4277           0       20      100    365000         0
4278      136000       80      100    680000         0
4279           0    69.83    69.83    242000         0
4280       38600       80      100    193000         0
4281       74200       80      100    371000         0
4282           0       20      100    680000         0
4283       29600       80      100    148000         0
4284           0       20      100    193000         0
4285           0       20      100    148000         0
4286           0       70       70    112000         0
4287       92000       80      100    460000         0
4288           0       20      100    460000         0
4289           0       85       85    367000         0
4290           0       90       90    280000         0
4291       90000       80      100    450000         0
4292       56800       80      100    284000         0
4293           0       65       65    500000         0
4294           0       80       80    390000         0
4295           0       85       85    255000         0
4296           0       20      100    450000         0
4297           0       20      100    284000         0
4298           0     68.8     68.8    250000         0
4299           0       20      100    880000         0
4300      135000       80      100    675000         0
4301      116000    79.32    99.15    585000         0
4302           0    19.83    99.15    585000         0
4303           0       90       90    495000         0
4304           0    53.61    53.61    319000         0
4305       41000       80      100    205000         0
4306      105000       85      100    700000         0
4307           0       20      100    205000         0
4308       35600       80      100    178000         0
4309           0       20      100     80000         0
4310           0       20      100    178000         0
4311       33750       80       95    225000         0
4312       61800       80      100    309000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4264     349900 No MI       0                       Single Family     1 LINCOLN PARK         NJ     7035      648     0 36.96
4265     750000 No MI       0                       Three Family      3 BROOKLYN             NY    11206      712     0 54.16
4266     258000 No MI       0                       Two Family        2 HAVERHILL            MA     1832      624     0 38.39
4267          0 No MI       0                       Single Family     1 TEANECK              NJ     7666      615     0 44.18
4268          0 No MI       0                       Two Family        2 JAMAICA              NY    11433      616     0 54.73
4269     329000 No MI       0                       Two Family        2 ARVERNE              NY    11692      684     0 48.57
4270     136000 No MI       0                       Single Family     1 SOUTHBRIDGE          MA     1550      533     0 48.59
4271     438500 No MI       0                       Single Family     1 STRATFORD            CT     6614      644     0 49.96
4272          0 No MI       0                       Single Family     1 MIDDLETOWN           CT     6457      696     0 43.49
4273          0 No MI       0                       Single Family     1 HAZLET               NJ     7730      659     0 47.55
4274     599900 No MI       0                       Single Family     1 ARDSLEY              NY    10502      650     0 39.29
4275     438500 No MI       0                       Single Family     1 STRATFORD            CT     6614      644     0 49.96
4276          0 No MI       0                       Single Family     1 HAINES CITY          FL    33844      530     0  52.9
4277          0 No MI       0                       Single Family     1 HAZLET               NJ     7730      659     0 47.55
4278     680000 No MI       0                       Two Family        2 ROSEDALE             NY    11422      627     0 49.47
4279          0 No MI       0                       Two Family        2 ROCHESTER            NH     3867      504     0 54.19
4280     193000 No MI       0                       Single Family     1 MILAN                NY    12571      728     0 38.76
4281          0 No MI       0                       Single Family     1 LAUREL               MD    20707      596     0 39.77
4282     680000 No MI       0                       Two Family        2 ROSEDALE             NY    11422      627     0 49.47
4283     148000 No MI       0                       Single Family     1 LOGANVILLE           GA    30052      587     0 32.02
4284     193000 No MI       0                       Single Family     1 MILAN                NY    12571      728     0 38.76
4285     148000 No MI       0                       Single Family     1 LOGANVILLE           GA    30052      587     0 32.02
4286          0 No MI       0                       Single Family     1 CONKLIN              NY    13748      539     0 47.51
4287     460000 No MI       0                       Two Family        2 NEWARK               NJ     7108      695     0 45.46
4288     460000 No MI       0                       Two Family        2 NEWARK               NJ     7108      695     0 45.46
4289          0 No MI       0                       Single Family     1 TOMS RIVER           NJ     8753      588     0 50.78
4290          0 No MI       0                       Single Family     1 WATERFORD            CT     6375      655     0 53.63
4291     450000 No MI       0                       Single Family     1 INWOOD               NY    11096      648     0 46.33
4292     284000 No MI       0                       Single Family     1 CAPE CORAL           FL    33909      643     0 43.05
4293          0 No MI       0                       Single Family     1 QUEENS VILLAGE       NY    11429      505     0 49.56
4294          0 No MI       0                       Two Family        2 SPRING VALLEY        NY    10977      588     0 54.33
4295          0 No MI       0                       Single Family     1 PLEASANTVILLE        NJ     8232      576     0 54.72
4296     450000 No MI       0                       Single Family     1 INWOOD               NY    11096      648     0 46.33
4297     284000 No MI       0                       Single Family     1 CAPE CORAL           FL    33909      643     0 43.05
4298          0 No MI       0                       Single Family     1 VINELAND             NJ     8360      597     0 31.93
4299     880000 No MI       0                       Single Family     1 BROOKLYN             NY    11218      624     0 50.34
4300          0 No MI       0                       Single Family     1 NORTH ANDOVER        MA     1845      643     0 36.92
4301          0 No MI       0                       Single Family     1 STAMFORD             CT     6902      631     0 47.47
4302          0 No MI       0                       Single Family     1 STAMFORD             CT     6902      631     0 47.47
4303          0 No MI       0                       Single Family     1 VALLEY STREAM        NY    11580      552     0 52.52
4304          0 No MI       0                       Single Family     1 RAHWAY               NJ     7065      511     0 33.83
4305          0 No MI       0                       Single Family     1 WILLINGBORO          NJ     8046      607     0 41.64
4306          0 No MI       0                       Single Family     1 COOPERSBURG          PA    18036      639     0 46.89
4307          0 No MI       0                       Single Family     1 WILLINGBORO          NJ     8046      607     0 41.64
4308          0 No MI       0                       Single Family     1 MIDDLE RIVER         MD    21220      634     0 47.46
4309      80000 No MI       0                       Two Family        2 RICHFIELD SPRINGS    NY    13439      656     0 25.18
4310          0 No MI       0                       Single Family     1 MIDDLE RIVER         MD    21220      634     0 47.46
4311     225000 No MI       0                       Single Family     1 SAUGUS               MA     1906      676     0 25.21
4312     309000 No MI       0                       Two Family        2 PROVIDENCE           RI     2908      662     0 45.22

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4264   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4265   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4266   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4267   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4268   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4269   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4270   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4271   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4272   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
4273   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4274   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4275   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4276   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
4277   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4278   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4279   Wholesale             BXP   No       7/1/2006 7/1/2006     0     1     0      0    1 FHLT 2006-B     2
4280   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4281   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4282   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4283   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4284   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4285   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4286   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4287   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4288   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4289   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4290   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4291   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4292   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4293   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4294   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4295   Wholesale             BXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4296   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4297   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4298   Wholesale             CXP   No       7/1/2006 8/1/2006     0     0     1      0    1 FHLT 2006-B     2
4299   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4300   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4301   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4302   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4303   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4304   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4305   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4306   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4307   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4308   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4309   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4310   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4311   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4312   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4313   Arm       Interest In Arrears    160000  159964.26   159,964.26     8.85    8.85       0.5    0   8.35  1215.74
4314   Fixed     Interest In Arrears     33750   33738.28    33,738.28   11.125  11.125       0.5    0 10.625   324.61
4315   Arm       Interest In Arrears    160000  159922.12   159,922.12     9.55    9.55       0.5    0   9.05  1351.21
4316   Arm       Interest Only          455200     455200   455,200.00     7.45    7.45       0.5    0   6.95  2826.03
4317   Arm       Interest In Arrears    276000  275897.76   275,897.76      7.1     7.1       0.5    0    6.6  1735.24
4318   Fixed     Interest In Arrears     40000    39985.5    39,985.50   10.925  10.925       0.5    0 10.425   378.67
4319   Arm       Interest Only          479200     479200   479,200.00        7       7       0.5    0    6.5  2795.33
4320   Arm       Interest Only          176000     176000   176,000.00      7.5     7.5       0.5    0      7     1100
4321   Arm       Interest In Arrears    625000  624640.41   624,640.41     8.75    8.75       0.5    0   8.25  4916.88
4322   Fixed     Interest In Arrears    119800  119745.56   119,745.56    9.875   9.875       0.5    0  9.375  1040.29
4323   Arm       Interest In Arrears    235680  235602.05   235,602.05      7.5     7.5       0.5    0      7  1550.95
4324   Arm       Interest In Arrears    160150  160102.09   160,102.09     7.85    7.85       0.5    0   7.35  1095.56
4325   Fixed     Interest In Arrears     61800   61778.55    61,778.55   11.125  11.125       0.5    0 10.625   594.39
4326   Arm       Interest In Arrears    211200  211148.46   211,148.46     8.55    8.55       0.5    0   8.05  1556.34
4327   Fixed     Interest In Arrears     22000   21951.27    21,951.27   10.925  10.925       0.5    0 10.425   249.02
4328   Arm       Interest In Arrears    124400  124331.34   124,331.34     8.95    8.95       0.5    0   8.45   996.48
4329   Arm       Interest In Arrears    743750  743572.48   743,572.48    8.625   8.625       0.5    0  8.125  5523.22
4330   Arm       Interest In Arrears    300000  299858.54   299,858.54      9.7     9.7       0.5    0    9.2  2566.46
4331   Fixed     Interest In Arrears     52800   52782.56    52,782.56    11.35   11.35       0.5    0  10.85   516.84
4332   Arm       Interest In Arrears    196000  195880.03   195,880.03     8.45    8.45       0.5    0   7.95  1500.14
4333   Arm       Interest In Arrears    185200  185094.54   185,094.54      8.8     8.8       0.5    0    8.3  1463.59
4334   Fixed     Interest In Arrears     49000   48988.66    48,988.66    12.95   12.95       0.5    0  12.45   540.13
4335   Arm       Interest In Arrears     50001   49983.36    49,983.36    11.05   11.05       0.5    0  10.55   478.07
4336   Fixed     Interest In Arrears     46300   46284.79    46,284.79   11.375  11.375       0.5    0 10.875    454.1
4337   Arm       Interest In Arrears    113100  113057.87   113,057.87     10.8    10.8       0.5    0   10.3  1060.03
4338   Fixed     Interest In Arrears     40000   39989.59    39,989.59   12.425  12.425       0.5    0 11.925   424.58
4339   Fixed     Interest In Arrears     31100   31092.38    31,092.38     12.7    12.7       0.5    0   12.2   336.76
4340   Fixed     Interest In Arrears     58920   58905.58    58,905.58     12.7    12.7       0.5    0   12.2   637.99
4341   Fixed     Interest In Arrears     69000      68981    68,981.00   12.175  12.175       0.5    0 11.675   719.06
4342   Arm       Interest Only          351200     351200   351,200.00     7.75    7.75       0.5    0   7.25  2268.17
4343   Arm       Interest In Arrears     66400   66368.68    66,368.68      9.7     9.7       0.5    0    9.2   568.05
4344   Arm       Interest In Arrears    318750  318552.89   318,552.89      8.4     8.4       0.5    0    7.9  2428.36
4345   Fixed     Interest In Arrears     87800   87764.34    87,764.34     10.4    10.4       0.5    0    9.9   796.59
4346   Arm       Interest In Arrears    212000  211800.77   211,800.77      6.3     6.3       0.5    0    5.8  1312.23
4347   Arm       Interest In Arrears    145000  144925.61   144,925.61      9.3     9.3       0.5    0    8.8  1198.14
4348   Fixed     Interest In Arrears     60000   59938.11    59,938.11    11.85   11.85       0.5    0  11.35   654.39
4349   Arm       Interest In Arrears    205600  205549.83   205,549.83     8.55    8.55       0.5    0   8.05  1515.07
4350   Arm       Interest In Arrears    197600  197459.83   197,459.83    7.725   7.725       0.5    0  7.225  1412.22
4351   Fixed     Interest In Arrears     51400   51383.02    51,383.02    11.35   11.35       0.5    0  10.85   503.14
4352   Arm       Interest In Arrears    265000  264862.62   264,862.62     9.25    9.25       0.5    0   8.75  2180.09
4353   Arm       Interest In Arrears    337200  337129.03   337,129.03     9.05    9.05       0.5    0   8.55  2614.02
4354   Fixed     Interest In Arrears     49400   49378.83    49,378.83    10.15   10.15       0.5    0   9.65   439.01
4355   Arm       Interest In Arrears    343200  342932.27   342,932.27     7.25    7.25       0.5    0   6.75  2341.23
4356   Fixed     Interest In Arrears     85800    85771.5    85,771.50   11.325  11.325       0.5    0 10.825   838.24
4357   Arm       Interest In Arrears    260000  259916.44   259,916.44      7.6     7.6       0.5    0    7.1  1730.23
4358   Arm       Interest In Arrears    190400  190322.68   190,322.68     10.4    10.4       0.5    0    9.9  1727.45
4359   Fixed     Interest In Arrears     65000   64982.11    64,982.11   12.175  12.175       0.5    0 11.675   677.37
4360   Arm       Interest In Arrears    180000   179897.5   179,897.50      8.8     8.8       0.5    0    8.3   1422.5
4361   Arm       Interest In Arrears    126000  125956.51   125,956.51    11.15   11.15       0.5    0  10.65  1214.24

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4313      1215.74   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4314       324.61   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4315      1351.21   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4316      2826.03   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4317      1735.24   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4318       378.67   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4319      2795.33   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4320         1100    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300       36
4321      4916.88   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4322      1040.29   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4323      1550.95   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       12
4324      1095.56   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4325       594.39    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4326      1556.34   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4327       249.02    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
4328       996.48   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4329      5523.22   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4330      2566.46   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4331       516.84   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4332      1500.14    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4333      1463.59   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4334       540.13    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4335       478.07   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4336        454.1   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4337      1060.03   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4338       424.58   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4339       336.76   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4340       637.99   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4341       719.06   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4342      2268.17   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4343       568.05   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4344      2428.36   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4345       796.59   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4346      1312.23   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4347      1198.14   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4348       654.39   6/19/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240        0
4349      1515.07   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480       24
4350      1412.22   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4351       503.14   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4352      2180.09   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4353      2614.02   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4354       439.01   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4355      2341.23   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4356       838.24   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4357      1730.23   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4358      1727.45   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4359       677.37   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4360       1422.5   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4361      1214.24   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4313   Balloon Loan       2/ 6 MONTH LIBOR    0  6.571
4314   Not a Balloon Loan 30 YR FXD           0      0
4315   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4316   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.171
4317   Balloon Loan       2/ 6 MONTH LIBOR    0  4.821
4318   Not a Balloon Loan 30 YR FXD           0      0
4319   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  4.721
4320   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.221
4321   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.471
4322   Not a Balloon Loan 30 YR FXD           0      0
4323   Balloon Loan       2/ 6 MONTH LIBOR    0  5.221
4324   Balloon Loan       2/ 6 MONTH LIBOR    0  5.571
4325   Not a Balloon Loan 30 YR FXD           0      0
4326   Balloon Loan       2/ 6 MONTH LIBOR    0  6.271
4327   Not a Balloon Loan 15 YR FXD           0      0
4328   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.671
4329   Balloon Loan       2/ 6 MONTH LIBOR    0  6.346
4330   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4331   Not a Balloon Loan 30 YR FXD           0      0
4332   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.171
4333   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.521
4334   Not a Balloon Loan 30 YR FXD           0      0
4335   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4336   Not a Balloon Loan 30 YR FXD           0      0
4337   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4338   Not a Balloon Loan 30 YR FXD           0      0
4339   Not a Balloon Loan 30 YR FXD           0      0
4340   Not a Balloon Loan 30 YR FXD           0      0
4341   Not a Balloon Loan 30 YR FXD           0      0
4342   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.471
4343   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4344   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.121
4345   Not a Balloon Loan 30 YR FXD           0      0
4346   Not a Balloon Loan 3/ 6 MONTH LIBOR    0  4.021
4347   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4348   Not a Balloon Loan 20 YR FXD           0      0
4349   Balloon Loan       2/ 6 MONTH LIBOR    0  6.271
4350   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.446
4351   Not a Balloon Loan 30 YR FXD           0      0
4352   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.971
4353   Balloon Loan       2/ 6 MONTH LIBOR    0  6.771
4354   Not a Balloon Loan 30 YR FXD           0      0
4355   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.971
4356   Not a Balloon Loan 30 YR FXD           0      0
4357   Balloon Loan       2/ 6 MONTH LIBOR    0  5.321
4358   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4359   Not a Balloon Loan 30 YR FXD           0      0
4360   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.521
4361   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4313            6          6       3      1.5        6        0    8.85   14.85         24   7/1/2008   7/1/2008
4314            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
4315            6          6       3      1.5        6        0    9.55   15.55         24   7/1/2008   7/1/2008
4316            6          6       3      1.5        6        0    7.45   13.45         24   7/1/2008   7/1/2008
4317            6          6       3      1.5        6        0     7.1    13.1         24   7/1/2008   7/1/2008
4318            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4319            6          6       3      1.5        6        0       7      13         24   7/1/2008   7/1/2008
4320            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
4321            6          6       3      1.5        6        0    8.75   14.75         24   7/1/2008   7/1/2008
4322            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4323            6          6       3      1.5        6        0     7.5    13.5         24   7/1/2008   7/1/2008
4324            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
4325            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
4326            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
4327            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4328            6          6       3      1.5        6        0    8.95   14.95         24   7/1/2008   7/1/2008
4329            6          6       3      1.5        6        0   8.625  14.625         24   7/1/2008   7/1/2008
4330            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
4331            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4332            6          6       3      1.5        6        0    8.45   14.45         24   7/1/2008   7/1/2008
4333            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
4334            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4335            6          6       3      1.5        6        0   11.05   17.05         24   7/1/2008   7/1/2008
4336            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
4337            6          6       3      1.5        6        0    10.8    16.8         24   7/1/2008   7/1/2008
4338            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
4339            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4340            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4341            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
4342            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
4343            6          6       3      1.5        6        0     9.7    15.7         24   7/1/2008   7/1/2008
4344            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
4345            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
4346            6          6       3      1.5        6        0     6.3    12.3         36   7/1/2009   7/1/2009
4347            6          6       3      1.5        6        0     9.3    15.3         24   7/1/2008   7/1/2008
4348            0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
4349            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
4350            6          6       3      1.5        6        0   7.725  13.725         24   7/1/2008   7/1/2008
4351            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4352            6          6       3      1.5        6        0    9.25   15.25         24   7/1/2008   7/1/2008
4353            6          6       3      1.5        6        0    9.05   15.05         24   7/1/2008   7/1/2008
4354            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
4355            6          6       3      1.5        6        0    7.25   13.25         24   7/1/2008   7/1/2008
4356            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
4357            6          6       3      1.5        6        0     7.6    13.6         24   7/1/2008   7/1/2008
4358            6          6       3      1.5        6        0    10.4    16.4         24   7/1/2008   7/1/2008
4359            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
4360            6          6       3      1.5        6        0     8.8    14.8         24   7/1/2008   7/1/2008
4361            6          6       3      1.5        6        0   11.15   17.15         24   7/1/2008   7/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4313     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4314   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    180000
4315     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Second Home          1         0
4316     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4317     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4318   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    160000
4319     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4320     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4321     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4322   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    479200
4323     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4324     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4325   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    247200
4326     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4327   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    176000
4328     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4329     8/1/2008   8/1/2008      23 Rate & Term Refi Full          Investor Occupied    1         0
4330     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4331   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    211200
4332     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4333     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4334   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    196000
4335     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4336   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    185200
4337     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Investor Occupied    1         0
4338   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    160150
4339   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    124400
4340   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    235680
4341   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    276000
4342     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4343     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4344     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4345   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    351200
4346     8/1/2009   8/1/2009      35 Cash Out Refi    Full          Owner Occupied       1         0
4347     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4348   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    240000
4349     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4350     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4351   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    205600
4352     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4353     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4354   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    197600
4355     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4356   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    343200
4357     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4358     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4359   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    260000
4360     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4361     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4313       40000       80      100    200000         0
4314           0       15       95    225000         0
4315           0       80       80    200000         0
4316      113800       80      100    569000         0
4317       69000       80      100    345000         0
4318           0       20      100    200000         0
4319      119800       80      100    599000         0
4320       22000       80       90    220000         0
4321           0    77.16    77.16    810000         0
4322           0       20      100    599000         0
4323       58920       80      100    294600         0
4324       40000    79.98    99.96    200234         0
4325           0       20      100    309000         0
4326       52800       80      100    264000         0
4327           0       10       90    220000         0
4328       31100       80      100    155500         0
4329           0    82.64    82.64    900000         0
4330           0       80       80    375000         0
4331           0       20      100    264000         0
4332       49000       80      100    245000         0
4333       46300       80      100    231500         0
4334           0       20      100    245000         0
4335           0       80       80     62500         0
4336           0       20      100    231500         0
4337           0       65       65    174000         0
4338           0    19.98    99.96    200234         0
4339           0       20      100    155500         0
4340           0       20      100    294600         0
4341           0       20      100    345000         0
4342       87800       80      100    439000         0
4343           0       80       80     83000         0
4344           0       75       75    425000         0
4345           0       20      100    439000         0
4346           0       80       80    265000         0
4347           0    61.73    61.73    234900         0
4348           0       20      100    300000         0
4349       51400       80      100    257000         0
4350       49400       80      100    247000         0
4351           0       20      100    257000         0
4352           0    81.54    81.54    325000         0
4353           0    74.93    74.93    450000         0
4354           0       20      100    247000         0
4355       85800       80      100    429000         0
4356           0       20      100    429000         0
4357       65000       80      100    325000         0
4358           0       70       70    272000         0
4359           0       20      100    325000         0
4360       45000       80      100    225000         0
4361           0    67.74    67.74    186000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4313     200000 No MI       0                       Condomimium       1 MIAMI                FL    33165      717     0 48.84
4314     225000 No MI       0                       Single Family     1 SAUGUS               MA     1906      676     0 25.21
4315          0 No MI       0                       Condomimium       1 MYRTLE BEACH         SC    29575      608     0 51.65
4316     569000 No MI       0                       Single Family     1 LONG HILL            NJ     7933      665     0 40.35
4317     345000 No MI       0                       Single Family     1 STRATFORD            CT     6615      612     0 48.69
4318     200000 No MI       0                       Condomimium       1 MIAMI                FL    33165      717     0 48.84
4319     599000 No MI       0                       Two Family        2 BRONX                NY    10475      705     0 26.25
4320          0 No MI       0                       Condomimium       1 HOMESTEAD            FL    33035      684     0 35.37
4321          0 No MI       0                       Condomimium       1 BOSTON               MA     2116      629     0  42.5
4322     599000 No MI       0                       Two Family        2 BRONX                NY    10475      705     0 26.25
4323     294600 No MI       0                       Two Family        2 CRANSTON             RI     2920      597     0 49.85
4324     200234 No MI       0                       Condomimium       1 BRICK TOWNSHIP       NJ     8724      613     0 49.63
4325     309000 No MI       0                       Two Family        2 PROVIDENCE           RI     2908      662     0 45.22
4326     264000 No MI       0                       Single Family     1 CAPE CORAL           FL    33991      648     0 38.31
4327          0 No MI       0                       Condomimium       1 HOMESTEAD            FL    33035      684     0 35.37
4328     155500 No MI       0                       Two Family        2 MIDDLETOWN           CT     6457      588     0 43.97
4329          0 No MI       0                       Single Family     1 PROVINCETOWN         MA     2657      585     0 54.45
4330          0 No MI       0                       Single Family     1 BOYNTON BEACH        FL    33435      505     0 45.07
4331     264000 No MI       0                       Single Family     1 CAPE CORAL           FL    33991      648     0 38.31
4332          0 No MI       0                       Two Family        2 NORTH PROVIDENCE     RI     2904      598     0 33.03
4333     231500 No MI       0                       Single Family     1 HILLSIDE TWP         NJ     7205      675     0 44.33
4334          0 No MI       0                       Two Family        2 NORTH PROVIDENCE     RI     2904      598     0 33.03
4335      62500 No MI       0                       Single Family     1 MOUNT PLEASANT       PA    15666      541     0 21.56
4336     231500 No MI       0                       Single Family     1 HILLSIDE TWP         NJ     7205      675     0 44.33
4337          0 No MI       0                       Single Family     1 BERLIN               NJ     8091      568     0 45.42
4338     200234 No MI       0                       Condomimium       1 BRICK TOWNSHIP       NJ     8724      613     0 49.63
4339     155500 No MI       0                       Two Family        2 MIDDLETOWN           CT     6457      588     0 43.97
4340     294600 No MI       0                       Two Family        2 CRANSTON             RI     2920      597     0 49.85
4341     345000 No MI       0                       Single Family     1 STRATFORD            CT     6615      612     0 48.69
4342          0 No MI       0                       Two Family        2 DOVER                NJ     7801      659     0  30.6
4343      83000 No MI       0                       Single Family     1 HARTSVILLE           SC    29550      517     0    33
4344          0 No MI       0                       Single Family     1 ABINGTON             MA     2351      608     0 45.63
4345          0 No MI       0                       Two Family        2 DOVER                NJ     7801      659     0  30.6
4346          0 No MI       0                       Single Family     1 EAST HAVEN           CT     6512      630     0 34.57
4347     234900 No MI       0                       Condomimium       1 MIDDLEBORO           MA     2346      538     0 54.22
4348     300000 No MI       0                       Single Family     1 RICHMOND HILL        NY    11418      654     0 49.97
4349     257000 No MI       0                       Single Family     1 GREENACRES           FL    33463      647     0 37.89
4350     247000 No MI       0                       Two Family        2 HARTFORD             CT     6114      647     0 41.32
4351     257000 No MI       0                       Single Family     1 GREENACRES           FL    33463      647     0 37.89
4352          0 No MI       0                       Single Family     1 MIDDLESEX            NJ     8846      531     0 45.99
4353          0 No MI       0                       Two Family        2 PASSAIC              NJ     7055      584     0 54.33
4354     247000 No MI       0                       Two Family        2 HARTFORD             CT     6114      647     0 41.32
4355     429000 No MI       0                       Single Family     1 WOODBRIDGE           VA    22193      620     0 22.58
4356     429000 No MI       0                       Single Family     1 WOODBRIDGE           VA    22193      620     0 22.58
4357     325000 No MI       0                       Single Family     1 WHITMAN              MA     2382      611     0 49.51
4358          0 No MI       0                       Single Family     1 WORCESTER            MA     1606      535     0 53.13
4359     325000 No MI       0                       Single Family     1 WHITMAN              MA     2382      611     0 49.51
4360     225000 No MI       0                       Single Family     1 FAIRLESS HILLS       PA    19030      796     0 39.36
4361     186000 No MI       0                       Two Family        2 COVENTRY             RI     2816      525     0 54.35

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4313   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4314   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4315   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4316   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4317   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4318   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4319   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4320   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4321   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4322   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4323   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4324   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4325   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4326   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4327   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4328   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4329   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4330   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4331   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4332   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4333   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4334   Wholesale             XTA   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4335   Wholesale             A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4336   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4337   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4338   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4339   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4340   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4341   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4342   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4343   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4344   Wholesale             BXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4345   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4346   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4347   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4348   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4349   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4350   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4351   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4352   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4353   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4354   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4355   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4356   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4357   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4358   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4359   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4360   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4361   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4362   Arm       Interest In Arrears    464000  463637.33   463,637.33     8.35    8.35       0.5    0   7.85  3348.72
4363   Arm       Interest In Arrears    340000  339478.39   339,478.39     7.35    7.35       0.5    0   6.85  2342.51
4364   Arm       Interest In Arrears    348000  347791.33   347,791.33     8.55    8.55       0.5    0   8.05  2688.17
4365   Arm       Interest In Arrears    181600  181510.67   181,510.67      9.5     9.5       0.5    0      9     1527
4366   Arm       Interest In Arrears    304000  303789.73   303,789.73     7.85    7.85       0.5    0   7.35  2198.94
4367   Arm       Interest In Arrears     54900   54824.94    54,824.94      9.9     9.9       0.5    0    9.4   477.74
4368   Arm       Interest In Arrears    285600   285356.5   285,356.50      6.8     6.8       0.5    0    6.3   1861.9
4369   Arm       Interest In Arrears    264000  263836.92   263,836.92     7.75    7.75       0.5    0   7.25  1786.28
4370   Arm       Interest In Arrears    361250   360953.3   360,953.30     6.99    6.99       0.5    0   6.49  2400.98
4371   Arm       Interest In Arrears    169875  169812.41   169,812.41    10.85   10.85       0.5    0  10.35  1598.54
4372   Fixed     Interest In Arrears     83000   82972.43    82,972.43   11.325  11.325       0.5    0 10.825   810.88
4373   Fixed     Interest In Arrears     89000   88969.11    88,969.11   11.125  11.125       0.5    0 10.625   855.99
4374   Arm       Interest In Arrears    169366   169259.1   169,259.10      8.3     8.3       0.5    0    7.8  1278.35
4375   Arm       Interest Only          596000     596000   596,000.00     7.99    7.99       0.5    0   7.49  3968.37
4376   Arm       Interest In Arrears    135920  135676.43   135,676.43     7.75    7.75       0.5    0   7.25   973.75
4377   Fixed     Interest In Arrears     71000   70951.57    70,951.57   11.225  11.225       0.5    0 10.725   688.25
4378   Arm       Interest In Arrears    119120  119025.07   119,025.07     6.85    6.85       0.5    0   6.35   727.31
4379   Arm       Interest In Arrears     72250   72197.66    72,197.66    10.95   10.95       0.5    0  10.45   685.33
4380   Fixed     Interest In Arrears     67000   66982.56    66,982.56   12.425  12.425       0.5    0 11.925   711.17
4381   Fixed     Interest In Arrears     71000   70981.82    70,981.82     12.5    12.5       0.5    0     12   757.76
4382   Fixed     Interest In Arrears     43200   43187.61    43,187.61    11.99   11.99       0.5    0  11.49   444.03
4383   Fixed     Interest In Arrears     37600   37587.24    37,587.24    11.23   11.23       0.5    0  10.73   364.63
4384   Arm       Interest In Arrears    189600  189482.75   189,482.75      8.4     8.4       0.5    0    7.9  1444.45
4385   Fixed     Interest In Arrears    625500  625414.85   625,414.85    10.49   10.49       0.5    0   9.99  5553.06
4386   Arm       Interest In Arrears    192000  191940.88   191,940.88     7.75    7.75       0.5    0   7.25  1299.12
4387   Arm       Interest In Arrears    405000  404532.27   404,532.27     8.75    8.75       0.5    0   8.25  3186.14
4388   Arm       Interest In Arrears    122400  122275.07   122,275.07     9.35    9.35       0.5    0   8.85  1015.84
4389   Arm       Interest In Arrears    112500  112352.53   112,352.53     10.1    10.1       0.5    0    9.6    995.6
4390   Arm       Interest In Arrears    364000  363624.84   363,624.84      8.4     8.4       0.5    0    7.9  2640.81
4391   Arm       Interest Only          189900     189900   189,900.00      7.5     7.5       0.5    0      7  1186.87
4392   Arm       Interest In Arrears     61200   61064.49    61,064.49     8.99    8.99       0.5    0   8.49   491.99
4393   Fixed     Interest In Arrears     58500   58410.71    58,410.71    10.75   10.75       0.5    0  10.25   546.09
4394   Arm       Interest In Arrears    220000   219685.3   219,685.30    11.05   11.05       0.5    0  10.55  2103.43
4395   Arm       Interest In Arrears    245000  244592.51   244,592.51    10.35   10.35       0.5    0   9.85  2213.69
4396   Arm       Interest In Arrears    341250  341123.95   341,123.95      9.5     9.5       0.5    0      9  2764.34
4397   Fixed     Interest In Arrears     52200   52169.13    52,169.13   11.875  11.875       0.5    0 11.375   531.92
4398   Arm       Interest Only           74500      74500    74,500.00     9.99    9.99       0.5    0   9.49   620.21
4399   Arm       Interest In Arrears    112000  111657.64   111,657.64      7.4     7.4       0.5    0    6.9   775.47
4400   Arm       Interest In Arrears    191250  191127.14   191,127.14     9.99    9.99       0.5    0   9.49  1622.49
4401   Arm       Interest In Arrears    434700  434195.47   434,195.47     7.99    7.99       0.5    0   7.49  3019.26
4402   Arm       Interest In Arrears    359000  358843.32   358,843.32    11.25   11.25       0.5    0  10.75  3404.25
4403   Arm       Interest In Arrears    193744  193516.49   193,516.49     7.95    7.95       0.5    0   7.45  1339.87
4404   Arm       Interest Only         1120000    1120000 1,120,000.00      6.6     6.6       0.5    0    6.1     6160
4405   Arm       Interest In Arrears    367250  366842.01   366,842.01     12.2    12.2       0.5    0   11.7  3834.22
4406   Arm       Interest In Arrears    604000  603298.92   603,298.92     7.99    7.99       0.5    0   7.49  4195.16
4407   Arm       Interest In Arrears    108500  108457.44   108,457.44    10.65   10.65       0.5    0  10.15      977
4408   Arm       Interest In Arrears    507000  505758.23   505,758.23     7.05    7.05       0.5    0   6.55  3390.13
4409   Arm       Interest In Arrears     69600   69524.67    69,524.67    10.99   10.99       0.5    0  10.49    662.3
4410   Arm       Interest In Arrears    630000  629592.02   629,592.02     8.99    8.99       0.5    0   8.49  4854.73

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4362      3348.72   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4363      2342.51    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4364      2688.17    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4365         1527    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4366      2198.94    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4367       477.74   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4368       1861.9   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4369      1786.28   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4370      2400.98   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4371      1598.54   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4372       810.88   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4373       855.99   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4374      1278.35    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4375      3968.37   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      300        0
4376       973.75   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4377       688.25   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4378       727.31    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4379       685.33   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4380       711.17   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4381       757.76    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4382       444.03    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4383       364.63    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4384      1444.45    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4385      5553.06    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4386      1299.12   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      480        0
4387      3186.14   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4388      1015.84   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4389        995.6   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4390      2640.81   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
4391      1186.88   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      300        0
4392       491.99   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4393       546.09   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4394      2103.43   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4395      2213.69   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4396      2764.34   4/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480        0
4397       531.92   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4398       620.21   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      300       24
4399       775.47    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
4400      1622.49   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       12
4401      3019.26   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
4402      3404.25   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
4403      1339.87   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
4404         6160   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      300       12
4405      3834.22   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
4406      4195.16   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480       24
4407          977   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      480        0
4408      3390.13   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4409        662.3   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4410      4854.73    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       12

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4362   Balloon Loan       2/ 6 MONTH LIBOR    0   6.42
4363   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.279
4364   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.479
4365   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4366   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.779
4367   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4368   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.521
4369   Balloon Loan       2/ 6 MONTH LIBOR    0  5.679
4370   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.711
4371   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4372   Not a Balloon Loan 30 YR FXD           0      0
4373   Not a Balloon Loan 30 YR FXD           0      0
4374   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.079
4375   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.769
4376   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.529
4377   Not a Balloon Loan 30 YR FXD           0      0
4378   Balloon Loan       2/ 6 MONTH LIBOR    0  4.629
4379   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4380   Not a Balloon Loan 30 YR FXD           0      0
4381   Not a Balloon Loan 30 YR FXD           0      0
4382   Not a Balloon Loan 30 YR FXD           0      0
4383   Not a Balloon Loan 30 YR FXD           0      0
4384   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
4385   Balloon Loan       BALLOON OTHER       0      0
4386   Balloon Loan       2/ 6 MONTH LIBOR    0  5.471
4387   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.529
4388   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.866
4389   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4390   Balloon Loan       2/ 6 MONTH LIBOR    0  5.916
4391   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   5.57
4392   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4393   Not a Balloon Loan 30 YR FXD           0      0
4394   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4395   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4396   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4397   Not a Balloon Loan 30 YR FXD           0      0
4398   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.99
4399   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   5.47
4400   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4401   Balloon Loan       2/ 6 MONTH LIBOR    0   6.06
4402   Balloon Loan       2/ 6 MONTH LIBOR    0  6.125
4403   Balloon Loan       2/ 6 MONTH LIBOR    0   6.02
4404   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   4.67
4405   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4406   Balloon Loan       2/ 6 MONTH LIBOR    0   6.06
4407   Balloon Loan       2/ 6 MONTH LIBOR    0      6
4408   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  4.979
4409   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4410   Balloon Loan       2/ 6 MONTH LIBOR    0  6.919
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4362            6          6       2      1.5        6        0    8.35   14.35         24   5/1/2008   5/1/2008
4363            6          6       3      1.5        6        0    7.35   13.35         24   6/1/2008   6/1/2008
4364            6          6       3      1.5        6        0    8.55   14.55         24   7/1/2008   7/1/2008
4365            6          6       3      1.5        6        0     9.5    15.5         24   7/1/2008   7/1/2008
4366            6          6       3      1.5        6        0    7.85   13.85         24   7/1/2008   7/1/2008
4367            6          6       3      1.5        6        0     9.9    15.9         24   5/1/2008   5/1/2008
4368            6          6       3      1.5        6        0     6.8    12.8         24   7/1/2008   7/1/2008
4369            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
4370            6          6       3      1.5        6        0    6.99   12.99         24   7/1/2008   7/1/2008
4371            6          6       3      1.5        6        0   10.85   16.85         24   7/1/2008   7/1/2008
4372            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
4373            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
4374            6          6       3      1.5        6        0     8.3    14.3         24   7/1/2008   7/1/2008
4375            6          6       3      1.5        6        0    7.99   13.99         24   7/1/2008   7/1/2008
4376            6          6       3      1.5        6        0    7.75   13.75         24   6/1/2008   6/1/2008
4377            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4378            6          6       3      1.5        6        0    6.85   12.85         24   6/1/2008   6/1/2008
4379            6          6       3      1.5        6        0   10.95   16.95         24   6/1/2008   6/1/2008
4380            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
4381            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
4382            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
4383            0          0       0        0        0        0       0   11.23          0 00/00/0000 00/00/0000
4384            6          6       3      1.5        6        0     8.4    14.4         24   7/1/2008   7/1/2008
4385            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
4386            6          6       3      1.5        6        0    7.75   13.75         24   7/1/2008   7/1/2008
4387            6          6       3      1.5        6        0    8.75   14.75         24   6/1/2008   6/1/2008
4388            6          6       2      1.5        6        0    9.35   15.35         24   4/1/2008   4/1/2008
4389            6          6       2      1.5        6        0    10.1    16.1         24   5/1/2008   5/1/2008
4390            6          6       2      1.5        6        0     8.4    14.4         24   4/1/2008   4/1/2008
4391            6          6       2      1.5        6        0     7.5    13.5         24   4/1/2008   4/1/2008
4392            6          6       2      1.5        6        0    8.99   14.99         24   4/1/2008   4/1/2008
4393            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
4394            6          6       2      1.5        6        0   11.05   17.05         24   4/1/2008   4/1/2008
4395            6          6       2      1.5        6        0   10.35   16.35         24   4/1/2008   4/1/2008
4396            6          6       2      1.5        6        0     9.5    15.5         24   6/1/2008   6/1/2008
4397            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4398            6          6       2      1.5        6        0    9.99   15.99         24   4/1/2008   4/1/2008
4399            6          6       2      1.5        6        0     7.4    13.4         24   4/1/2008   4/1/2008
4400            6          6       2      1.5        6        0    9.99   15.99         24   4/1/2008   4/1/2008
4401            6          6       2      1.5        6        0    7.99   13.99         24   4/1/2008   4/1/2008
4402            6          6       2      1.5        6        0   11.25   17.25         24   4/1/2008   4/1/2008
4403            6          6       2      1.5        6        0    7.95   13.95         24   4/1/2008   4/1/2008
4404            6          6       2      1.5        6        0     6.6    12.6         24   4/1/2008   4/1/2008
4405            6          6       2      1.5        6        0    12.2    18.2         24   4/1/2008   4/1/2008
4406            6          6       2      1.5        6        0    7.99   13.99         24   4/1/2008   4/1/2008
4407            6          6       2      1.5        6        0   10.65   16.65         24   4/1/2008   4/1/2008
4408            6          6       2      1.5        6        0    7.05   13.05         24   5/1/2008   5/1/2008
4409            6          6       2      1.5        6        0   10.99   16.99         24   5/1/2008   5/1/2008
4410            6          6       2      1.5        6        0    8.99   14.99         24   5/1/2008   5/1/2008

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4362     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4363     7/1/2008   7/1/2008      22 Purchase         Stated Doc    Owner Occupied       1         0
4364     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4365     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4366     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4367     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4368     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4369     7/1/2008   7/1/2008      22 Cash Out Refi    Full          Owner Occupied       1         0
4370     8/1/2008   8/1/2008      23 Home Improvement Full          Owner Occupied       1         0
4371     8/1/2008   8/1/2008      23 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4372   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    332000
4373   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    356000
4374     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4375     8/1/2008   8/1/2008      23 Purchase         Full          Owner Occupied       1         0
4376     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4377   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    284000
4378     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4379     7/1/2008   7/1/2008      22 Purchase         Full          Investor Occupied    1         0
4380   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    268000
4381   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    284000
4382   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    172800
4383   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    150400
4384     8/1/2008   8/1/2008      23 Purchase         Stated Doc    Owner Occupied       1         0
4385   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4386     8/1/2008   8/1/2008      23 Cash Out Refi    Full          Owner Occupied       1         0
4387     7/1/2008   7/1/2008      22 Purchase         Full          Owner Occupied       1         0
4388     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
4389     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4390     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
4391     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
4392     5/1/2008   5/1/2008      20 Purchase         Full          Investor Occupied    1         0
4393   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    1         0
4394     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4395     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4396     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4397   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    208800
4398     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
4399     5/1/2008   5/1/2008      20 Purchase         Full          Owner Occupied       1         0
4400     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4401     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Investor Occupied    1         0
4402     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
4403     5/1/2008   5/1/2008      20 Purchase         Stated Doc    Owner Occupied       1         0
4404     5/1/2008   5/1/2008      20 Cash Out Refi    Full          Owner Occupied       1         0
4405     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4406     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4407     5/1/2008   5/1/2008      20 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4408     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4409     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4410     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4362      116000       80      100    580000         0
4363       85000       80      100    425000         0
4364       87000       80      100    435000         0
4365           0       80       80    227000         0
4366       76000       80      100    380000         0
4367        6100       90      100     61000         0
4368       71400       80      100    357000         0
4369       66000       80      100    330000         0
4370           0       85       85    425000         0
4371           0       75       75    226500         0
4372           0       20      100    415000         0
4373           0       20      100    445000         0
4374           0       90       90    188185         0
4375      149000       80      100    745000         0
4376       33980       80      100    169900         0
4377           0       20      100    355000         0
4378       29780       80      100    148900         0
4379           0       85       85     85000         0
4380           0       20      100    335000         0
4381           0       20      100    355000         0
4382           0       20      100    216000         0
4383           0       20      100    188000         0
4384       47400       80      100    237000         0
4385           0       90       90    695000         0
4386       36000       80       95    240000         0
4387           0       90       90    450000         0
4388           0       80       80    153000         0
4389           0       90       90    125000         0
4390       91000       80      100    455000         0
4391           0    78.47    78.47    242000         0
4392        6800       90      100     68000         0
4393           0       90       90     65000         0
4394           0    59.78    59.78    368000         0
4395           0       70       70    350000         0
4396           0       65       65    525000         0
4397           0       20      100    261000         0
4398           0      100      100     74500         0
4399       28000       80      100    140000         0
4400           0       85       85    225000         0
4401       24150       90       95    483000         0
4402           0    59.34    59.34    605000         0
4403       48436       80      100    242180         0
4404           0       80       80   1400000         0
4405           0       65       65    565000         0
4406           0       80       80    755000         0
4407           0       70       70    155000         0
4408           0    88.17    88.17    575000         0
4409           0       80       80     87000         0
4410           0      100      100    630000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4362     580000 No MI       0                       Two Family        2 OZONE PARK           NY    11417      638     0 49.47
4363     425000 No MI       0                       Single Family     1 VALLEY STREAM        NY    11581      684     0 44.69
4364     435000 No MI       0                       Condomimium       1 FT LAUDERDALE        FL    33308      646     0 46.99
4365     227000 No MI       0                       Single Family     1 SPRING CITY          PA    19475      565     0  42.5
4366     380000 No MI       0                       Single Family     1 FREEPORT             NY    11520      697     0 46.75
4367      61000 No MI       0                       Single Family     1 FLINT                MI    48505      613     0 30.05
4368     357000 No MI       0                       Single Family     1 BROCKTON             MA     2301      670     0 48.86
4369          0 No MI       0                       Single Family     1 TINTON FALLS         NJ     7724      612     0 21.05
4370          0 No MI       0                       Single Family     1 SEVERN               MD    21144      633     0 46.65
4371          0 No MI       0                       Single Family     1 RALEIGH              NC    27606      520     0 37.03
4372     415000 No MI       0                       Single Family     1 MIAMI                FL    33165      631     0 35.31
4373     445000 No MI       0                       Two Family        2 BROOKLYN             NY    11236      675     0 49.95
4374     188185 No MI       0                       Single Family     1 PALM COAST           FL    32164      634     0 34.66
4375     745000 No MI       0                       Condomimium       1 ROCKVILLE            MD    20852      626     0 41.78
4376     169900 No MI       0                       Condomimium       1 MIAMI GARDENS        FL    33056      580     0 49.33
4377     355000 No MI       0                       Single Family     1 CAPE CORAL           FL    33914      653     0 47.62
4378     148900 No MI       0                       Single Family     1 NASHVILLE            TN    37207      617     0 47.43
4379      85000 No MI       0                       Condomimium       1 CHARLOTTE            NC    28262      550     0 11.74
4380     335000 No MI       0                       Single Family     1 SHAKOPEE             MN    55379      603     0 43.86
4381     355000 No MI       0                       Condomimium       1 BAY POINT            CA    94565      589     0 46.85
4382     216000 No MI       0                       Single Family     1 BROOKFIELD           IL    60513      593     0 44.85
4383     188000 No MI       0                       Single Family     1 MIDDLETOWN           CT     6457      637     0 28.62
4384     237000 No MI       0                       Single Family     1 CHICAGO              IL    60637      642     0 33.83
4385          0 No MI       0                       Single Family     1 CHICAGO              IL    60646      603     0 38.49
4386          0 No MI       0                       Two Family        2 CHICAGO              IL    60617      596     0 46.64
4387     450000 No MI       0                       Condomimium       1 CHICAGO              IL    60613      605     0 54.98
4388          0 No MI       0                       Single Family     1 ABRAMS               WI    54101      522     0 44.67
4389          0 No MI       0                       Single Family     1 YPSILANTI            MI    48198      619     0 42.75
4390     455000 No MI       0                       Single Family     1 RANCHO CUCAMONGA     CA    91737      644     0 46.92
4391          0 No MI       0                       Single Family     1 CHICAGO              IL    60652      641     0 36.74
4392      68000 No MI       0                       Single Family     1 DETROIT              MI    48212      638     0 53.76
4393      65000 No MI       0                       Single Family     1 BALTIMORE            MD    21213      680     0 42.91
4394          0 No MI       0                       Three Family      3 BRIDGEPORT           CT     6606      504     0 54.54
4395          0 No MI       0                       Single Family     1 ENGLEWOOD            NJ     7631      541     0  47.9
4396          0 No MI       0                       Two Family        2 BRONX                NY    10460      527     0 49.14
4397     261000 No MI       0                       Single Family     1 KISSIMMEE            FL    34743      606     0 49.98
4398      74500 No MI       0                       Single Family     1 WARREN               OH    44485      600     0 36.35
4399     140000 No MI       0                       Single Family     1 PHOENIX              AZ    85009      649     0 46.65
4400          0 No MI       0                       Single Family     1 BIG BEAR CITY        CA    92314      526     0 52.74
4401          0 No MI       0                       Single Family     1 UPLAND               CA    91786      662     0 49.39
4402          0 No MI       0                       Single Family     1 FORT WASHINGTON      MD    20744      523     0 52.07
4403     242180 No MI       0                       Single Family     1 LAS VEGAS            NV    89115      685     0 49.48
4404          0 No MI       0                       Single Family     1 WARWICK              RI     2889      633     0 39.32
4405          0 No MI       0                       Two Family        2 SAN DIEGO            CA    92102      510     0 37.04
4406          0 No MI       0                       Four Family       4 SANTA CLARITA        CA    91387      629     0 52.02
4407          0 No MI       0                       Single Family     1 BALTIMORE            MD    21229      550     0 44.16
4408          0 No MI       0                       Two Family        2 BROOKLYN             NY    11234      659     0 41.21
4409          0 No MI       0                       Single Family     1 PHILADELPHIA         PA    19141      512     0 29.23
4410     630000 No MI       0                       Single Family     1 SAN MARCOS           CA    92078      645     0 19.04

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4362   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4363   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4364   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4365   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4366   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4367   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4368   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4369   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4370   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4371   Wholesale             BXP   No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
4372   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4373   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4374   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4375   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4376   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4377   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4378   Wholesale             A+XP  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
4379   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4380   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4381   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4382   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4383   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4384   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4385   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4386   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4387   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4388   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4389   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4390   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4391   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4392   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4393   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4394   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4395   Wholesale             CXP   Yes      7/1/2006 6/1/2006     0     0     1      0    1 FHLT 2006-B     1
4396   Wholesale             CXP   No       7/1/2006 7/1/2006     0     0     1      0    1 FHLT 2006-B     2
4397   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4398   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4399   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4400   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4401   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4402   Wholesale             DXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4403   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4404   Correspondent         A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4405   Wholesale             C-XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4406   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4407   Correspondent         CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4408                         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4409   Wholesale             A-XP  No       7/1/2006 6/1/2006     2     0     0      0    2 FHLT 2006-B     2
4410   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4411   Arm       Interest In Arrears    523700  523564.67   523,564.67    11.99   11.99       0.5    0  11.49   5277.3
4412   Arm       Interest In Arrears     51300   51202.18    51,202.18      8.3     8.3       0.5    0    7.8   387.21
4413   Arm       Interest In Arrears    135000   134882.7   134,882.70    11.99   11.99       0.5    0  11.49  1387.59
4414   Arm       Interest In Arrears     81000    80941.1    80,941.10      8.6     8.6       0.5    0    8.1   599.98
4415   Arm       Interest Only          325681     325681   325,681.00    7.875   7.875       0.5    0  7.375  2137.28
4416   Arm       Interest In Arrears    536750  535863.78   535,863.78      7.7     7.7       0.5    0    7.2  3611.79
4417   Arm       Interest In Arrears    209600  209530.33   209,530.33     9.85    9.85       0.5    0   9.35  1755.16
4418   Arm       Interest In Arrears    432000  431167.87   431,167.87     8.25    8.25       0.5    0   7.75  3245.48
4419   Arm       Interest Only          324000     324000   324,000.00     9.35    9.35       0.5    0   8.85   2524.5
4420   Arm       Interest In Arrears    169000  168771.41   168,771.41     9.95    9.95       0.5    0   9.45  1476.86
4421   Arm       Interest In Arrears    495000  494579.55   494,579.55      8.5     8.5       0.5    0      8  3628.82
4422   Arm       Interest In Arrears    324000  323813.22   323,813.22     7.99    7.99       0.5    0   7.49  2250.38
4423   Arm       Interest In Arrears    452000  451074.76   451,074.76     7.95    7.95       0.5    0   7.45  3300.88
4424   Arm       Interest In Arrears    300000  299639.92   299,639.92     8.65    8.65       0.5    0   8.15  2233.58
4425   Arm       Interest In Arrears    214400  214182.89   214,182.89     7.45    7.45       0.5    0   6.95  1402.99
4426   Arm       Interest In Arrears    157500  157250.54   157,250.54      9.2     9.2       0.5    0    8.7  1290.02
4427   Arm       Interest In Arrears    241200  241057.54   241,057.54      9.3     9.3       0.5    0    8.8  1916.42
4428   Arm       Interest In Arrears    107910  107718.45   107,718.45     8.65    8.65       0.5    0   8.15   841.24
4429   Arm       Interest In Arrears    302400  301845.35   301,845.35     8.49    8.49       0.5    0   7.99  2323.06
4430   Fixed     Interest In Arrears    108000  107881.48   107,881.48   10.925  10.925       0.5    0 10.425   1022.4
4431   Fixed     Interest In Arrears    113000  112914.27   112,914.27     12.6    12.6       0.5    0   12.1  1214.78
4432   Fixed     Interest In Arrears     45000   44943.35    44,943.35     10.3    10.3       0.5    0    9.8   404.92
4433   Fixed     Interest In Arrears     19000   18883.39    18,883.39   11.875  11.875       0.5    0 11.375   226.51
4434   Fixed     Interest In Arrears     97935   97852.68    97,852.68    12.14   12.14       0.5    0  11.64  1017.94
4435   Fixed     Interest In Arrears     87000   86875.91    86,875.91      9.7     9.7       0.5    0    9.2   744.28
4436   Fixed     Interest In Arrears     36500   36451.41    36,451.41   10.025  10.025       0.5    0  9.525   320.99
4437   Fixed     Interest In Arrears    130000  129860.42   129,860.42   11.025  11.025       0.5    0 10.525  1240.48
4438   Fixed     Interest In Arrears    101000  100918.06   100,918.06   10.425  10.425       0.5    0  9.925   918.23
4439   Fixed     Interest In Arrears     39000   38982.19    38,982.19     9.85    9.85       0.5    0   9.35   337.94
4440   Fixed     Interest In Arrears     52000   51953.69    51,953.69     9.99    9.99       0.5    0   9.49   455.96
4441   Fixed     Interest In Arrears     60000   59973.59    59,973.59   10.025  10.025       0.5    0  9.525   527.66
4442   Fixed     Interest In Arrears     46000   45983.69    45,983.69   11.025  11.025       0.5    0 10.525   438.94
4443   Fixed     Interest In Arrears     44400   44383.28    44,383.28    10.75   10.75       0.5    0  10.25   414.47
4444   Fixed     Interest In Arrears     42400   42369.78    42,369.78   11.025  11.025       0.5    0 10.525   404.59
4445   Fixed     Interest In Arrears     69980    69957.5    69,957.50   11.475  11.475       0.5    0 10.975   691.68
4446   Fixed     Interest In Arrears     49700   49679.27    49,679.27   10.275  10.275       0.5    0  9.775   446.29
4447   Fixed     Interest In Arrears    110000  109912.18   109,912.18     10.5    10.5       0.5    0     10  1006.22
4448   Fixed     Interest In Arrears     28800   28788.61    28,788.61   10.525  10.525       0.5    0 10.025   263.99
4449   Fixed     Interest In Arrears     47000   46979.75    46,979.75   10.125  10.125       0.5    0  9.625   416.81
4450   Fixed     Interest In Arrears     45000   44981.72    44,981.72     10.4    10.4       0.5    0    9.9   408.28
4451   Fixed     Interest In Arrears     43400    43388.7    43,388.70   12.425  12.425       0.5    0 11.925   460.67
4452   Fixed     Interest In Arrears    107000  106844.93   106,844.93    10.99   10.99       0.5    0  10.49  1018.18
4453   Fixed     Interest In Arrears     74993   74918.38    74,918.38   11.375  11.375       0.5    0 10.875   735.51
4454   Fixed     Interest In Arrears     98800   98649.19    98,649.19    10.75   10.75       0.5    0  10.25   922.28
4455   Fixed     Interest In Arrears     95000   94912.96    94,912.96    11.75   11.75       0.5    0  11.25   958.94
4456   Fixed     Interest In Arrears     68000      67909    67,909.00       10      10       0.5    0    9.5   596.75
4457   Fixed     Interest In Arrears     48000   47942.29    47,942.29     10.5    10.5       0.5    0     10   439.07
4458   Fixed     Interest In Arrears     92500   92360.97    92,360.97     9.45    9.45       0.5    0   8.95   774.42
4459   Fixed     Interest In Arrears     90000   89873.67    89,873.67    9.775   9.775       0.5    0  9.275   774.89

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4411       5277.3    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4412       387.21   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4413      1387.59   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4414       599.98   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4415      2137.28   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
4416      3611.79   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4417      1755.16   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      480       24
4418      3245.48   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4419       2524.5    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      300       24
4420      1476.86    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4421      3628.82   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480        0
4422      2250.38   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4423      3300.88   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4424      2233.58   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4425      1402.99   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       24
4426      1290.02   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4427      1916.42   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      480       36
4428       841.24   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4429      2323.06   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4430       1022.4   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4431      1214.78   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4432       404.92   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4433       226.51   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
4434      1017.94   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4435       744.28   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4436       320.99   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4437      1240.48   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4438       918.23    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4439       337.94    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4440       455.96   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4441       527.66   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4442       438.94    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4443       414.47    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4444       404.59   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4445       691.68   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4446       446.29    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4447      1006.22   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4448       263.99    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4449       416.81    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4450       408.28    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4451       460.67   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4452      1018.18   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4453       735.51   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4454       922.28   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4455       958.94   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4456       596.75   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4457       439.07    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4458       774.42    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4459       774.89   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4411   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4412   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.37
4413   Not a Balloon Loan 2/ 6 MONTH LIBOR    0    6.5
4414   Balloon Loan       2/ 6 MONTH LIBOR    0  6.529
4415   Not a Balloon Loan 2/ 6 MONTH LIBOR   60  5.804
4416   Balloon Loan       2/ 6 MONTH LIBOR    0  5.629
4417   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4418   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.179
4419   Not a Balloon Loan 2/ 6 MONTH LIBOR   60   6.99
4420   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4421   Balloon Loan       2/ 6 MONTH LIBOR    0  6.429
4422   Balloon Loan       2/ 6 MONTH LIBOR    0  5.919
4423   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  5.879
4424   Balloon Loan       2/ 6 MONTH LIBOR    0  6.579
4425   Balloon Loan       2/ 6 MONTH LIBOR    0  5.379
4426   Not a Balloon Loan 2/ 6 MONTH LIBOR    0   6.99
4427   Balloon Loan       2/ 6 MONTH LIBOR    0   6.99
4428   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.579
4429   Not a Balloon Loan 2/ 6 MONTH LIBOR    0  6.419
4430   Not a Balloon Loan 30 YR FXD           0      0
4431   Not a Balloon Loan 30 YR FXD           0      0
4432   Not a Balloon Loan 30 YR FXD           0      0
4433   Not a Balloon Loan 15 YR FXD           0      0
4434   Not a Balloon Loan 30 YR FXD           0      0
4435   Not a Balloon Loan 30 YR FXD           0      0
4436   Not a Balloon Loan 30 YR FXD           0      0
4437   Not a Balloon Loan 30 YR FXD           0      0
4438   Not a Balloon Loan 30 YR FXD           0      0
4439   Not a Balloon Loan 30 YR FXD           0      0
4440   Not a Balloon Loan 30 YR FXD           0      0
4441   Not a Balloon Loan 30 YR FXD           0      0
4442   Not a Balloon Loan 30 YR FXD           0      0
4443   Not a Balloon Loan 30 YR FXD           0      0
4444   Not a Balloon Loan 30 YR FXD           0      0
4445   Not a Balloon Loan 30 YR FXD           0      0
4446   Not a Balloon Loan 30 YR FXD           0      0
4447   Not a Balloon Loan 30 YR FXD           0      0
4448   Not a Balloon Loan 30 YR FXD           0      0
4449   Not a Balloon Loan 30 YR FXD           0      0
4450   Not a Balloon Loan 30 YR FXD           0      0
4451   Not a Balloon Loan 30 YR FXD           0      0
4452   Not a Balloon Loan 30 YR FXD           0      0
4453   Not a Balloon Loan 30 YR FXD           0      0
4454   Not a Balloon Loan 30 YR FXD           0      0
4455   Not a Balloon Loan 30 YR FXD           0      0
4456   Not a Balloon Loan 30 YR FXD           0      0
4457   Not a Balloon Loan 30 YR FXD           0      0
4458   Not a Balloon Loan 30 YR FXD           0      0
4459   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4411            6          6       2      1.5        6        0   11.99   17.99         24   5/1/2008   5/1/2008
4412            6          6       2      1.5        6        0     8.3    14.3         24   5/1/2008   5/1/2008
4413            6          6       2      1.5        6        0   11.99   17.99         24   5/1/2008   5/1/2008
4414            6          6       2      1.5        6        0     8.6    14.6         24   5/1/2008   5/1/2008
4415            6          6       2      1.5        6        0   7.875  13.875         24   5/1/2008   5/1/2008
4416            6          6       2      1.5        6        0     7.7    13.7         24   5/1/2008   5/1/2008
4417            6          6       2      1.5        6        0    9.85   15.85         24   6/1/2008   6/1/2008
4418            6          6       2      1.5        6        0    8.25   14.25         24   5/1/2008   5/1/2008
4419            6          6       2      1.5        6        0    9.35   15.35         24   5/1/2008   5/1/2008
4420            6          6       2      1.5        6        0    9.95   15.95         24   5/1/2008   5/1/2008
4421            6          6       2      1.5        6        0     8.5    14.5         24   5/1/2008   5/1/2008
4422            6          6       2      1.5        6        0    7.99   13.99         24   5/1/2008   5/1/2008
4423            6          6       2      1.5        6        0    7.95   13.95         24   5/1/2008   5/1/2008
4424            6          6       2      1.5        6        0    8.65   14.65         24   5/1/2008   5/1/2008
4425            6          6       2      1.5        6        0    7.45   13.45         24   5/1/2008   5/1/2008
4426            6          6       2      1.5        6        0     9.2    15.2         24   5/1/2008   5/1/2008
4427            6          6       2      1.5        6        0     9.3    15.3         24   5/1/2008   5/1/2008
4428            6          6       2      1.5        6        0    8.65   14.65         24   5/1/2008   5/1/2008
4429            6          6       2      1.5        6        0    8.49   14.49         24   5/1/2008   5/1/2008
4430            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4431            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4432            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4433            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4434            0          0       0        0        0        0       0   12.14          0 00/00/0000 00/00/0000
4435            0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
4436            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4437            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4438            0          0       0        0        0        0       0  10.425          0 00/00/0000 00/00/0000
4439            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
4440            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
4441            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4442            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4443            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
4444            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4445            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4446            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4447            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
4448            0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
4449            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4450            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
4451            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
4452            0          0       0        0        0        0       0   10.99          0   4/1/2006   4/1/2006
4453            0          0       0        0        0        0       0  11.375          0   5/1/2006   5/1/2006
4454            0          0       0        0        0        0       0   10.75          0   4/1/2006   4/1/2006
4455            0          0       0        0        0        0       0   11.75          0   5/1/2006   5/1/2006
4456            0          0       0        0        0        0       0      10          0   5/1/2006   5/1/2006
4457            0          0       0        0        0        0       0    10.5          0   5/1/2006   5/1/2006
4458            0          0       0        0        0        0       0    9.45          0   5/1/2006   5/1/2006
4459            0          0       0        0        0        0       0   9.775          0   5/1/2006   5/1/2006

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4411     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Investor Occupied    1         0
4412     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4413     6/1/2008   6/1/2008      21 Home Improvement Full          Owner Occupied       1         0
4414     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4415     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4416     6/1/2008   6/1/2008      21 Home Improvement Full          Owner Occupied       1         0
4417     7/1/2008   7/1/2008      22 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4418     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4419     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4420     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4421     6/1/2008   6/1/2008      21 Cash Out Refi    Stated Doc    Owner Occupied       1         0
4422     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4423     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4424     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4425     6/1/2008   6/1/2008      21 Purchase         Stated Doc    Owner Occupied       1         0
4426     6/1/2008   6/1/2008      21 Home Improvement Stated Doc    Owner Occupied       1         0
4427     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4428     6/1/2008   6/1/2008      21 Purchase         Full          Owner Occupied       1         0
4429     6/1/2008   6/1/2008      21 Cash Out Refi    Full          Owner Occupied       1         0
4430   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    432000
4431   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    452000
4432   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    192000
4433   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2     76000
4434   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    391741
4435   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    348000
4436   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    146000
4437   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    520000
4438   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    404000
4439   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    156000
4440   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    208000
4441   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    240000
4442   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    184000
4443   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    177600
4444   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    169600
4445   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    279920
4446   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    198800
4447   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    440000
4448   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    115200
4449   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    188000
4450   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    180000
4451   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2    173600
4452     5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    428000
4453     6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2    424957
4454     5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    395200
4455     6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    380000
4456     6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    272000
4457     6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    192000
4458     6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2    372000
4459     6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2    360000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4411           0    69.09    69.09    758000         0
4412           0       90       90     57000         0
4413           0    60.67    60.67    222500         0
4414           0    72.32    72.32    112000         0
4415           0       90       90    361868         0
4416           0       95       95    565000         0
4417           0       80       80    262000         0
4418      108000       80      100    540000         0
4419       81000       80      100    405000         0
4420           0    53.65    53.65    315000         0
4421           0       90       90    550000         0
4422       81000       80      100    405000         0
4423      113000       80      100    565000         0
4424           0    88.24    88.24    340000         0
4425       53600       80      100    268000         0
4426           0       90       90    175000         0
4427           0       90       90    268000         0
4428       11990       90      100    119900         0
4429       16800       90       95    336000         0
4430           0       20      100    540000         0
4431           0       20      100    565000         0
4432           0    18.75    98.75    240000         0
4433           0       20      100     95000         0
4434           0       20      100    489677         0
4435           0       20      100    435000         0
4436           0       20      100    182500         0
4437           0       20      100    650000         0
4438           0       20      100    505000         0
4439           0       20      100    195000         0
4440           0       20      100    260000         0
4441           0       20      100    300000         0
4442           0       20      100    230000         0
4443           0       20      100    222000         0
4444           0       20      100    212000         0
4445           0       20      100    349900         0
4446           0       20      100    248500         0
4447           0       20      100    550000         0
4448           0       20      100    144000         0
4449           0       20      100    235000         0
4450           0       20      100    225000         0
4451           0       20      100    217000         0
4452           0       20      100    550000         0
4453           0       15      100    499950         0
4454           0       20      100    515000         0
4455           0       20      100    475000         0
4456           0       20      100    340000         0
4457           0       20      100    245000         0
4458           0    19.89    99.89    500000         0
4459           0       20      100    450000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4411          0 No MI       0                       Three Family      3 HAYWARD              CA    94541      518     0 50.23
4412      57000 No MI       0                       Single Family     1 DETROIT              MI    48210      674     0 29.43
4413          0 No MI       0                       Single Family     1 GLENDALE             AZ    85301      530     0 53.84
4414     112000 No MI       0                       Single Family     1 NEWPORT NEWS         VA    23605      584     0 52.12
4415     361868 No MI       0                       Single Family     1 GOODYEAR             AZ    85338      723     0 31.59
4416          0 No MI       0                       Single Family     1 MURRIETA             CA    92562      674     0 10.95
4417          0 No MI       0                       Single Family     1 SPARKS               NV    89436      522     0 54.86
4418     540000 No MI       0                       Single Family     1 MIAMI                FL    33155      666     0 47.96
4419     405000 No MI       0                       Single Family     1 RIVERSIDE            CA    92503      717     0 45.87
4420          0 No MI       0                       Single Family     1 MODESTO              CA    95351      504     0  53.7
4421          0 No MI       0                       Two Family        2 BRONX                NY    10466      648     0 46.79
4422     405000 No MI       0                       Single Family     1 SANTA MARIA          CA    93458      594     0 43.97
4423     565000 No MI       0                       Single Family     1 ALEXANDRIA           VA    22315      599     0 31.54
4424          0 No MI       0                       Single Family     1 ESTACADA             OR    97023      580     0 51.47
4425     268000 No MI       0                       Single Family     1 PHOENIX              AZ    85041      718     0    50
4426          0 No MI       0                       Single Family     1 SAINT PETERSBURG     FL    33709      575     0  43.9
4427          0 No MI       0                       Single Family     1 REEDLEY              CA    93654      503     0 52.31
4428     119900 No MI       0                       Single Family     1 SAINT CLAIR SHORES   MI    48080      584     0  27.3
4429          0 No MI       0                       Single Family     1 GRANTSVILLE          UT    84029      590     0 13.54
4430     540000 No MI       0                       Single Family     1 MIAMI                FL    33155      666     0 47.96
4431     565000 No MI       0                       Single Family     1 ALEXANDRIA           VA    22315      599     0 31.54
4432          0 No MI       0                       Single Family     1 FARR WEST            UT    84404      653     0 44.39
4433          0 No MI       0                       Single Family     1 OGDEN                UT    84401      589     0 49.67
4434     489677 No MI       0                       Single Family     1 OWINGS MILLS         MD    21117      579     0 49.99
4435     435000 No MI       0                       Single Family     1 RIVERSIDE            CA    92505      736     0 38.06
4436     182500 No MI       0                       Single Family     1 PHOENIX              AZ    85021      732     0 44.74
4437     650000 No MI       0                       Single Family     1 LEES SUMMIT          MO    64064      731     0 41.77
4438     505000 No MI       0                       Single Family     1 CORONA               CA    92882      728     0 49.81
4439     195000 No MI       0                       Single Family     1 ORANGE PARK          FL    32073      661     0 26.79
4440          0 No MI       0                       Single Family     1 GILBERT              AZ    85233      712     0  40.9
4441     300000 No MI       0                       Single Family     1 APPLE VALLEY         CA    92308      731     0 41.34
4442     230000 No MI       0                       Single Family     1 LAS VEGAS            NV    89129      686     0 32.17
4443     222000 No MI       0                       Single Family     1 PHOENIX              AZ    85023      761     0 40.46
4444     212000 No MI       0                       Single Family     1 PHOENIX              AZ    85033      772     0 38.16
4445     349900 No MI       0                       Single Family     1 PEORIA               AZ    85383      664     0 38.41
4446     248500 No MI       0                       Single Family     1 CALEXICO             CA    92231      679     0 46.84
4447     550000 No MI       0                       Single Family     1 SAN DIEGO            CA    92113      724     0 39.26
4448          0 No MI       0                       Condomimium       1 LAUDERDALE LAKES     FL    33319      678     0 37.28
4449     235000 No MI       0                       Single Family     1 NORTH LAS VEGAS      NV    89031      697     0 46.69
4450     225000 No MI       0                       Single Family     1 BALTIMORE            MD    21216      647     0 39.81
4451          0 No MI       0                       Single Family     1 MISHAWAKA            IN    46545      605     0 30.06
4452     535000 No MI       0                       Two Family        2 JAMAICA              NY    11434      670     0 49.62
4453     499950 No MI       0                       Single Family     1 BAKERSFIELD          CA    93314      588     0 45.05
4454     494000 No MI       0                       Single Family     1 SAN DIEGO            CA    92117      668     0 49.75
4455     475000 No MI       0                       Single Family     1 WHITTIER             CA    90605      628     0  44.5
4456     340000 No MI       0                       Single Family     1 BAKERSFIELD          CA    93309      753     0 34.86
4457     240000 No MI       0                       Condomimium       1 RIALTO               CA    92376      723     0 45.03
4458     465000 No MI       0                       Single Family     1 SAN DIEGO            CA    92139      718     0  49.3
4459     450000 No MI       0                       Single Family     1 MORENO VALLEY        CA    92557      717     0 32.59

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4411   Wholesale             AXP   No       7/1/2006 6/1/2006     1     0     0      0    1 FHLT 2006-B     2
4412   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4413   Wholesale             C-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4414   Correspondent         CXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4415   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4416   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4417   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4418   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4419   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4420   Wholesale             A-XP  No       7/1/2006 7/1/2006     2     0     0      0    2 FHLT 2006-B     2
4421   Wholesale             AXP   Yes      7/1/2006 8/1/2006     1     0     0      0    1 FHLT 2006-B     1
4422   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4423   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4424   Wholesale             BXP   Yes      7/1/2006 7/1/2006     2     1     0      0    3 FHLT 2006-B     2
4425   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4426   Wholesale             BXP   Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4427   Wholesale             AXP   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4428   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4429   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
4430   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4431   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4432   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4433   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4434   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4435   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4436   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4437   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4438   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4439   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4440   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4441   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4442   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4443   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4444   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4445   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4446   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4447   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4448   Wholesale             XTA   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
4449   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4450   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4451   Wholesale             XTA   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4452   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4453   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4454   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4455   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4456   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4457   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4458   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4459   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4460   Fixed     Interest In Arrears     50200   50129.53    50,129.53    9.775   9.775       0.5    0  9.275   432.22
4461   Fixed     Interest In Arrears     73000   72953.89    72,953.89   11.575  11.575       0.5    0 11.075   727.09
4462   Fixed     Interest In Arrears    109000  108900.55   108,900.55    9.875   9.875       0.5    0  9.375    946.5
4463   Fixed     Interest In Arrears     84000    83957.5    83,957.50   12.575  12.575       0.5    0 12.075   901.39
4464   Fixed     Interest In Arrears     61000   60967.37    60,967.37   12.325  12.325       0.5    0 11.825   642.76
4465   Fixed     Interest In Arrears     65200   65148.23    65,148.23   10.525  10.525       0.5    0 10.025   597.63
4466   Fixed     Interest In Arrears     96000   95934.15    95,934.15     11.2    11.2       0.5    0   10.7   928.77
4467   Fixed     Interest In Arrears     94000   93945.68    93,945.68    12.75   12.75       0.5    0  12.25  1021.49
4468   Fixed     Interest In Arrears     38400   38380.02    38,380.02    12.45   12.45       0.5    0  11.95   408.34
4469   Fixed     Interest In Arrears     80000   79951.64    79,951.64   11.775  11.775       0.5    0 11.275   809.06
4470   Fixed     Interest In Arrears     66000   65952.62    65,952.62    10.99   10.99       0.5    0  10.49   628.03
4471   Fixed     Interest In Arrears     85711   84987.91    84,987.91     12.6    12.6       0.5    0   12.1  1259.62
4472   Fixed     Interest In Arrears     70000   69951.98    69,951.98     11.2    11.2       0.5    0   10.7   677.23
4473   Fixed     Interest In Arrears     66500   66452.26    66,452.26    10.99   10.99       0.5    0  10.49   632.79
4474   Fixed     Interest In Arrears     23000   22899.08    22,899.08   11.075  11.075       0.5    0 10.575    262.5
4475   Fixed     Interest In Arrears     25000   24951.01    24,951.01   10.175  10.175       0.5    0  9.675   222.63
4476   Fixed     Interest In Arrears     68000   67960.81    67,960.81    11.99   11.99       0.5    0  11.49   698.93
4477   Fixed     Interest In Arrears     39600   39579.63    39,579.63     12.5    12.5       0.5    0     12   422.63
4478   Fixed     Interest In Arrears     37800   37777.15    37,777.15   11.775  11.775       0.5    0 11.275   382.28
4479   Fixed     Interest In Arrears     44600   44571.04    44,571.04    11.45   11.45       0.5    0  10.95   439.97
4480   Fixed     Interest In Arrears     82000   81931.67    81,931.67     10.3    10.3       0.5    0    9.8   737.85
4481   Fixed     Interest In Arrears     38980   38954.68    38,954.68    11.45   11.45       0.5    0  10.95   384.53
4482   Fixed     Interest In Arrears     81800   81752.62    81,752.62    11.99   11.99       0.5    0  11.49   840.78
4483   Fixed     Interest In Arrears     34500   34480.26    34,480.26   12.025  12.025       0.5    0 11.525   355.54
4484   Fixed     Interest In Arrears     44000   43963.14    43,963.14   10.275  10.275       0.5    0  9.775    395.1
4485   Fixed     Interest In Arrears     64000   63967.09    63,967.09     12.5    12.5       0.5    0     12   683.04
4486   Fixed     Interest In Arrears    139400   139275.9   139,275.90     9.99    9.99       0.5    0   9.49   1222.3
4487   Fixed     Interest In Arrears     40000   39980.98    39,980.98    12.85   12.85       0.5    0  12.35   437.79
4488   Fixed     Interest In Arrears    114000  113969.67   113,969.67   12.325  12.325       0.5    0 11.825  1201.21
4489   Fixed     Interest In Arrears     17800    17731.7    17,731.70     12.5    12.5       0.5    0     12   219.39
4490   Fixed     Interest In Arrears    125800  125709.69   125,709.69    10.99   10.99       0.5    0  10.49  1197.07
4491   Fixed     Interest In Arrears     56000   55970.04    55,970.04   12.325  12.325       0.5    0 11.825   590.07
4492   Fixed     Interest In Arrears    169000  168919.63   168,919.63    12.85   12.85       0.5    0  12.35  1849.68
4493   Fixed     Interest In Arrears     81600   81541.85    81,541.85   11.025  11.025       0.5    0 10.525   778.64
4494   Fixed     Interest In Arrears     43980   43943.16    43,943.16   10.275  10.275       0.5    0  9.775   394.92
4495   Fixed     Interest In Arrears     34000   33867.36    33,867.36   12.325  12.325       0.5    0 11.825   415.19
4496   Fixed     Interest In Arrears     45180   45149.34    45,149.34    11.25   11.25       0.5    0  10.75   438.82
4497   Fixed     Interest In Arrears     82400    82357.6    82,357.60     12.5    12.5       0.5    0     12   879.42
4498   Fixed     Interest In Arrears     60000   59951.33    59,951.33     12.3    12.3       0.5    0   11.8   631.06
4499   Fixed     Interest In Arrears     40000   39945.67    39,945.67   12.075  12.075       0.5    0 11.575   413.76
4500   Fixed     Interest In Arrears    104000  103944.37   103,944.37   12.325  12.325       0.5    0 11.825  1095.84
4501   Fixed     Interest In Arrears     66000   65972.62    65,972.62     10.3    10.3       0.5    0    9.8   593.88
4502   Fixed     Interest In Arrears     32250   32242.67    32,242.67   13.025  13.025       0.5    0 12.525   357.38
4503   Fixed     Interest In Arrears    120000  119934.71   119,934.71    12.25   12.25       0.5    0  11.75  1257.48
4504   Fixed     Interest In Arrears    136000  135953.32   135,953.32   11.175  11.175       0.5    0 10.675  1313.18
4505   Fixed     Interest In Arrears     90000   89918.37    89,918.37      9.9     9.9       0.5    0    9.4   783.17
4506   Fixed     Interest In Arrears    112000  111965.18   111,965.18   11.625  11.625       0.5    0 11.125  1119.82
4507   Fixed     Interest In Arrears     85700   85640.91    85,640.91   11.175  11.175       0.5    0 10.675   827.49
4508   Fixed     Interest In Arrears     75000   74305.18    74,305.18    10.99   10.99       0.5    0  10.49   1032.7

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4460       432.22   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4461       727.09    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4462        946.5    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4463       901.39    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4464       642.76    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4465       597.63   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4466       928.77   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4467      1021.49    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4468       408.34   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4469       809.06   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4470       628.03    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4471      1259.62    5/4/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24
4472       677.23   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4473       632.79   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4474        262.5   5/23/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4475       222.63    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4476       698.93    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4477       422.63   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4478       382.28   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4479       439.97    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4480       737.85    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4481       384.53   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4482       840.78   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4483       355.54   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4484        395.1   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4485       683.04   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4486       1222.3   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4487       437.79   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4488      1201.21   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4489       219.39   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4490      1197.07   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4491       590.07   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4492      1849.68   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4493       778.64   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4494       394.92   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4495       415.19   5/18/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
4496       438.82   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4497       879.42   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4498       631.06   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4499       413.76   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4500      1095.84   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4501       593.88    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4502       357.38   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4503      1257.48   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4504      1313.18   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4505       783.17   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4506      1119.82   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4507       827.49   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4508       1032.7   5/25/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4460   Not a Balloon Loan 30 YR FXD           0      0
4461   Not a Balloon Loan 30 YR FXD           0      0
4462   Not a Balloon Loan 30 YR FXD           0      0
4463   Not a Balloon Loan 30 YR FXD           0      0
4464   Not a Balloon Loan 30 YR FXD           0      0
4465   Not a Balloon Loan 30 YR FXD           0      0
4466   Not a Balloon Loan 30 YR FXD           0      0
4467   Not a Balloon Loan 30 YR FXD           0      0
4468   Not a Balloon Loan 30 YR FXD           0      0
4469   Not a Balloon Loan 30 YR FXD           0      0
4470   Not a Balloon Loan 30 YR FXD           0      0
4471   Not a Balloon Loan 10 YR FXD           0      0
4472   Not a Balloon Loan 30 YR FXD           0      0
4473   Not a Balloon Loan 30 YR FXD           0      0
4474   Not a Balloon Loan 15 YR FXD           0      0
4475   Not a Balloon Loan 30 YR FXD           0      0
4476   Not a Balloon Loan 30 YR FXD           0      0
4477   Not a Balloon Loan 30 YR FXD           0      0
4478   Not a Balloon Loan 30 YR FXD           0      0
4479   Not a Balloon Loan 30 YR FXD           0      0
4480   Not a Balloon Loan 30 YR FXD           0      0
4481   Not a Balloon Loan 30 YR FXD           0      0
4482   Not a Balloon Loan 30 YR FXD           0      0
4483   Not a Balloon Loan 30 YR FXD           0      0
4484   Not a Balloon Loan 30 YR FXD           0      0
4485   Not a Balloon Loan 30 YR FXD           0      0
4486   Not a Balloon Loan 30 YR FXD           0      0
4487   Not a Balloon Loan 30 YR FXD           0      0
4488   Not a Balloon Loan 30 YR FXD           0      0
4489   Not a Balloon Loan 15 YR FXD           0      0
4490   Not a Balloon Loan 30 YR FXD           0      0
4491   Not a Balloon Loan 30 YR FXD           0      0
4492   Not a Balloon Loan 30 YR FXD           0      0
4493   Not a Balloon Loan 30 YR FXD           0      0
4494   Not a Balloon Loan 30 YR FXD           0      0
4495   Not a Balloon Loan 15 YR FXD           0      0
4496   Not a Balloon Loan 30 YR FXD           0      0
4497   Not a Balloon Loan 30 YR FXD           0      0
4498   Not a Balloon Loan 30 YR FXD           0      0
4499   Not a Balloon Loan 30 YR FXD           0      0
4500   Not a Balloon Loan 30 YR FXD           0      0
4501   Not a Balloon Loan 30 YR FXD           0      0
4502   Not a Balloon Loan 30 YR FXD           0      0
4503   Not a Balloon Loan 30 YR FXD           0      0
4504   Not a Balloon Loan 30 YR FXD           0      0
4505   Not a Balloon Loan 30 YR FXD           0      0
4506   Not a Balloon Loan 30 YR FXD           0      0
4507   Not a Balloon Loan 30 YR FXD           0      0
4508   Not a Balloon Loan 10 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4460            0          0       0        0        0        0       0   9.775          0   5/1/2006   5/1/2006
4461            0          0       0        0        0        0       0  11.575          0   6/1/2006   6/1/2006
4462            0          0       0        0        0        0       0   9.875          0   6/1/2006   6/1/2006
4463            0          0       0        0        0        0       0  12.575          0   6/1/2006   6/1/2006
4464            0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
4465            0          0       0        0        0        0       0  10.525          0   6/1/2006   6/1/2006
4466            0          0       0        0        0        0       0    11.2          0   6/1/2006   6/1/2006
4467            0          0       0        0        0        0       0   12.75          0   6/1/2006   6/1/2006
4468            0          0       0        0        0        0       0   12.45          0   6/1/2006   6/1/2006
4469            0          0       0        0        0        0       0  11.775          0   6/1/2006   6/1/2006
4470            0          0       0        0        0        0       0   10.99          0   6/1/2006   6/1/2006
4471            0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
4472            0          0       0        0        0        0       0    11.2          0   6/1/2006   6/1/2006
4473            0          0       0        0        0        0       0   10.99          0   6/1/2006   6/1/2006
4474            0          0       0        0        0        0       0  11.075          0   6/1/2006   6/1/2006
4475            0          0       0        0        0        0       0  10.175          0   6/1/2006   6/1/2006
4476            0          0       0        0        0        0       0   11.99          0   6/1/2006   6/1/2006
4477            0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
4478            0          0       0        0        0        0       0  11.775          0   6/1/2006   6/1/2006
4479            0          0       0        0        0        0       0   11.45          0   6/1/2006   6/1/2006
4480            0          0       0        0        0        0       0    10.3          0   6/1/2006   6/1/2006
4481            0          0       0        0        0        0       0   11.45          0   6/1/2006   6/1/2006
4482            0          0       0        0        0        0       0   11.99          0   6/1/2006   6/1/2006
4483            0          0       0        0        0        0       0  12.025          0   6/1/2006   6/1/2006
4484            0          0       0        0        0        0       0  10.275          0   6/1/2006   6/1/2006
4485            0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
4486            0          0       0        0        0        0       0    9.99          0   6/1/2006   6/1/2006
4487            0          0       0        0        0        0       0   12.85          0   6/1/2006   6/1/2006
4488            0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
4489            0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
4490            0          0       0        0        0        0       0   10.99          0   6/1/2006   6/1/2006
4491            0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
4492            0          0       0        0        0        0       0   12.85          0   6/1/2006   6/1/2006
4493            0          0       0        0        0        0       0  11.025          0   6/1/2006   6/1/2006
4494            0          0       0        0        0        0       0  10.275          0   6/1/2006   6/1/2006
4495            0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
4496            0          0       0        0        0        0       0   11.25          0   6/1/2006   6/1/2006
4497            0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
4498            0          0       0        0        0        0       0    12.3          0   5/1/2006   5/1/2006
4499            0          0       0        0        0        0       0  12.075          0   6/1/2006   6/1/2006
4500            0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
4501            0          0       0        0        0        0       0    10.3          0   7/1/2006   7/1/2006
4502            0          0       0        0        0        0       0  13.025          0   7/1/2006   7/1/2006
4503            0          0       0        0        0        0       0   12.25          0   6/1/2006   6/1/2006
4504            0          0       0        0        0        0       0  11.175          0   7/1/2006   7/1/2006
4505            0          0       0        0        0        0       0     9.9          0   6/1/2006   6/1/2006
4506            0          0       0        0        0        0       0  11.625          0   7/1/2006   7/1/2006
4507            0          0       0        0        0        0       0  11.175          0   6/1/2006   6/1/2006
4508            0          0       0        0        0        0       0   10.99          0   6/1/2006   6/1/2006

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4460     6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2    200800
4461     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    292000
4462     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    436000
4463     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    336000
4464     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    244000
4465     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    260800
4466     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    384000
4467     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    376000
4468     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    153600
4469     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    320000
4470     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    264000
4471     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    342844
4472     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    280000
4473     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    266000
4474     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2     92000
4475     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    100000
4476     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    272000
4477     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    158400
4478     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    151200
4479     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    178400
4480     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    328000
4481     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    155920
4482     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    327200
4483     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    195500
4484     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    176000
4485     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    256000
4486     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    557600
4487     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    160000
4488     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    456000
4489     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    160200
4490     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    503200
4491     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    224000
4492     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    676000
4493     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    326400
4494     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    175920
4495     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    136000
4496     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    180720
4497     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    329600
4498     6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    240000
4499     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    160000
4500     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    416000
4501     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    264000
4502     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    172000
4503     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    480000
4504     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    544000
4505     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    360000
4506     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    448000
4507     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    342800
4508     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    300000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4460           0       20      100    260000         0
4461           0       20      100    365000         0
4462           0       20      100    545000         0
4463           0       20      100    420000         0
4464           0       20      100    305000         0
4465           0       20      100    326000         0
4466           0       20      100    485000         0
4467           0       20      100    470000         0
4468           0       20      100    198000         0
4469           0       20      100    400000         0
4470           0       20      100    330000         0
4471           0       20      100    430000         0
4472           0       20      100    350000         0
4473           0       20      100    335000         0
4474           0       20      100    115000         0
4475           0       20      100    125000         0
4476           0       20      100    340000         0
4477           0       20      100    198000         0
4478           0       20      100    195000         0
4479           0       20      100    223000         0
4480           0       20      100    410000         0
4481           0       20      100    205000         0
4482           0    19.96    99.78    410000         0
4483           0       15      100    230000         0
4484           0       20      100    220500         0
4485           0       20      100    320000         0
4486           0       20      100    700000         0
4487           0       20      100    200000         0
4488           0       20      100    570000         0
4489           0       10      100    178000         0
4490           0       20      100    630000         0
4491           0       20      100    295000         0
4492           0       20      100    845000         0
4493           0       20      100    408000         0
4494           0       20      100    219900         0
4495           0       20      100    181000         0
4496           0       20      100    227000         0
4497           0       20      100    415000         0
4498           0       20      100    302000         0
4499           0       20      100    209000         0
4500           0       20      100    520000         0
4501           0       20      100    330000         0
4502           0       15       95    215000         0
4503           0       20      100    600000         0
4504           0       20      100    680000         0
4505           0       20      100    465000         0
4506           0       20      100    600000         0
4507           0       20      100    428500         0
4508           0       20      100    400000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4460     251000 No MI       0                       Single Family     1 ANDOVER              MN    55304      768     0 40.13
4461     365000 No MI       0                       Condomimium       1 ANAHEIM              CA    92805      663     0 38.85
4462     545000 No MI       0                       Single Family     1 SANTA ANA            CA    92703      671     0 44.39
4463     420000 No MI       0                       Single Family     1 BRONX                NY    10467      615     0 49.91
4464     305000 No MI       0                       Single Family     1 FORT MYERS           FL    33907      617     0 40.86
4465     326000 No MI       0                       Single Family     1 HOLLYWOOD            FL    33024      734     0 40.06
4466     480000 No MI       0                       Single Family     1 SAN DIEGO            CA    92105      652     0 51.02
4467     470000 No MI       0                       Two Family        2 LOS ANGELES          CA    90059      623     0 43.89
4468     192000 No MI       0                       Single Family     1 ORLANDO              FL    32822      591     0 49.88
4469     400000 No MI       0                       Single Family     1 RIVERSIDE            CA    92508      706     0 39.08
4470     345000 No MI       0                       Single Family     1 MIAMI                FL    33183      646     0 44.28
4471     428555 No MI       0                       Single Family     1 VISALIA              CA    93292      592     0 49.65
4472     350000 No MI       0                       Single Family     1 CEDAR HILLS          UT    84062      654     0 49.97
4473     332500 No MI       0                       Single Family     1 MORENO VALLEY        CA    92553      767     0  47.1
4474     115000 No MI       0                       Condomimium       1 ATLANTA              GA    30342      607     0 49.16
4475          0 No MI       0                       Single Family     1 TREMONTON            UT    84337      666     0 33.59
4476     340000 No MI       0                       Single Family     1 LANCASTER            CA    93534      609     0 40.58
4477     198000 No MI       0                       Single Family     1 MESA                 AZ    85205      634     0 49.93
4478     189000 No MI       0                       Single Family     1 EL CENTRO            CA    92243      622     0 41.35
4479     223000 No MI       0                       Single Family     1 PHOENIX              AZ    85029      643     0 41.65
4480          0 No MI       0                       Single Family     1 RIVERSIDE            CA    92504      640     0 41.52
4481     194900 No MI       0                       Single Family     1 FRUITLAND PARK       FL    34731      653     0 48.44
4482     409900 No MI       0                       Single Family     1 WALDORF              MD    20603      597     0 49.75
4483     230000 No MI       0                       Single Family     1 LAS VEGAS            NV    89142      602     0 49.68
4484     220000 No MI       0                       Single Family     1 PHOENIX              AZ    85041      684     0 39.47
4485          0 No MI       0                       Single Family     1 VERO BEACH           FL    32968      588     0  42.7
4486     697000 No MI       0                       Single Family     1 SANTA ANA            CA    92707      698     0 49.74
4487          0 No MI       0                       Single Family     1 PHOENIX              AZ    85019      593     0 40.79
4488     570000 No MI       0                       Single Family     1 BUENA PARK           CA    90621      612     0 32.82
4489     178000 No MI       0                       Single Family     1 GREENVILLE           SC    29615      584     0 40.69
4490     629000 No MI       0                       Single Family     1 UPPER MARLBORO       MD    20774      615     0 23.34
4491     280000 No MI       0                       Single Family     1 VICTORVILLE          CA    92394      610     0 31.38
4492     845000 No MI       0                       Single Family     1 FOUNTAIN VALLEY      CA    92708      582     0  42.7
4493     408000 No MI       0                       Single Family     1 GAITHERSBURG         MD    20879      711     0 48.65
4494     219900 No MI       0                       Single Family     1 LAS VEGAS            NV    89101      711     0 45.52
4495     170000 No MI       0                       Single Family     1 TUCSON               AZ    85705      617     0 46.54
4496     225900 No MI       0                       Single Family     1 RANDALLSTOWN         MD    21133      645     0 36.17
4497     412000 No MI       0                       Single Family     1 MANASSAS             VA    20110      630     0 47.39
4498     300000 No MI       0                       Single Family     1 VICTORVILLE          CA    92394      745     0 43.11
4499     200000 No MI       0                       Single Family     1 CASSELBERRY          FL    32707      617     0 49.21
4500     520000 No MI       0                       Single Family     1 CHINO HILLS          CA    91709      603     0 45.73
4501     330000 No MI       0                       Single Family     1 CHICAGO              IL    60624      651     0 49.92
4502     215000 No MI       0                       Condomimium       1 BETHESDA             MD    20816      631     0 26.81
4503     600000 No MI       0                       Single Family     1 TRIANGLE             VA    22172      601     0 45.05
4504     680000 No MI       0                       Single Family     1 RIVERSIDE            CA    92508      761     0  39.2
4505     450000 No MI       0                       Single Family     1 CHINO                CA    91710      751     0 49.61
4506     560000 No MI       0                       Two Family        2 BROOKLYN             NY    11203      669     0 42.81
4507     428500 No MI       0                       Condomimium       1 NORTH HOLLYWOOD      CA    91606      753     0 46.93
4508     375000 No MI       0                       Single Family     1 ROSEMOUNT            MN    55068      735     0 49.83

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4460   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4461   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4462   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4463   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4464   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4465   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4466   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4467   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4468   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4469   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4470   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4471   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4472   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4473   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4474   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4475   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4476   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4477   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4478   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4479   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4480   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4481   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4482   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4483   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4484   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4485   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4486   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4487   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
4488   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4489   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4490   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4491   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4492   Wholesale             AXP   No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4493   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4494   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4495   Wholesale             A+XP  No       7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     2
4496   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4497   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4498   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4499   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4500   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4501   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4502   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4503   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4504   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4505   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4506   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4507   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4508   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4509   Fixed     Interest In Arrears     75600   75566.48    75,566.48     9.99    9.99       0.5    0   9.49   662.89
4510   Fixed     Interest In Arrears    105200  105164.29   105,164.29   11.225  11.225       0.5    0 10.725  1019.77
4511   Fixed     Interest In Arrears    158405  158353.54   158,353.54   11.425  11.425       0.5    0 10.925  1559.61
4512   Fixed     Interest In Arrears     44000   43980.64    43,980.64   10.025  10.025       0.5    0  9.525   386.94
4513   Fixed     Interest In Arrears     93400   93361.05    93,361.05   10.275  10.275       0.5    0  9.775   838.69
4514   Fixed     Interest In Arrears    109980  109944.27   109,944.27   11.425  11.425       0.5    0 10.925  1082.83
4515   Fixed     Interest In Arrears     95000   94955.91    94,955.91    9.775   9.775       0.5    0  9.275   817.94
4516   Fixed     Interest In Arrears     60200   60185.27    60,185.27     12.7    12.7       0.5    0   12.2   651.85
4517   Fixed     Interest In Arrears    217000   216903.8   216,903.80     9.99    9.99       0.5    0   9.49  1902.73
4518   Fixed     Interest In Arrears     23000   22941.91    22,941.91      9.5     9.5       0.5    0      9   240.17
4519   Fixed     Interest In Arrears    130800  130765.38   130,765.38    12.35   12.35       0.5    0  11.85  1380.77
4520   Fixed     Interest In Arrears     49960   49947.77    49,947.77     12.7    12.7       0.5    0   12.2   540.97
4521   Fixed     Interest In Arrears    130000  129963.82   129,963.82   12.125  12.125       0.5    0 11.625  1349.72
4522   Fixed     Interest In Arrears     76900   76865.06    76,865.06    9.875   9.875       0.5    0  9.375   667.76
4523   Fixed     Interest In Arrears     42000    41983.4    41,983.40   10.525  10.525       0.5    0 10.025   384.98
4524   Fixed     Interest In Arrears     44000   43980.49    43,980.49     9.99    9.99       0.5    0   9.49   385.81
4525   Fixed     Interest In Arrears     32400   32388.89    32,388.89   11.175  11.175       0.5    0 10.675   312.84
4526   Fixed     Interest In Arrears    155800  155730.93   155,730.93     9.99    9.99       0.5    0   9.49  1366.11
4527   Fixed     Interest In Arrears     37200    37184.9    37,184.90     10.4    10.4       0.5    0    9.9    337.5
4528   Fixed     Interest In Arrears     69390   69360.11    69,360.11   10.125  10.125       0.5    0  9.625   615.37
4529   Fixed     Interest In Arrears     26780   26774.78    26,774.78     13.7    13.7       0.5    0   13.2   310.96
4530   Fixed     Interest In Arrears     28058   28045.25    28,045.25    9.875   9.875       0.5    0  9.375   243.64
4531   Fixed     Interest In Arrears     58800   58774.68    58,774.68   10.125  10.125       0.5    0  9.625   521.45
4532   Fixed     Interest In Arrears    100000   99956.23    99,956.23    10.05   10.05       0.5    0   9.55   881.27
4533   Fixed     Interest In Arrears     61380   61356.52    61,356.52   10.675  10.675       0.5    0 10.175   569.51
4534   Fixed     Interest In Arrears     59600   59517.66    59,517.66     9.85    9.85       0.5    0   9.35   516.44
4535   Fixed     Interest In Arrears    132500  132440.44   132,440.44    9.925   9.925       0.5    0  9.425  1155.45
4536   Fixed     Interest In Arrears     46000   45986.62    45,986.62   11.925  11.925       0.5    0 11.425   470.51
4537   Fixed     Interest In Arrears     32000   31986.58    31,986.58    10.25   10.25       0.5    0   9.75   286.75
4538   Fixed     Interest In Arrears    135000  134938.67   134,938.67    9.875   9.875       0.5    0  9.375  1172.27
4539   Fixed     Interest In Arrears     55875   55850.94    55,850.94   10.125  10.125       0.5    0  9.625   495.51
4540   Fixed     Interest In Arrears     91198   91159.75    91,159.75    10.25   10.25       0.5    0   9.75   817.23
4541   Fixed     Interest In Arrears     63000   62971.38    62,971.38    9.875   9.875       0.5    0  9.375   547.06
4542   Fixed     Interest In Arrears    145000  144768.94   144,768.94    10.55   10.55       0.5    0  10.05   1331.8
4543   Fixed     Interest In Arrears     92000   91892.85    91,892.85    11.99   11.99       0.5    0  11.49   945.62
4544   Fixed     Interest In Arrears    104000  103823.29   103,823.29    10.25   10.25       0.5    0   9.75   931.95
4545   Fixed     Interest In Arrears     28439    28412.5    28,412.50    12.99   12.99       0.5    0  12.49   314.37
4546   Fixed     Interest In Arrears     67800   67701.94    67,701.94       11      11       0.5    0   10.5   645.68
4547   Fixed     Interest In Arrears     46000   45938.29    45,938.29     9.99    9.99       0.5    0   9.49   403.35
4548   Fixed     Interest In Arrears     54600    54536.4    54,536.40    11.99   11.99       0.5    0  11.49   561.21
4549   Fixed     Interest In Arrears     45295    45251.8    45,251.80    11.57   11.57       0.5    0  11.07   450.98
4550   Fixed     Interest In Arrears     17000   16859.42    16,859.42    11.99   11.99       0.5    0  11.49   203.92
4551   Fixed     Interest In Arrears     50000   49973.68    49,973.68     12.4    12.4       0.5    0   11.9   529.76
4552   Fixed     Interest In Arrears     44800   44753.68    44,753.68     11.2    11.2       0.5    0   10.7   433.43
4553   Fixed     Interest In Arrears     58000   57957.67    57,957.67   12.775  12.775       0.5    0 12.275   631.42
4554   Fixed     Interest In Arrears     62000   61955.51    61,955.51    12.85   12.85       0.5    0  12.35   678.59
4555   Fixed     Interest In Arrears     38000   37948.58    37,948.58     9.95    9.95       0.5    0   9.45   332.08
4556   Fixed     Interest In Arrears    156800  156638.84   156,638.84     11.2    11.2       0.5    0   10.7  1516.99
4557   Fixed     Interest In Arrears     63000   62959.08    62,959.08    11.45   11.45       0.5    0  10.95   621.49

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4509       662.89    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4510      1019.77    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4511      1559.61   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4512       386.94    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4513       838.69    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4514      1082.83   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4515       817.94    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4516       651.85   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4517      1902.73    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4518       240.17    6/1/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
4519      1380.77    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4520       540.97    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4521      1349.72    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4522       667.76   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4523       384.98   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4524       385.81   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4525       312.84   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4526      1366.11   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4527        337.5   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4528       615.37   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4529       310.96   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4530       243.64   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4531       521.45   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4532       881.27   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4533       569.51   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4534       516.44   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4535      1155.45   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4536       470.51   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4537       286.75   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4538      1172.27   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4539       495.51   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4540       817.23   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4541       547.06   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4542       1331.8   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4543       945.62   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4544       931.95   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4545       314.37   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4546       645.68   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
4547       403.35    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4548       561.21   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4549       450.98   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4550       203.92    4/5/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
4551       529.76    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4552       433.43    4/8/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4553       631.42   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4554       678.59   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4555       332.08   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4556      1516.99   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4557       621.49   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4509   Not a Balloon Loan 30 YR FXD           0      0
4510   Not a Balloon Loan 30 YR FXD           0      0
4511   Not a Balloon Loan 30 YR FXD           0      0
4512   Not a Balloon Loan 30 YR FXD           0      0
4513   Not a Balloon Loan 30 YR FXD           0      0
4514   Not a Balloon Loan 30 YR FXD           0      0
4515   Not a Balloon Loan 30 YR FXD           0      0
4516   Not a Balloon Loan 30 YR FXD           0      0
4517   Not a Balloon Loan 30 YR FXD           0      0
4518   Not a Balloon Loan 15 YR FXD           0      0
4519   Not a Balloon Loan 30 YR FXD           0      0
4520   Not a Balloon Loan 30 YR FXD           0      0
4521   Not a Balloon Loan 30 YR FXD           0      0
4522   Not a Balloon Loan 30 YR FXD           0      0
4523   Not a Balloon Loan 30 YR FXD           0      0
4524   Not a Balloon Loan 30 YR FXD           0      0
4525   Not a Balloon Loan 30 YR FXD           0      0
4526   Not a Balloon Loan 30 YR FXD           0      0
4527   Not a Balloon Loan 30 YR FXD           0      0
4528   Not a Balloon Loan 30 YR FXD           0      0
4529   Not a Balloon Loan 30 YR FXD           0      0
4530   Not a Balloon Loan 30 YR FXD           0      0
4531   Not a Balloon Loan 30 YR FXD           0      0
4532   Not a Balloon Loan 30 YR FXD           0      0
4533   Not a Balloon Loan 30 YR FXD           0      0
4534   Not a Balloon Loan 30 YR FXD           0      0
4535   Not a Balloon Loan 30 YR FXD           0      0
4536   Not a Balloon Loan 30 YR FXD           0      0
4537   Not a Balloon Loan 30 YR FXD           0      0
4538   Not a Balloon Loan 30 YR FXD           0      0
4539   Not a Balloon Loan 30 YR FXD           0      0
4540   Not a Balloon Loan 30 YR FXD           0      0
4541   Not a Balloon Loan 30 YR FXD           0      0
4542   Not a Balloon Loan 30 YR FXD           0      0
4543   Not a Balloon Loan 30 YR FXD           0      0
4544   Not a Balloon Loan 30 YR FXD           0      0
4545   Not a Balloon Loan 30 YR FXD           0      0
4546   Not a Balloon Loan 30 YR FXD           0      0
4547   Not a Balloon Loan 30 YR FXD           0      0
4548   Not a Balloon Loan 30 YR FXD           0      0
4549   Not a Balloon Loan 30 YR FXD           0      0
4550   Not a Balloon Loan 15 YR FXD           0      0
4551   Not a Balloon Loan 30 YR FXD           0      0
4552   Not a Balloon Loan 30 YR FXD           0      0
4553   Not a Balloon Loan 30 YR FXD           0      0
4554   Not a Balloon Loan 30 YR FXD           0      0
4555   Not a Balloon Loan 30 YR FXD           0      0
4556   Not a Balloon Loan 30 YR FXD           0      0
4557   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4509            0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
4510            0          0       0        0        0        0       0  11.225          0   7/1/2006   7/1/2006
4511            0          0       0        0        0        0       0  11.425          0   7/1/2006   7/1/2006
4512            0          0       0        0        0        0       0  10.025          0   7/1/2006   7/1/2006
4513            0          0       0        0        0        0       0  10.275          0   7/1/2006   7/1/2006
4514            0          0       0        0        0        0       0  11.425          0   7/1/2006   7/1/2006
4515            0          0       0        0        0        0       0   9.775          0   7/1/2006   7/1/2006
4516            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
4517            0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
4518            0          0       0        0        0        0       0     9.5          0   7/1/2006   7/1/2006
4519            0          0       0        0        0        0       0   12.35          0   7/1/2006   7/1/2006
4520            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
4521            0          0       0        0        0        0       0  12.125          0   7/1/2006   7/1/2006
4522            0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
4523            0          0       0        0        0        0       0  10.525          0   7/1/2006   7/1/2006
4524            0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
4525            0          0       0        0        0        0       0  11.175          0   7/1/2006   7/1/2006
4526            0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
4527            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
4528            0          0       0        0        0        0       0  10.125          0   7/1/2006   7/1/2006
4529            0          0       0        0        0        0       0    13.7          0   7/1/2006   7/1/2006
4530            0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
4531            0          0       0        0        0        0       0  10.125          0   7/1/2006   7/1/2006
4532            0          0       0        0        0        0       0   10.05          0   7/1/2006   7/1/2006
4533            0          0       0        0        0        0       0  10.675          0   7/1/2006   7/1/2006
4534            0          0       0        0        0        0       0    9.85          0   5/1/2006   5/1/2006
4535            0          0       0        0        0        0       0   9.925          0   7/1/2006   7/1/2006
4536            0          0       0        0        0        0       0  11.925          0   7/1/2006   7/1/2006
4537            0          0       0        0        0        0       0   10.25          0   7/1/2006   7/1/2006
4538            0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
4539            0          0       0        0        0        0       0  10.125          0   7/1/2006   7/1/2006
4540            0          0       0        0        0        0       0   10.25          0   7/1/2006   7/1/2006
4541            0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
4542            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
4543            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
4544            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
4545            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
4546            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
4547            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
4548            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
4549            0          0       0        0        0        0       0   11.57          0 00/00/0000 00/00/0000
4550            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
4551            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
4552            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4553            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4554            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4555            0          0       0        0        0        0       0    9.95          0 00/00/0000 00/00/0000
4556            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4557            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4509     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    302400
4510     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    420800
4511     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    633621
4512     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    176000
4513     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    373600
4514     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    439920
4515     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    380000
4516     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    240800
4517     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    868000
4518     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    327250
4519     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    523200
4520     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    199840
4521     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    520000
4522     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    307600
4523     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    168000
4524     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    176000
4525     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    129600
4526     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    623200
4527     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    198400
4528     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    277566
4529     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    107120
4530     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    158997
4531     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    235200
4532     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    400000
4533     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    245520
4534     6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2    238400
4535     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    530000
4536     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    184000
4537     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    128000
4538     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    540000
4539     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    316625
4540     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    364792
4541     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2    252000
4542   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    580000
4543   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    368000
4544   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    416000
4545   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    511903
4546   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    271200
4547   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    184000
4548   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    218400
4549   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    181180
4550   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     68000
4551   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    200000
4552   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    179200
4553   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    232000
4554   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    248000
4555   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2    152000
4556   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    627200
4557   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    252000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4509           0       20      100    378000         0
4510           0       20      100    526000         0
4511           0       20      100    795000         0
4512           0       20      100    220000         0
4513           0       20      100    471500         0
4514           0       20      100    551000         0
4515           0       20      100    480000         0
4516           0       20      100    310000         0
4517           0       20      100   1085000         0
4518           0     5.97    90.97    385000         0
4519           0       20      100    654000         0
4520           0       20      100    250000         0
4521           0       20      100    650000         0
4522           0       20      100    390000         0
4523           0       20      100    217000         0
4524           0       20      100    220000         0
4525           0       20      100    162000         0
4526           0       20      100    791000         0
4527           0       15       95    248000         0
4528           0       20      100    354000         0
4529           0       20      100    135000         0
4530           0       15      100    190000         0
4531           0       20      100    294000         0
4532           0       20      100    500000         0
4533           0       20      100    310000         0
4534           0       20      100    313000         0
4535           0       20      100    665000         0
4536           0       20      100    240000         0
4537           0       20      100    160000         0
4538           0       20      100    675000         0
4539           0       15      100    373000         0
4540           0       20      100    455990         0
4541           0       20      100    315000         0
4542           0       20      100    725000         0
4543           0       20      100    460000         0
4544           0       20      100    520000         0
4545           0        5       95    568782         0
4546           0       20      100    339000         0
4547           0       20      100    230000         0
4548           0       20      100    273000         0
4549           0       20      100    226474         0
4550           0       20      100     85000         0
4551           0       20      100    250000         0
4552           0       20      100    224000         0
4553           0       20      100    290000         0
4554           0       20      100    310000         0
4555           0       20      100    190000         0
4556           0       20      100    784000         0
4557           0       20      100    315000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4509     378000 No MI       0                       Single Family     1 RUTHER GLEN          VA    22546      676     0 49.72
4510     526000 No MI       0                       Single Family     1 BAY POINT            CA    94565      672     0 39.83
4511     792027 No MI       0                       Condomimium       1 MOUNT SINAI          NY    11766      705     0 38.32
4512          0 No MI       0                       Single Family     1 SPOKANE              WA    99218      667     0 38.02
4513     467000 No MI       0                       Single Family     1 LA PUENTE            CA    91746      678     0 46.16
4514     549900 No MI       0                       Single Family     1 SCOTTSDALE           AZ    85258      803     0 42.83
4515     475000 No MI       0                       Condomimium       1 CHULA VISTA          CA    91910      706     0  46.3
4516     301000 No MI       0                       Single Family     1 SUNRISE              FL    33322      580     0 43.26
4517    1085000 No MI       0                       Single Family     1 SANTA ANA            CA    92705      676     0 42.13
4518          0 No MI       0                       Single Family     1 TEMECULA             CA    92592      735     0 39.73
4519     654000 No MI       0                       Single Family     1 LAKE FOREST          CA    92630      655     0 42.05
4520     249800 No MI       0                       Single Family     1 PUYALLUP             WA    98375      593     0 47.54
4521     650000 No MI       0                       Single Family     1 CORONA               CA    92881      679     0    50
4522     384500 No MI       0                       Single Family     1 LONG BEACH           CA    90805      688     0  29.4
4523     210000 No MI       0                       Single Family     1 BRANDON              FL    33511      660     0 32.56
4524     220000 No MI       0                       Condomimium       1 HIALEAH              FL    33018      674     0 46.43
4525     162000 No MI       0                       Single Family     1 STERLING HEIGHTS     MI    48313      805     0  45.6
4526     779000 No MI       0                       Single Family     1 SAN JOSE             CA    95128      655     0 42.96
4527          0 No MI       0                       Single Family     1 GLENDALE             AZ    85302      645     0  45.8
4528     346958 No MI       0                       Single Family     1 BAKERSFIELD          CA    93312      688     0 44.62
4529     133900 No MI       0                       Single Family     1 HOWARD CITY          MI    49329      580     0 48.91
4530     187056 No MI       0                       Single Family     1 ATLANTA              GA    30331      702     0 36.42
4531     294000 No MI       0                       Single Family     1 FORT MOHAVE          AZ    86426      688     0 46.49
4532     500000 No MI       0                       Single Family     1 LAKE CITY            FL    32055      732     0 45.83
4533     306900 No MI       0                       Condomimium       1 CHICAGO              IL    60657      707     0 49.39
4534     298000 No MI       0                       Single Family     1 ATLANTA              GA    30310      642     0  38.1
4535     662500 No MI       0                       Single Family     1 ORANGE               CA    92869      694     0 42.55
4536     230000 No MI       0                       Single Family     1 LANCASTER            CA    93536      709     0 47.71
4537     160000 No MI       0                       Condomimium       1 PINELLAS PARK        FL    33781      679     0 46.63
4538     675000 No MI       0                       Single Family     1 CENTREVILLE          VA    20121      675     0 46.94
4539     372500 No MI       0                       Condomimium       1 LAKE FOREST          CA    92630      699     0 34.17
4540     455990 No MI       0                       Single Family     1 RIVERSIDE            CA    92508      656     0 46.13
4541     315000 No MI       0                       Single Family     1 WASHINGTON           DC    20032      698     0 48.56
4542     725000 No MI       0                       Single Family     1 CHICAGO              IL    60622      657     0 36.49
4543     460000 No MI       0                       Single Family     1 BRIGHTON             CO    80601      616     0 36.83
4544     520000 No MI       0                       Single Family     1 HIGHLAND VILLAGE     TX    75077      654     0 48.65
4545     568782 No MI       0                       Single Family     1 CARVER               MN    55315      643     0 25.83
4546     339000 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55410      657     0 37.54
4547     230000 No MI       0                       Single Family     1 DESOTO               TX    75115      658     0 41.06
4548     273000 No MI       0                       Two Family        2 CHICAGO              IL    60608      635     0 49.84
4549     226474 No MI       0                       Condomimium       1 LAKEVILLE            MN    55044      608     0 38.83
4550      85000 No MI       0                       Single Family     1 HOUSTON              TX    77023      591     0 49.85
4551     250000 No MI       0                       Two Family        2 CHICAGO              IL    60623      640     0 41.52
4552     224000 No MI       0                       Condomimium       1 CHICAGO              IL    60610      645     0 36.04
4553     290000 No MI       0                       Two Family        2 CHICAGO              IL    60619      626     0 49.13
4554     310000 No MI       0                       Single Family     1 ARCADIA              FL    34266      593     0 32.25
4555          0 No MI       0                       Single Family     1 SHAKOPEE             MN    55379      649     0 47.58
4556     784000 No MI       0                       Single Family     1 PLANO                TX    75024      640     0 46.97
4557     315000 No MI       0                       Single Family     1 FOREST PARK          IL    60130      654     0 46.44

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4509   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4510   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4511   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4512   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4513   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4514   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4515   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4516   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4517   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4518   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4519   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4520   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4521   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4522   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4523   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4524   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4525   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4526   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4527   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4528   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4529   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4530   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4531   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4532   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4533   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4534   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4535   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4536   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4537   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4538   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4539   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4540   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4541   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4542   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4543   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4544   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4545   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4546   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4547   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4548   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4549   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4550   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4551   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4552   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4553   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4554   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4555   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4556   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4557   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4558   Fixed     Interest In Arrears    115000  114888.05   114,888.05   11.475  11.475       0.5    0 10.975  1136.65
4559   Fixed     Interest In Arrears     38000   37954.27    37,954.27     10.5    10.5       0.5    0     10   347.61
4560   Fixed     Interest In Arrears     33400   33370.48    33,370.48   10.025  10.025       0.5    0  9.525   293.73
4561   Fixed     Interest In Arrears     37800   37741.56    37,741.56    12.85   12.85       0.5    0  12.35   413.72
4562   Fixed     Interest In Arrears     56400   56359.36    56,359.36   10.975  10.975       0.5    0 10.475   536.05
4563   Fixed     Interest In Arrears     57800   57756.56    57,756.56    10.78   10.78       0.5    0  10.28   540.86
4564   Fixed     Interest In Arrears     84000   83918.49    83,918.49    11.49   11.49       0.5    0  10.99   831.21
4565   Fixed     Interest In Arrears     25400   25381.29    25,381.29   10.875  10.875       0.5    0 10.375    239.5
4566   Fixed     Interest In Arrears     34000   33927.29    33,927.29     11.3    11.3       0.5    0   10.8   392.88
4567   Fixed     Interest In Arrears     75000   74941.28    74,941.28    10.59   10.59       0.5    0  10.09   691.11
4568   Fixed     Interest In Arrears     56000   55971.81    55,971.81     12.6    12.6       0.5    0   12.1   602.02
4569   Fixed     Interest In Arrears     50550   50513.62    50,513.62    10.98   10.98       0.5    0  10.48   480.64
4570   Fixed     Interest In Arrears     28000   27980.05    27,980.05   11.025  11.025       0.5    0 10.525   267.18
4571   Fixed     Interest In Arrears     21200   21097.73    21,097.73    10.05   10.05       0.5    0   9.55   228.47
4572   Fixed     Interest In Arrears     61000   60967.35    60,967.35   12.325  12.325       0.5    0 11.825   642.76
4573   Fixed     Interest In Arrears     16800   16622.72    16,622.72    12.29   12.29       0.5    0  11.79   204.78
4574   Fixed     Interest In Arrears     26250   26242.88    26,242.88    12.24   12.24       0.5    0  11.74   274.87
4575   Fixed     Interest In Arrears     39200   39180.92    39,180.92    12.75   12.75       0.5    0  12.25   425.99
4576   Fixed     Interest In Arrears     41990   41969.56    41,969.56    12.75   12.75       0.5    0  12.25   456.31
4577   Fixed     Interest In Arrears     26700   26677.73    26,677.73     10.3    10.3       0.5    0    9.8   240.26
4578   Fixed     Interest In Arrears    190000  189928.46   189,928.46    10.75   10.75       0.5    0  10.25  1773.62
4579   Fixed     Interest In Arrears     15780   15718.43    15,718.43   12.325  12.325       0.5    0 11.825    192.7
4580   Fixed     Interest In Arrears     42000   41981.38    41,981.38     9.99    9.99       0.5    0   9.49   368.27
4581   Fixed     Interest In Arrears     41000   40978.89    40,978.89     12.5    12.5       0.5    0     12   437.58
4582   Fixed     Interest In Arrears     69000   68977.71    68,977.71    11.45   11.45       0.5    0  10.95   680.67
4583   Fixed     Interest In Arrears     73100   73085.99    73,085.99   13.775  13.775       0.5    0 13.275   853.14
4584   Fixed     Interest In Arrears     26000   25976.52    25,976.52    9.925   9.925       0.5    0  9.425   226.73
4585   Fixed     Interest In Arrears     52800   52761.97    52,761.97   10.975  10.975       0.5    0 10.475   501.83
4586   Fixed     Interest In Arrears     41400   41379.99    41,379.99    12.78   12.78       0.5    0  12.28   450.86
4587   Fixed     Interest In Arrears     45600   45577.04    45,577.04     12.6    12.6       0.5    0   12.1   490.22
4588   Fixed     Interest In Arrears     22880   22828.61    22,828.61   10.775  10.775       0.5    0 10.275   256.83
4589   Fixed     Interest In Arrears    115000  114913.58   114,913.58    10.78   10.78       0.5    0  10.28   1076.1
4590   Fixed     Interest In Arrears     32600   32582.55    32,582.55   12.325  12.325       0.5    0 11.825   343.51
4591   Fixed     Interest In Arrears     83800   83733.81    83,733.81    10.55   10.55       0.5    0  10.05   769.69
4592   Fixed     Interest In Arrears     84400   84360.83    84,360.83    9.775   9.775       0.5    0  9.275   726.68
4593   Fixed     Interest In Arrears     36000    35983.2    35,983.20     9.75    9.75       0.5    0   9.25    309.3
4594   Fixed     Interest In Arrears    104000  103972.32   103,972.32   12.325  12.325       0.5    0 11.825  1095.85
4595   Fixed     Interest In Arrears     74600   74565.38    74,565.38    9.775   9.775       0.5    0  9.275    642.3
4596   Fixed     Interest In Arrears     19716   19670.15    19,670.15     10.4    10.4       0.5    0    9.9   216.72
4597   Fixed     Interest In Arrears    100000   99966.05    99,966.05   11.225  11.225       0.5    0 10.725   969.37
4598   Fixed     Interest In Arrears     55600   55580.92    55,580.92   11.175  11.175       0.5    0 10.675   536.86
4599   Fixed     Interest In Arrears     66000   65954.73    65,954.73     11.2    11.2       0.5    0   10.7   638.53
4600   Fixed     Interest In Arrears     45000   44983.69    44,983.69   10.925  10.925       0.5    0 10.425      426
4601   Fixed     Interest In Arrears     66529   66498.22    66,498.22     9.79    9.79       0.5    0   9.29   573.55
4602   Fixed     Interest In Arrears     36400   36383.01    36,383.01     9.75    9.75       0.5    0   9.25   312.74
4603   Fixed     Interest In Arrears     25180   25174.04    25,174.04    12.85   12.85       0.5    0  12.35    275.6
4604   Fixed     Interest In Arrears     30723   30709.03    30,709.03    9.875   9.875       0.5    0  9.375   266.79
4605   Fixed     Interest In Arrears     73300   73269.25    73,269.25    10.25   10.25       0.5    0   9.75   656.85
4606   Fixed     Interest In Arrears     28300   28287.14    28,287.14    9.875   9.875       0.5    0  9.375   245.75

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4558      1136.65   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4559       347.61   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4560       293.73   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4561       413.72   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4562       536.05   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4563       540.86   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4564       831.21   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4565        239.5   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4566       392.88   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4567       691.11   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4568       602.02   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4569       480.64   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4570       267.18   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4571       228.47   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
4572       642.76   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4573       204.78   5/24/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4574       274.87   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4575       425.99   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4576       456.31   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4577       240.26   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4578      1773.62   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4579        192.7   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
4580       368.27    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4581       437.58   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4582       680.67   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4583       853.14    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4584       226.73   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4585       501.83    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4586       450.86   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4587       490.22   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4588       256.83   6/14/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
4589       1076.1   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4590       343.51    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4591       769.69   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4592       726.68    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4593        309.3    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4594      1095.85   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4595        642.3    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4596       216.72    6/1/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
4597       969.37    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4598       536.86    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4599       638.53    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4600          426   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4601       573.55    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4602       312.74    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4603        275.6   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4604       266.79    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4605       656.85    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4606       245.75   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4558   Not a Balloon Loan 30 YR FXD           0      0
4559   Not a Balloon Loan 30 YR FXD           0      0
4560   Not a Balloon Loan 30 YR FXD           0      0
4561   Not a Balloon Loan 30 YR FXD           0      0
4562   Not a Balloon Loan 30 YR FXD           0      0
4563   Not a Balloon Loan 30 YR FXD           0      0
4564   Not a Balloon Loan 30 YR FXD           0      0
4565   Not a Balloon Loan 30 YR FXD           0      0
4566   Not a Balloon Loan 15 YR FXD           0      0
4567   Not a Balloon Loan 30 YR FXD           0      0
4568   Not a Balloon Loan 30 YR FXD           0      0
4569   Not a Balloon Loan 30 YR FXD           0      0
4570   Not a Balloon Loan 30 YR FXD           0      0
4571   Not a Balloon Loan 15 YR FXD           0      0
4572   Not a Balloon Loan 30 YR FXD           0      0
4573   Not a Balloon Loan 15 YR FXD           0      0
4574   Not a Balloon Loan 30 YR FXD           0      0
4575   Not a Balloon Loan 30 YR FXD           0      0
4576   Not a Balloon Loan 30 YR FXD           0      0
4577   Not a Balloon Loan 30 YR FXD           0      0
4578   Not a Balloon Loan 30 YR FXD           0      0
4579   Not a Balloon Loan 15 YR FXD           0      0
4580   Not a Balloon Loan 30 YR FXD           0      0
4581   Not a Balloon Loan 30 YR FXD           0      0
4582   Not a Balloon Loan 30 YR FXD           0      0
4583   Not a Balloon Loan 30 YR FXD           0      0
4584   Not a Balloon Loan 30 YR FXD           0      0
4585   Not a Balloon Loan 30 YR FXD           0      0
4586   Not a Balloon Loan 30 YR FXD           0      0
4587   Not a Balloon Loan 30 YR FXD           0      0
4588   Not a Balloon Loan 15 YR FXD           0      0
4589   Not a Balloon Loan 30 YR FXD           0      0
4590   Not a Balloon Loan 30 YR FXD           0      0
4591   Not a Balloon Loan 30 YR FXD           0      0
4592   Not a Balloon Loan 30 YR FXD           0      0
4593   Not a Balloon Loan 30 YR FXD           0      0
4594   Not a Balloon Loan 30 YR FXD           0      0
4595   Not a Balloon Loan 30 YR FXD           0      0
4596   Not a Balloon Loan 15 YR FXD           0      0
4597   Not a Balloon Loan 30 YR FXD           0      0
4598   Not a Balloon Loan 30 YR FXD           0      0
4599   Not a Balloon Loan 30 YR FXD           0      0
4600   Not a Balloon Loan 30 YR FXD           0      0
4601   Not a Balloon Loan 30 YR FXD           0      0
4602   Not a Balloon Loan 30 YR FXD           0      0
4603   Not a Balloon Loan 30 YR FXD           0      0
4604   Not a Balloon Loan 30 YR FXD           0      0
4605   Not a Balloon Loan 30 YR FXD           0      0
4606   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4558            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4559            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
4560            0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006
4561            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4562            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4563            0          0       0        0        0        0       0   10.78          0 00/00/0000 00/00/0000
4564            0          0       0        0        0        0       0   11.49          0 00/00/0000 00/00/0000
4565            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
4566            0          0       0        0        0        0       0    11.3          0 00/00/0000 00/00/0000
4567            0          0       0        0        0        0       0   10.59          0 00/00/0000 00/00/0000
4568            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4569            0          0       0        0        0        0       0   10.98          0 00/00/0000 00/00/0000
4570            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4571            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4572            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4573            0          0       0        0        0        0       0   12.29          0 00/00/0000 00/00/0000
4574            0          0       0        0        0        0       0   12.24          0 00/00/0000 00/00/0000
4575            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
4576            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
4577            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4578            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
4579            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4580            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
4581            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
4582            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4583            0          0       0        0        0        0       0  13.775          0 00/00/0000 00/00/0000
4584            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
4585            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4586            0          0       0        0        0        0       0   12.78          0 00/00/0000 00/00/0000
4587            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4588            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4589            0          0       0        0        0        0       0   10.78          0 00/00/0000 00/00/0000
4590            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4591            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
4592            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4593            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
4594            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4595            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4596            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
4597            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4598            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4599            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4600            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4601            0          0       0        0        0        0       0    9.79          0 00/00/0000 00/00/0000
4602            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
4603            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4604            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4605            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
4606            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4558   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    460000
4559   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    152000
4560     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2    133600
4561   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    151200
4562   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    225600
4563   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    231200
4564   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    336000
4565   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    101600
4566   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    136000
4567   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    300000
4568   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    224000
4569   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    202200
4570   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    112000
4571   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     84800
4572   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    244000
4573   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    302400
4574   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    148750
4575   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    156800
4576   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    377910
4577   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    151300
4578   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    760000
4579   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     63120
4580   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    168000
4581   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    164000
4582   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    276000
4583   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    292400
4584   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    104000
4585   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    211200
4586   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    165600
4587   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    182400
4588   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2     91520
4589   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    460000
4590   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    130400
4591   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    335200
4592   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    337600
4593   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    144000
4594   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    416000
4595   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    298400
4596   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     78864
4597   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    400000
4598   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    222400
4599   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    264000
4600   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    180000
4601   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    266117
4602   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    145600
4603   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    100720
4604   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    122892
4605   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    293200
4606   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    113200

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4558           0       20      100    575000         0
4559           0       20      100    190000         0
4560           0       20      100    167000         0
4561           0       20      100    189000         0
4562           0       20      100    282000         0
4563           0       20      100    289000         0
4564           0       20      100    420000         0
4565           0       20      100    127000         0
4566           0       20      100    170000         0
4567           0       20      100    375000         0
4568           0       20      100    280000         0
4569           0       20      100    252750         0
4570           0       20      100    140000         0
4571           0       20      100    106000         0
4572           0       20      100    305000         0
4573           0        5       95    336000         0
4574           0       15      100    175000         0
4575           0       20      100    196000         0
4576           0       10      100    419900         0
4577           0       15      100    178000         0
4578           0       20      100    950000         0
4579           0       20      100     78900         0
4580           0       20      100    210000         0
4581           0       20      100    205000         0
4582           0       20      100    345000         0
4583           0       20      100    365500         0
4584           0       20      100    130000         0
4585           0       20      100    264000         0
4586           0       20      100    207000         0
4587           0       20      100    228000         0
4588           0       20      100    114400         0
4589           0       20      100    575000         0
4590           0       20      100    163000         0
4591           0       20      100    419000         0
4592           0       20      100    422000         0
4593           0       20      100    180000         0
4594           0       20      100    520000         0
4595           0       20      100    373000         0
4596           0       20      100     98580         0
4597           0       20      100    500000         0
4598           0       20      100    278000         0
4599           0       20      100    330000         0
4600           0       20      100    225000         0
4601           0       20      100    332647         0
4602           0       20      100    182000         0
4603           0       20      100    125900         0
4604           0       20      100    153615         0
4605           0       20      100    366500         0
4606           0       20      100    141500         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4558     575000 No MI       0                       Single Family     1 FREEPORT             NY    11520      660     0 48.64
4559     190000 No MI       0                       Condomimium       1 COLUMBIA             MD    21045      645     0 46.62
4560     167000 No MI       0                       Condomimium       1 LAS VEGAS            NV    89103      702     0 40.81
4561     189000 No MI       0                       Single Family     1 CINCINNATI           OH    45231      584     0 45.54
4562     282000 No MI       0                       Single Family     1 OAK LAWN             IL    60453      685     0 48.65
4563     289000 No MI       0                       Single Family     1 CHICAGO              IL    60625      731     0 48.63
4564     420000 No MI       0                       Two Family        2 LA GRANGE            IL    60525      603     0  42.8
4565     127000 No MI       0                       Condomimium       1 CAROL STREAM         IL    60188      690     0 35.71
4566     170000 No MI       0                       Two Family        2 CHICAGO              IL    60617      686     0 48.24
4567     375000 No MI       0                       Single Family     1 CHICAGO              IL    60641      723     0 43.95
4568     280000 No MI       0                       Condomimium       1 DORAL                FL    33178      595     0 41.94
4569     252750 No MI       0                       Single Family     1 STICKNEY             IL    60402      670     0 43.33
4570     140000 No MI       0                       Single Family     1 AURORA               IL    60502      717     0 21.69
4571     106000 No MI       0                       Single Family     1 CINCINNATI           OH    45237      657     0 35.93
4572     305000 No MI       0                       Single Family     1 PEMBROKE PINES       FL    33024      618     0 49.71
4573     336000 No MI       0                       Three Family      3 HANOVER PARK         IL    60133      658     0 44.53
4574          0 No MI       0                       Single Family     1 OGALLALA             NE    69153      610     0 48.11
4575     196000 No MI       0                       Single Family     1 CANTON               OH    44714      586     0 49.54
4576     419900 No MI       0                       Two Family        2 CHICAGO              IL    60647      584     0 49.49
4577     178000 No MI       0                       Single Family     1 CHICAGO              IL    60643      653     0 39.93
4578     950000 No MI       0                       Single Family     1 HINSDALE             IL    60521      710     0 42.83
4579      78900 No MI       0                       Single Family     1 COLUMBUS             OH    43224      618     0 47.27
4580          0 No MI       0                       Single Family     1 YPSILANTI            MI    48197      678     0 41.09
4581     205000 No MI       0                       Single Family     1 OKANOGAN             WA    98840      583     0 44.19
4582     345000 No MI       0                       Two Family        2 CHICAGO              IL    60609      670     0 38.14
4583     365500 No MI       0                       Single Family     1 MAITLAND             FL    32751      639     0 46.95
4584          0 No MI       0                       Single Family     1 LOUISVILLE           KY    40217      679     0 32.95
4585     264000 No MI       0                       Two Family        2 CHICAGO              IL    60636      672     0 46.32
4586     207000 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46236      632     0 47.29
4587     228000 No MI       0                       Condomimium       1 SCHAUMBURG           IL    60193      580     0 49.94
4588     114400 No MI       0                       Single Family     1 ETTERS               PA    17319      729     0 45.15
4589     575000 No MI       0                       Single Family     1 FOREST LAKE          MN    55025      738     0 47.31
4590     163000 No MI       0                       Single Family     1 BARNSTEAD            NH     3218      665     0  37.7
4591     419000 No MI       0                       Single Family     1 SCOTTSDALE           AZ    85251      762     0 46.15
4592     422000 No MI       0                       Single Family     1 UPLAND               CA    91786      686     0 47.51
4593     180000 No MI       0                       Single Family     1 BRIGHTON             CO    80602      664     0 40.14
4594     520000 No MI       0                       Single Family     1 CHICAGO              IL    60638      603     0 48.96
4595          0 No MI       0                       Single Family     1 COPIAGUE             NY    11726      714     0 51.55
4596      98580 No MI       0                       Single Family     1 RED LION             PA    17356      655     0 48.16
4597     500000 No MI       0                       Two Family        2 BRONX                NY    10460      743     0 49.32
4598     278000 No MI       0                       Two Family        2 CHICAGO              IL    60629      785     0 47.93
4599     330000 No MI       0                       Single Family     1 STAFFORD             VA    22554      668     0 48.79
4600     225000 No MI       0                       Single Family     1 SOUTH ATTLEBORO      MA     2703      707     0 33.05
4601     332647 No MI       0                       Single Family     1 PEARLAND             TX    77584      652     0  48.8
4602     182000 No MI       0                       Condomimium       1 KENT                 WA    98042      664     0 39.01
4603     125900 No MI       0                       Single Family     1 LEBANON              IN    46052      580     0  34.9
4604     153615 No MI       0                       Condomimium       1 ANN ARBOR            MI    48108      685     0 36.72
4605     366500 No MI       0                       Single Family     1 HOUSTON              TX    77007      704     0 48.96
4606     141500 No MI       0                       Single Family     1 KANSAS CITY          MO    64111      689     0 47.03

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4558   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4559   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4560   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4561   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4562   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4563   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4564   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4565   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4566   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4567   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4568   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4569   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4570   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4571   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4572   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4573   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4574   Wholesale             XTA   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4575   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4576   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4577   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
4578   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4579   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4580   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4581   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4582   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4583   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4584   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4585   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4586   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4587   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4588   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4589   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4590   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4591   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4592   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4593   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4594   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4595   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4596   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4597   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4598   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4599   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4600   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4601   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4602   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4603   Wholesale             XTA   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4604   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4605   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4606   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4607   Fixed     Interest In Arrears    105000  104963.96   104,963.96   11.175  11.175       0.5    0 10.675  1013.85
4608   Fixed     Interest In Arrears     50000   49981.27    49,981.27   10.775  10.775       0.5    0 10.275   467.69
4609   Fixed     Interest In Arrears     89500   89480.33    89,480.33   13.175  13.175       0.5    0 12.675  1002.31
4610   Fixed     Interest In Arrears     29900   29892.21    29,892.21   12.425  12.425       0.5    0 11.925   317.38
4611   Fixed     Interest In Arrears     29800   29786.17    29,786.17    9.775   9.775       0.5    0  9.275   256.58
4612   Fixed     Interest In Arrears     50000      49978    49,978.00   10.025  10.025       0.5    0  9.525   439.71
4613   Fixed     Interest In Arrears     54000   53974.96    53,974.96     9.78    9.78       0.5    0   9.28   465.14
4614   Fixed     Interest In Arrears     48000   47979.32    47,979.32   10.125  10.125       0.5    0  9.625   425.68
4615   Fixed     Interest In Arrears     25900   25891.39    25,891.39   11.325  11.325       0.5    0 10.825   253.04
4616   Fixed     Interest In Arrears     73580   73554.74    73,554.74   11.175  11.175       0.5    0 10.675   710.47
4617   Fixed     Interest In Arrears     64200   64107.13    64,107.13       11      11       0.5    0   10.5    611.4
4618   Fixed     Interest In Arrears     22800    22612.5    22,612.50   11.875  11.875       0.5    0 11.375   271.81
4619   Fixed     Interest In Arrears     21000    20772.4    20,772.40    9.725   9.725       0.5    0  9.225   222.15
4620   Fixed     Interest In Arrears     24080   23897.32    23,897.32    9.575   9.575       0.5    0  9.075   252.55
4621   Fixed     Interest In Arrears     24800   24647.44    24,647.44   11.875  11.875       0.5    0 11.375   295.66
4622   Fixed     Interest In Arrears     35000   34967.71    34,967.71    9.825   9.825       0.5    0  9.325   302.64
4623   Fixed     Interest In Arrears     36000   35948.92    35,948.92    9.725   9.725       0.5    0  9.225   308.64
4624   Fixed     Interest In Arrears     37800   37730.08    37,730.08     9.85    9.85       0.5    0   9.35   327.54
4625   Fixed     Interest In Arrears     47980   47943.59    47,943.59     12.6    12.6       0.5    0   12.1    515.8
4626   Fixed     Interest In Arrears     80000   79912.72    79,912.72   12.775  12.775       0.5    0 12.275   870.92
4627   Fixed     Interest In Arrears     45700   45647.62    45,647.62     12.6    12.6       0.5    0   12.1   491.29
4628   Fixed     Interest In Arrears     37000   36972.54    36,972.54     12.7    12.7       0.5    0   12.2   400.64
4629   Fixed     Interest In Arrears     56000   55957.49    55,957.49     12.6    12.6       0.5    0   12.1   602.02
4630   Fixed     Interest In Arrears     15600   15543.47    15,543.47     13.1    13.1       0.5    0   12.6   198.41
4631   Fixed     Interest In Arrears     49000   48975.33    48,975.33     12.6    12.6       0.5    0   12.1   526.77
4632   Fixed     Interest In Arrears     40000   39965.88    39,965.88   12.075  12.075       0.5    0 11.575   413.76
4633   Fixed     Interest In Arrears     45980   45945.11    45,945.11     12.6    12.6       0.5    0   12.1    494.3
4634   Fixed     Interest In Arrears     44000    43975.1    43,975.10   12.075  12.075       0.5    0 11.575   455.14
4635   Fixed     Interest In Arrears    104000  103894.25   103,894.25   11.275  11.275       0.5    0 10.775  1012.09
4636   Fixed     Interest In Arrears     37000   36970.15    36,970.15   12.325  12.325       0.5    0 11.825   389.87
4637   Fixed     Interest In Arrears     59000   58979.07    58,979.07   11.025  11.025       0.5    0 10.525   562.99
4638   Fixed     Interest In Arrears     26000   25981.34    25,981.34    12.85   12.85       0.5    0  12.35   284.57
4639   Fixed     Interest In Arrears     40000   39969.65    39,969.65     12.6    12.6       0.5    0   12.1   430.01
4640   Fixed     Interest In Arrears     34980   34953.45    34,953.45     12.6    12.6       0.5    0   12.1   376.05
4641   Fixed     Interest In Arrears     38200   38169.42    38,169.42    12.36   12.36       0.5    0  11.86   403.55
4642   Fixed     Interest In Arrears     92000   91895.69    91,895.69   10.775  10.775       0.5    0 10.275   860.54
4643   Fixed     Interest In Arrears    119000  118910.48   118,910.48   10.775  10.775       0.5    0 10.275  1113.08
4644   Fixed     Interest In Arrears     29400    29385.2    29,385.20     12.6    12.6       0.5    0   12.1   316.06
4645   Fixed     Interest In Arrears     91000    90954.2    90,954.20     12.6    12.6       0.5    0   12.1   978.28
4646   Fixed     Interest In Arrears     22500    22410.1    22,410.10   12.075  12.075       0.5    0 11.575   271.13
4647   Fixed     Interest In Arrears     34740   34723.47    34,723.47    12.85   12.85       0.5    0  12.35   380.23
4648   Fixed     Interest In Arrears     36000   35966.44    35,966.44    9.775   9.775       0.5    0  9.275   309.96
4649   Fixed     Interest In Arrears     15750   15689.28    15,689.28     12.6    12.6       0.5    0   12.1   195.15
4650   Fixed     Interest In Arrears     63000   62941.28    62,941.28    9.775   9.775       0.5    0  9.275   542.43
4651   Fixed     Interest In Arrears     22400   22291.69    22,291.69   10.025  10.025       0.5    0  9.525   241.06
4652   Fixed     Interest In Arrears     20249   20153.31    20,153.31   10.275  10.275       0.5    0  9.775   221.02
4653   Fixed     Interest In Arrears     42500   42460.38    42,460.38    9.775   9.775       0.5    0  9.275   365.93
4654   Fixed     Interest In Arrears     66000   65966.79    65,966.79     12.6    12.6       0.5    0   12.1   709.52
4655   Fixed     Interest In Arrears     22500   22426.71    22,426.71     14.2    14.2       0.5    0   13.7   302.68

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4607      1013.85   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4608       467.69    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4609      1002.31   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4610       317.38   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4611       256.58   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4612       439.71   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4613       465.14   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4614       425.68   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4615       253.04   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4616       710.47   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4617        611.4   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4618       271.81   3/29/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       24
4619       222.15   3/24/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       24
4620       252.55    4/4/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
4621       295.66   3/30/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
4622       302.64   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4623       308.64   3/30/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4624       327.54   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4625        515.8   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4626       870.92   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4627       491.29   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4628       400.64   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4629       602.02   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4630       198.41    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4631       526.77   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4632       413.76   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4633        494.3   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4634       455.14   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4635      1012.09   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4636       389.87   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4637       562.99    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4638       284.57   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4639       430.01   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4640       376.05   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4641       403.55   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4642       860.54   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4643      1113.08   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4644       316.06    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4645       978.28   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4646       271.13    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4647       380.23   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4648       309.96   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4649       195.15    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4650       542.43   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4651       241.06   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4652       221.02   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
4653       365.93   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4654       709.52   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4655       302.68   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4607   Not a Balloon Loan 30 YR FXD           0      0
4608   Not a Balloon Loan 30 YR FXD           0      0
4609   Not a Balloon Loan 30 YR FXD           0      0
4610   Not a Balloon Loan 30 YR FXD           0      0
4611   Not a Balloon Loan 30 YR FXD           0      0
4612   Not a Balloon Loan 30 YR FXD           0      0
4613   Not a Balloon Loan 30 YR FXD           0      0
4614   Not a Balloon Loan 30 YR FXD           0      0
4615   Not a Balloon Loan 30 YR FXD           0      0
4616   Not a Balloon Loan 30 YR FXD           0      0
4617   Not a Balloon Loan 30 YR FXD           0      0
4618   Not a Balloon Loan 15 YR FXD           0      0
4619   Not a Balloon Loan 15 YR FXD           0      0
4620   Not a Balloon Loan 15 YR FXD           0      0
4621   Not a Balloon Loan 15 YR FXD           0      0
4622   Not a Balloon Loan 30 YR FXD           0      0
4623   Not a Balloon Loan 30 YR FXD           0      0
4624   Not a Balloon Loan 30 YR FXD           0      0
4625   Not a Balloon Loan 30 YR FXD           0      0
4626   Not a Balloon Loan 30 YR FXD           0      0
4627   Not a Balloon Loan 30 YR FXD           0      0
4628   Not a Balloon Loan 30 YR FXD           0      0
4629   Not a Balloon Loan 30 YR FXD           0      0
4630   Not a Balloon Loan 15 YR FXD           0      0
4631   Not a Balloon Loan 30 YR FXD           0      0
4632   Not a Balloon Loan 30 YR FXD           0      0
4633   Not a Balloon Loan 30 YR FXD           0      0
4634   Not a Balloon Loan 30 YR FXD           0      0
4635   Not a Balloon Loan 30 YR FXD           0      0
4636   Not a Balloon Loan 30 YR FXD           0      0
4637   Not a Balloon Loan 30 YR FXD           0      0
4638   Not a Balloon Loan 30 YR FXD           0      0
4639   Not a Balloon Loan 30 YR FXD           0      0
4640   Not a Balloon Loan 30 YR FXD           0      0
4641   Not a Balloon Loan 30 YR FXD           0      0
4642   Not a Balloon Loan 30 YR FXD           0      0
4643   Not a Balloon Loan 30 YR FXD           0      0
4644   Not a Balloon Loan 30 YR FXD           0      0
4645   Not a Balloon Loan 30 YR FXD           0      0
4646   Not a Balloon Loan 15 YR FXD           0      0
4647   Not a Balloon Loan 30 YR FXD           0      0
4648   Not a Balloon Loan 30 YR FXD           0      0
4649   Not a Balloon Loan 15 YR FXD           0      0
4650   Not a Balloon Loan 30 YR FXD           0      0
4651   Not a Balloon Loan 15 YR FXD           0      0
4652   Not a Balloon Loan 15 YR FXD           0      0
4653   Not a Balloon Loan 30 YR FXD           0      0
4654   Not a Balloon Loan 30 YR FXD           0      0
4655   Not a Balloon Loan 15 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4607            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4608            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4609            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
4610            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
4611            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4612            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4613            0          0       0        0        0        0       0    9.78          0 00/00/0000 00/00/0000
4614            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4615            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
4616            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4617            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
4618            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4619            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
4620            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
4621            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4622            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
4623            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
4624            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
4625            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4626            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4627            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4628            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4629            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4630            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
4631            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4632            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4633            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4634            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4635            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4636            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4637            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4638            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4639            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4640            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4641            0          0       0        0        0        0       0   12.36          0 00/00/0000 00/00/0000
4642            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4643            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4644            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4645            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4646            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4647            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4648            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4649            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4650            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4651            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4652            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4653            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4654            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4655            0          0       0        0        0        0       0    14.2          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4607   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    420000
4608   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    200000
4609   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    358000
4610   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    119600
4611   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    119200
4612   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    200000
4613   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    288000
4614   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    192000
4615   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    103600
4616   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    294320
4617   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    256800
4618   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     91200
4619   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     84000
4620   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     96320
4621   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    223200
4622   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    140000
4623   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    144000
4624   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    151200
4625   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    191920
4626   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    320000
4627   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    182800
4628   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    666000
4629   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    224000
4630   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    140400
4631   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    196000
4632   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    160000
4633   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    183920
4634   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    176000
4635   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    416000
4636   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    148000
4637   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    236000
4638   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    104000
4639   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    160000
4640   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    139920
4641   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    152800
4642   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    368000
4643   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    476000
4644   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    117600
4645   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    364000
4646   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     90000
4647   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    138960
4648   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    144000
4649   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     89250
4650   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    252000
4651   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     89600
4652   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    114746
4653   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    170000
4654   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    264000
4655   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    405000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4607           0       20      100    525000         0
4608           0       20      100    250000         0
4609           0       20      100    447500         0
4610           0       20      100    149500         0
4611           0       20      100    149000         0
4612           0       20      100    250000         0
4613           0       15       95    360000         0
4614           0       20      100    240000         0
4615           0       20      100    129500         0
4616           0       20      100    367900         0
4617           0       20      100    321000         0
4618           0       20      100    114000         0
4619           0       20      100    105000         0
4620           0       20      100    120400         0
4621           0       10      100    248000         0
4622           0       20      100    175000         0
4623           0       20      100    180000         0
4624           0       20      100    189000         0
4625           0       20      100    239900         0
4626           0       20      100    400000         0
4627           0       20      100    228500         0
4628           0        5       95    740000         0
4629           0       20      100    280000         0
4630           0       10      100    156000         0
4631           0       20      100    245000         0
4632           0       20      100    200000         0
4633           0       20      100    229900         0
4634           0       20      100    220000         0
4635           0       20      100    520000         0
4636           0       20      100    185000         0
4637           0       20      100    295000         0
4638           0       20      100    130000         0
4639           0       20      100    200000         0
4640           0       20      100    174900         0
4641           0       20      100    191000         0
4642           0       20      100    460000         0
4643           0       20      100    595000         0
4644           0       20      100    147000         0
4645           0       20      100    455000         0
4646           0       20      100    112500         0
4647           0       20      100    173700         0
4648           0       20      100    180000         0
4649           0       15      100    104999         0
4650           0       20      100    315000         0
4651           0       20      100    112000         0
4652           0       15      100    134996         0
4653           0       20      100    212500         0
4654           0       20      100    330000         0
4655           0        5       95    450000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4607     525000 No MI       0                       Single Family     1 INDIAN HEAD PARK     IL    60525      730     0 37.65
4608     250000 No MI       0                       Two Family        2 CHICAGO              IL    60612      702     0 45.31
4609     447500 No MI       0                       Single Family     1 NILES                IL    60714      629     0 44.23
4610     149500 No MI       0                       Single Family     1 BACLIFF              TX    77518      617     0 47.38
4611     149000 No MI       0                       Single Family     1 MISSOURI CITY        TX    77489      711     0 26.56
4612     250000 No MI       0                       Single Family     1 NEW HOPE             MN    55427      661     0 45.69
4613     360000 No MI       0                       Two Family        2 CHICAGO              IL    60647      701     0 37.61
4614     240000 No MI       0                       Single Family     1 RICHFILED            MN    55423      693     0  49.1
4615     129500 No MI       0                       Single Family     1 PORTAGE              IN    46368      639     0 43.71
4616     367900 No MI       0                       Two Family        2 CHICAGO              IL    60651      752     0 47.03
4617     321000 No MI       0                       Single Family     1 LAUDERHILL           FL    33319      641     0    50
4618     114000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32209      616     0  44.8
4619     105000 No MI       0                       Condomimium       1 LAUDERHILL           FL    33313      661     0  30.1
4620     120400 No MI       0                       Condomimium       1 SAINT PETERSBURG     FL    33702      741     0 49.76
4621     248000 No MI       0                       Single Family     1 LITHONIA             GA    30038      612     0 21.32
4622     175000 No MI       0                       Single Family     1 PORT CHARLOTTE       FL    33952      711     0 35.61
4623          0 No MI       0                       Single Family     1 INDIANAPOLIS         IN    46254      675     0 46.46
4624     189000 No MI       0                       Single Family     1 MINNEAPOLIS          MN    55411      641     0 32.91
4625     239900 No MI       0                       Single Family     1 PORT ST. LUCIE       FL    34952      599     0 37.86
4626     400000 No MI       0                       Single Family     1 MEDFORD              MA     2155      622     0 47.54
4627     228500 No MI       0                       Single Family     1 PALM COAST           FL    32137      586     0 45.85
4628          0 No MI       0                       Three Family      3 BROOKLYN             NY    11213      706     0 49.94
4629     280000 No MI       0                       Single Family     1 CAPR CORAL           FL    33904      590     0 50.36
4630     156000 No MI       0                       Single Family     1 MONTICELLO           NY    12701      593     0 41.88
4631     245000 No MI       0                       Single Family     1 BRADENTON            FL    34205      591     0  44.3
4632     200000 No MI       0                       Condomimium       1 HOMESTEAD            FL    33035      608     0 49.48
4633     235000 No MI       0                       Single Family     1 CHESTERFIELD         MI    48051      592     0 49.85
4634     220000 No MI       0                       Single Family     1 LAUDERHILL           FL    33311      617     0 28.86
4635     520000 No MI       0                       Two Family        2 JAMAICA              NY    11433      685     0 46.15
4636     185000 No MI       0                       Condomimium       1 MIAMI                FL    33179      608     0 43.06
4637     296000 No MI       0                       Single Family     1 ORANGE               NJ     7050      761     0 34.77
4638     130000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32244      591     0 49.32
4639     200000 No MI       0                       Single Family     1 OCALA                FL    34472      584     0 44.02
4640     174900 No MI       0                       Single Family     1 MELBOURNE            FL    32935      582     0 37.74
4641     191000 No MI       0                       Single Family     1 MIDDLEBURG           FL    32068      584     0 48.11
4642     460000 No MI       0                       Single Family     1 ORLANDO              FL    32824      759     0 47.61
4643     595000 No MI       0                       Single Family     1 CANTON               GA    30114      694     0 35.71
4644     147000 No MI       0                       Single Family     1 NASHVILLE            TN    37214      586     0 44.56
4645     455000 No MI       0                       Condomimium       1 MIAMI BEACH          FL    33139      598     0 45.38
4646     112500 No MI       0                       Single Family     1 CHARLOTTE            NC    28212      615     0 49.47
4647     173700 No MI       0                       Single Family     1 SPRING HILL          FL    34609      589     0  45.7
4648          0 No MI       0                       Single Family     1 TAMPA                FL    33614      724     0 45.17
4649     104999 No MI       0                       Single Family     1 FORSYTH              GA    31029      588     0 47.95
4650          0 No MI       0                       Single Family     1 MIAMI                FL    33177      738     0 46.07
4651     112000 No MI       0                       Single Family     1 BALTIMORE            MD    21215      687     0 44.33
4652     134996 No MI       0                       Single Family     1 NEW PORT RICHEY      FL    34653      734     0 45.07
4653     212500 No MI       0                       Single Family     1 RICHMOND             VA    23229      767     0 44.09
4654     330000 No MI       0                       Single Family     1 PLANTATION           FL    33317      583     0 43.77
4655     450000 No MI       0                       Single Family     1 NEW PORT RICHEY      FL    34654      670     0 30.36

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4607   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4608   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4609   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4610   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4611   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4612   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4613   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4614   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4615   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4616   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4617   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4618   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4619   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4620   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4621   Wholesale             XTA+  No       7/1/2006 8/1/2006     0     0     0      0    0 FHLT 2006-B     2
4622   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4623   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4624   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
4625   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4626   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4627   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4628   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4629   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4630   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4631   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4632   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4633   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4634   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4635   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4636   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4637   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4638   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4639   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4640   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4641   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4642   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4643   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4644   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4645   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4646   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     1
4647   Wholesale             XTA   No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4648   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4649   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4650   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4651   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4652   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4653   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4654   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4655   Wholesale             A-XP  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4656   Fixed     Interest In Arrears    200000  199946.77   199,946.77   12.325  12.325       0.5    0 11.825   2107.4
4657   Fixed     Interest In Arrears     33980   33962.89    33,962.89     12.6    12.6       0.5    0   12.1    365.3
4658   Fixed     Interest In Arrears     31800      31784    31,784.00     12.6    12.6       0.5    0   12.1   341.86
4659   Fixed     Interest In Arrears     26179   26129.94    26,129.94     12.6    12.6       0.5    0   12.1   299.28
4660   Fixed     Interest In Arrears     39000   38808.79    38,808.79    9.925   9.925       0.5    0  9.425   513.77
4661   Fixed     Interest In Arrears     44800   44778.67    44,778.67    12.85   12.85       0.5    0  12.35   490.34
4662   Fixed     Interest In Arrears    125072  125018.41   125,018.41    10.15   10.15       0.5    0   9.65  1111.49
4663   Fixed     Interest In Arrears     16300    16270.2    16,270.20    12.95   12.95       0.5    0  12.45    205.7
4664   Fixed     Interest In Arrears     35600   35589.98    35,589.98   12.075  12.075       0.5    0 11.575   368.25
4665   Fixed     Interest In Arrears     17700   17666.86    17,666.86     12.7    12.7       0.5    0   12.2   220.47
4666   Fixed     Interest In Arrears     47000   46980.39    46,980.39   10.275  10.275       0.5    0  9.775   422.05
4667   Fixed     Interest In Arrears     20876   20825.74    20,825.74   10.025  10.025       0.5    0  9.525   224.66
4668   Fixed     Interest In Arrears     34000   33990.43    33,990.43   12.075  12.075       0.5    0 11.575    351.7
4669   Fixed     Interest In Arrears     92600   92568.22    92,568.22   11.175  11.175       0.5    0 10.675   894.12
4670   Fixed     Interest In Arrears     84000   83971.79    83,971.79   11.275  11.275       0.5    0 10.775   817.46
4671   Fixed     Interest In Arrears    166000  165939.18   165,939.18   10.875  10.875       0.5    0 10.375   1565.2
4672   Fixed     Interest In Arrears     25600   25594.04    25,594.04   12.925  12.925       0.5    0 12.425   281.69
4673   Fixed     Interest In Arrears     53600   53576.41    53,576.41   10.025  10.025       0.5    0  9.525   471.37
4674   Fixed     Interest In Arrears     30980   30972.41    30,972.41     12.7    12.7       0.5    0   12.2   335.46
4675   Fixed     Interest In Arrears     42800   42782.15    42,782.15   10.275  10.275       0.5    0  9.775   384.33
4676   Fixed     Interest In Arrears     35900   35883.69    35,883.69    9.875   9.875       0.5    0  9.375   311.74
4677   Fixed     Interest In Arrears     25500   25493.36    25,493.36   12.425  12.425       0.5    0 11.925   270.67
4678   Fixed     Interest In Arrears     34500   34485.61    34,485.61   10.275  10.275       0.5    0  9.775    309.8
4679   Fixed     Interest In Arrears     54120   54098.02    54,098.02     10.4    10.4       0.5    0    9.9   491.02
4680   Fixed     Interest In Arrears     60800   60780.98    60,780.98     11.6    11.6       0.5    0   11.1   606.75
4681   Fixed     Interest In Arrears     53600   53575.64    53,575.64    9.875   9.875       0.5    0  9.375   465.44
4682   Fixed     Interest In Arrears     30000    29986.8    29,986.80   10.025  10.025       0.5    0  9.525   263.83
4683   Fixed     Interest In Arrears     38000   37983.63    37,983.63   10.125  10.125       0.5    0  9.625      337
4684   Fixed     Interest In Arrears     54400   54375.28    54,375.28    9.875   9.875       0.5    0  9.375   472.39
4685   Fixed     Interest In Arrears     38900   38890.48    38,890.48     12.7    12.7       0.5    0   12.2   421.21
4686   Fixed     Interest In Arrears     23200   23145.42    23,145.42   10.275  10.275       0.5    0  9.775   253.23
4687   Fixed     Interest In Arrears     32000   31985.45    31,985.45    9.875   9.875       0.5    0  9.375   277.88
4688   Fixed     Interest In Arrears     92800   92758.27    92,758.27     13.1    13.1       0.5    0   12.6  1033.82
4689   Fixed     Interest In Arrears     27380    27364.5    27,364.50   12.075  12.075       0.5    0 11.575   283.22
4690   Fixed     Interest In Arrears     48380   48362.46    48,362.46   10.925  10.925       0.5    0 10.425      458
4691   Fixed     Interest In Arrears     31380   31371.36    31,371.36   12.175  12.175       0.5    0 11.675   327.02
4692   Fixed     Interest In Arrears     74000   73931.02    73,931.02    9.775   9.775       0.5    0  9.275   637.14
4693   Fixed     Interest In Arrears    155000  154754.33   154,754.33   10.575  10.575       0.5    0 10.075  1426.55
4694   Fixed     Interest In Arrears     90000   89892.47    89,892.47   11.875  11.875       0.5    0 11.375   917.11
4695   Fixed     Interest In Arrears     51940   51887.19    51,887.19   11.275  11.275       0.5    0 10.775   505.46
4696   Fixed     Interest In Arrears    150000  149838.95   149,838.95   11.025  11.025       0.5    0 10.525  1431.32
4697   Fixed     Interest In Arrears    185000  184719.15   184,719.15   10.775  10.775       0.5    0 10.275  1730.42
4698   Fixed     Interest In Arrears    130000  129872.76   129,872.76    11.45   11.45       0.5    0  10.95  1282.43
4699   Fixed     Interest In Arrears     40300   40268.35    40,268.35    12.45   12.45       0.5    0  11.95   428.55
4700   Fixed     Interest In Arrears     16500    16402.1    16,402.10     12.5    12.5       0.5    0     12   203.37
4701   Fixed     Interest In Arrears     20250   20133.94    20,133.94     12.6    12.6       0.5    0   12.1   250.91
4702   Fixed     Interest In Arrears     38760   38705.57    38,705.57    9.775   9.775       0.5    0  9.275   333.73
4703   Fixed     Interest In Arrears     84400   84281.53    84,281.53    9.775   9.775       0.5    0  9.275   726.68
4704   Fixed     Interest In Arrears     69990   69920.13    69,920.13     9.45    9.45       0.5    0   8.95   585.97

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4656       2107.4    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4657        365.3   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4658       341.86   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4659       299.28   5/30/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240        0
4660       513.77    6/9/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120       24
4661       490.34   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4662      1111.49    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4663        205.7   6/14/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
4664       368.25   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4665       220.47   6/15/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
4666       422.05   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4667       224.66    6/6/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
4668        351.7   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4669       894.12   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4670       817.46   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4671       1565.2   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4672       281.69   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4673       471.37   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4674       335.46   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4675       384.33   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4676       311.74   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4677       270.67   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4678        309.8   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4679       491.02   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4680       606.75    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4681       465.44   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4682       263.83   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4683          337   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4684       472.39   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4685       421.21   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4686       253.23   6/15/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
4687       277.88   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4688      1033.82   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4689       283.22   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4690          458   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4691       327.02   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4692       637.14   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4693      1426.55   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4694       917.11   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4695       505.46    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4696      1431.32   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4697      1730.42   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4698      1282.43   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4699       428.55   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4700       203.37   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
4701       250.91   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
4702       333.73   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4703       726.68   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4704       585.97    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4656   Not a Balloon Loan 30 YR FXD           0      0
4657   Not a Balloon Loan 30 YR FXD           0      0
4658   Not a Balloon Loan 30 YR FXD           0      0
4659   Not a Balloon Loan 20 YR FXD           0      0
4660   Not a Balloon Loan 10 YR FXD           0      0
4661   Not a Balloon Loan 30 YR FXD           0      0
4662   Not a Balloon Loan 30 YR FXD           0      0
4663   Not a Balloon Loan 15 YR FXD           0      0
4664   Not a Balloon Loan 30 YR FXD           0      0
4665   Not a Balloon Loan 15 YR FXD           0      0
4666   Not a Balloon Loan 30 YR FXD           0      0
4667   Not a Balloon Loan 15 YR FXD           0      0
4668   Not a Balloon Loan 30 YR FXD           0      0
4669   Not a Balloon Loan 30 YR FXD           0      0
4670   Not a Balloon Loan 30 YR FXD           0      0
4671   Not a Balloon Loan 30 YR FXD           0      0
4672   Not a Balloon Loan 30 YR FXD           0      0
4673   Not a Balloon Loan 30 YR FXD           0      0
4674   Not a Balloon Loan 30 YR FXD           0      0
4675   Not a Balloon Loan 30 YR FXD           0      0
4676   Not a Balloon Loan 30 YR FXD           0      0
4677   Not a Balloon Loan 30 YR FXD           0      0
4678   Not a Balloon Loan 30 YR FXD           0      0
4679   Not a Balloon Loan 30 YR FXD           0      0
4680   Not a Balloon Loan 30 YR FXD           0      0
4681   Not a Balloon Loan 30 YR FXD           0      0
4682   Not a Balloon Loan 30 YR FXD           0      0
4683   Not a Balloon Loan 30 YR FXD           0      0
4684   Not a Balloon Loan 30 YR FXD           0      0
4685   Not a Balloon Loan 30 YR FXD           0      0
4686   Not a Balloon Loan 15 YR FXD           0      0
4687   Not a Balloon Loan 30 YR FXD           0      0
4688   Not a Balloon Loan 30 YR FXD           0      0
4689   Not a Balloon Loan 30 YR FXD           0      0
4690   Not a Balloon Loan 30 YR FXD           0      0
4691   Not a Balloon Loan 30 YR FXD           0      0
4692   Not a Balloon Loan 30 YR FXD           0      0
4693   Not a Balloon Loan 30 YR FXD           0      0
4694   Not a Balloon Loan 30 YR FXD           0      0
4695   Not a Balloon Loan 30 YR FXD           0      0
4696   Not a Balloon Loan 30 YR FXD           0      0
4697   Not a Balloon Loan 30 YR FXD           0      0
4698   Not a Balloon Loan 30 YR FXD           0      0
4699   Not a Balloon Loan 30 YR FXD           0      0
4700   Not a Balloon Loan 15 YR FXD           0      0
4701   Not a Balloon Loan 15 YR FXD           0      0
4702   Not a Balloon Loan 30 YR FXD           0      0
4703   Not a Balloon Loan 30 YR FXD           0      0
4704   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4656            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4657            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4658            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4659            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4660            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
4661            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4662            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
4663            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4664            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4665            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4666            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4667            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4668            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4669            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4670            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4671            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
4672            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4673            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4674            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4675            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4676            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4677            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
4678            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4679            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
4680            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
4681            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4682            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4683            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4684            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4685            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4686            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4687            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4688            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
4689            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4690            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4691            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
4692            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4693            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
4694            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4695            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4696            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4697            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4698            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4699            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
4700            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
4701            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4702            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4703            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4704            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4656   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    800000
4657   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    135920
4658   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    286200
4659   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    104716
4660   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    208000
4661   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    179200
4662   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    500300
4663   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     65200
4664   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    142400
4665   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    100300
4666   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    188000
4667   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    118298
4668   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    136000
4669   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    370400
4670   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    336000
4671   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    684000
4672   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    102400
4673   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    214400
4674   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    123920
4675   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    171200
4676   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    143600
4677   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    136000
4678   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    310500
4679   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    216480
4680   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    243200
4681   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    214400
4682   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    120000
4683   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    152000
4684   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    217600
4685   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    155600
4686   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2     92800
4687   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    128000
4688   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    371200
4689   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    109520
4690   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    193520
4691   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    125520
4692   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    296000
4693   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    620000
4694   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    360000
4695   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    207760
4696   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    600000
4697   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    740000
4698   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    520000
4699   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    161200
4700   00/00/0000 00/00/0000       0 Cash Out Refi    Easy Doc      Owner Occupied       2    297000
4701   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    364500
4702   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    155040
4703   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    337600
4704   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    279960

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4656           0    19.05    95.24   1050000         0
4657           0       20      100    169900         0
4658           0       10      100    318000         0
4659           0       20      100    130895         0
4660           0       15       95    260000         0
4661           0       20      100    224000         0
4662           0       20      100    625360         0
4663           0       20      100     81500         0
4664           0       20      100    178000         0
4665           0       15      100    118000         0
4666           0       20      100    235000         0
4667           0       15      100    139175         0
4668           0       20      100    170000         0
4669           0       20      100    463000         0
4670           0       20      100    420000         0
4671           0    19.42    99.42    855000         0
4672           0       20      100    128000         0
4673           0       20      100    268000         0
4674           0       20      100    154900         0
4675           0       20      100    214000         0
4676           0       20      100    179500         0
4677           0       15       95    170000         0
4678           0       10      100    345000         0
4679           0       20      100    270600         0
4680           0       20      100    304000         0
4681           0       20      100    268000         0
4682           0       20      100    150000         0
4683           0       20      100    190000         0
4684           0       20      100    272000         0
4685           0       20      100    194500         0
4686           0       20      100    116000         0
4687           0       20      100    160000         0
4688           0       20      100    464000         0
4689           0       20      100    136900         0
4690           0       20      100    241900         0
4691           0       20      100    156900         0
4692           0       20      100    370000         0
4693           0       20      100    775000         0
4694           0       20      100    450000         0
4695           0       20      100    259700         0
4696           0       20      100    750000         0
4697           0       20      100    925000         0
4698           0       20      100    650000         0
4699           0       20      100    201500         0
4700           0        5       95    330000         0
4701           0        5       95    405000         0
4702           0       20      100    193800         0
4703           0       20      100    422000         0
4704           0       20      100    349950         0
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4656          0 No MI       0                       Single Family     1 CLARKSTON            MI    48348      604     0 30.83
4657     169900 No MI       0                       Condomimium       1 MIAMI GARDENS        FL    33056      580     0 49.33
4658     318000 No MI       0                       Single Family     1 GOOSE CREEK          SC    29445      584     0 40.03
4659     130895 No MI       0                       Single Family     1 COLUMBIA             SC    29229      589     0 44.74
4660     260000 No MI       0                       Single Family     1 LAND O LAKES         FL    34639      666     0 43.42
4661     224000 No MI       0                       Single Family     1 BRUNSWICK            MD    21716      589     0 47.68
4662     625360 No MI       0                       Single Family     1 ELLENWOOD            GA    30294      658     0 49.72
4663      81500 No MI       0                       Single Family     1 WEST UNITY           OH    43570      584     0 45.94
4664     178000 No MI       0                       Condomimium       1 HIALEAH              FL    33016      618     0 47.18
4665     118000 No MI       0                       Single Family     1 JEFFERSON CITY       MO    65109      589     0 40.39
4666     235000 No MI       0                       Single Family     1 MIAMI                FL    33157      663     0  43.3
4667     139175 No MI       0                       Single Family     1 PANAMA CITY          FL    32401      664     0 35.32
4668     170000 No MI       0                       Single Family     1 TAMARAC              FL    33319      619     0  4.27
4669     463000 No MI       0                       Two Family        2 PASSAIC              NJ     7055      758     0 48.09
4670     420000 No MI       0                       Single Family     1 ST ALBANS            NY    11412      721     0 44.71
4671     855000 No MI       0                       Single Family     1 KEY WEST             FL    33040      693     0 39.15
4672     128000 No MI       0                       Single Family     1 KANNAPOLIS           NC    28083      638     0 43.69
4673     268000 No MI       0                       Single Family     1 HOMESTEAD            FL    33033      666     0 46.06
4674     154900 No MI       0                       Single Family     1 ST LOUIS             MO    63123      591     0 46.29
4675     214000 No MI       0                       Single Family     1 BRANDON              FL    33511      667     0  37.7
4676     179500 No MI       0                       Condomimium       1 CHAROLOTTE           NC    28210      708     0 46.49
4677          0 No MI       0                       Single Family     1 CHESTERFIELD         VA    23832      607     0 37.54
4678     345000 No MI       0                       Single Family     1 BRANDON              FL    33510      664     0  37.6
4679     270600 No MI       0                       Single Family     1 OCOEE                FL    34761      655     0 40.32
4680     308000 No MI       0                       Single Family     1 SOUTH RIVER          NJ     8882      657     0 49.77
4681     268000 No MI       0                       Single Family     1 MIAMI                FL    33196      715     0 39.73
4682     150000 No MI       0                       Single Family     1 TAMPA                FL    33617      676     0 47.15
4683     190000 No MI       0                       Single Family     1 JACKSONVILLE         FL    32244      704     0 40.45
4684     272000 No MI       0                       Single Family     1 TAMPA                FL    33624      716     0 45.15
4685     194500 No MI       0                       Single Family     1 MEMPHIS              TN    38125      581     0 49.95
4686     116000 No MI       0                       Single Family     1 GAINESVILLE          FL    32608      664     0 33.82
4687     160000 No MI       0                       Condomimium       1 DEERFIELD BEACH      FL    33441      694     0 30.92
4688     464000 No MI       0                       Condomimium       1 ARLINGTON            VA    22206      591     0 37.21
4689     136900 No MI       0                       Single Family     1 ZEPHYRHILLS          FL    33542      617     0 40.59
4690     241900 No MI       0                       Single Family     1 VILLA RICA           GA    30180      713     0 48.29
4691     156900 No MI       0                       Single Family     1 PINEY FLATS          TN    37686      619     0 49.98
4692     370000 No MI       0                       Single Family     1 MIAMI                FL    33144      696     0 43.99
4693     775000 No MI       0                       Two Family        2 WASHINGTON           DC    20003      647     0 49.97
4694          0 No MI       0                       Two Family        2 QUINCY               MA     2169      603     0 48.05
4695     259700 No MI       0                       Single Family     1 LAKE RONKONKOMA      NY    11779      676     0 43.04
4696     750000 No MI       0                       Single Family     1 WASHINGTON           DC    20002      728     0 45.63
4697     925000 No MI       0                       Single Family     1 WOODLAND HILLS       CA    91364      678     0 48.88
4698     650000 No MI       0                       Single Family     1 SAN JOSE             CA    95122      645     0 42.55
4699     201500 No MI       0                       Single Family     1 SHELTON              WA    98584      591     0 47.31
4700          0 No MI       0                       Single Family     1 HYATTSVILLE          MD    20784      590     0 24.29
4701          0 No MI       0                       Single Family     1 LOS ANGELES          CA    90061      591     0 49.87
4702     193800 No MI       0                       Single Family     1 GRESHAM              OR    97030      738     0 43.48
4703     422000 No MI       0                       Condomimium       1 HAYWARD              CA    94546      816     0 47.77
4704     349950 No MI       0                       Single Family     1 KENT                 WA    98031      739     0 47.21

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4656   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4657   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4658   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4659   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4660   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4661   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4662   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4663   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4664   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4665   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4666   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4667   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4668   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4669   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4670   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4671   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4672   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4673   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4674   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4675   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4676   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4677   Wholesale             XTA   Yes      7/1/2006 7/1/2006     1     0     0      0    1 FHLT 2006-B     1
4678   Wholesale             XTA   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4679   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4680   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4681   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4682   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4683   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4684   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4685   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4686   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4687   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4688   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4689   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4690   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4691   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4692   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4693   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4694   Wholesale             XTA   Yes      7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     1
4695   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4696   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4697   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4698   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4699   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4700   Wholesale             A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4701   Wholesale             AXP   Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4702   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4703   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4704   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4705   Fixed     Interest In Arrears     37800   37760.11    37,760.11    12.85   12.85       0.5    0  12.35   413.72
4706   Fixed     Interest In Arrears     80000   79929.29    79,929.29   10.025  10.025       0.5    0  9.525   703.54
4707   Fixed     Interest In Arrears    128000   127903.7   127,903.70   10.775  10.775       0.5    0 10.275  1197.27
4708   Fixed     Interest In Arrears     31460   31445.85    31,445.85    9.925   9.925       0.5    0  9.425   274.35
4709   Fixed     Interest In Arrears     43600   43569.42    43,569.42    12.95   12.95       0.5    0  12.45    480.6
4710   Fixed     Interest In Arrears     80600   80528.76    80,528.76   10.025  10.025       0.5    0  9.525   708.82
4711   Fixed     Interest In Arrears    103000   102922.5   102,922.50   10.775  10.775       0.5    0 10.275   963.43
4712   Fixed     Interest In Arrears     96242    96183.8    96,183.80   11.775  11.775       0.5    0 11.275   973.33
4713   Fixed     Interest In Arrears     56495   56454.73    56,454.73   11.025  11.025       0.5    0 10.525   539.09
4714   Fixed     Interest In Arrears     82000   81947.61    81,947.61   11.525  11.525       0.5    0 11.025   813.61
4715   Fixed     Interest In Arrears     89900   89820.55    89,820.55   10.025  10.025       0.5    0  9.525    790.6
4716   Fixed     Interest In Arrears     83952   83897.78    83,897.78   11.475  11.475       0.5    0 10.975   829.77
4717   Fixed     Interest In Arrears     34600   34588.51    34,588.51   11.325  11.325       0.5    0 10.825   338.03
4718   Fixed     Interest In Arrears     64000   63946.37    63,946.37   10.275  10.275       0.5    0  9.775    574.7
4719   Fixed     Interest In Arrears     34000   33967.47    33,967.47     9.65    9.65       0.5    0   9.15   289.62
4720   Fixed     Interest In Arrears     30900    30885.3    30,885.30    12.85   12.85       0.5    0  12.35    338.2
4721   Fixed     Interest In Arrears    123000  122951.65   122,951.65    10.55   10.55       0.5    0  10.05  1129.73
4722   Fixed     Interest In Arrears     36800   36783.68    36,783.68     9.99    9.99       0.5    0   9.49   322.68
4723   Fixed     Interest In Arrears     74000   73934.59    73,934.59   10.025  10.025       0.5    0  9.525   650.78
4724   Fixed     Interest In Arrears     51000   50952.46    50,952.46    9.775   9.775       0.5    0  9.275   439.11
4725   Fixed     Interest In Arrears     62000   61945.19    61,945.19   10.025  10.025       0.5    0  9.525   545.25
4726   Fixed     Interest In Arrears     99500   99453.82    99,453.82    9.775   9.775       0.5    0  9.275   856.69
4727   Fixed     Interest In Arrears    174800  174654.33   174,654.33     10.3    10.3       0.5    0    9.8  1572.89
4728   Fixed     Interest In Arrears    197900  197829.82   197,829.82   11.025  11.025       0.5    0 10.525  1888.39
4729   Fixed     Interest In Arrears    109000  108922.32   108,922.32   11.025  11.025       0.5    0 10.525   1040.1
4730   Fixed     Interest In Arrears    104000  103969.06   103,969.06   11.825  11.825       0.5    0 11.325  1055.77
4731   Fixed     Interest In Arrears     71250   71214.15    71,214.15     12.6    12.6       0.5    0   12.1   765.96
4732   Fixed     Interest In Arrears    133800  133742.37   133,742.37   10.125  10.125       0.5    0  9.625  1186.57
4733   Fixed     Interest In Arrears     41400   41388.35    41,388.35   12.075  12.075       0.5    0 11.575   428.24
4734   Fixed     Interest In Arrears     78000   77964.94    77,964.94    9.925   9.925       0.5    0  9.425   680.19
4735   Fixed     Interest In Arrears     91640   91600.52    91,600.52   10.125  10.125       0.5    0  9.625   812.69
4736   Fixed     Interest In Arrears    110000  109977.16   109,977.16   13.425  13.425       0.5    0 12.925  1253.47
4737   Fixed     Interest In Arrears    145200  145132.62   145,132.62    9.775   9.775       0.5    0  9.275  1250.16
4738   Fixed     Interest In Arrears     37800   37782.82    37,782.82    9.875   9.875       0.5    0  9.375   328.24
4739   Fixed     Interest In Arrears    100000   99973.09    99,973.09   12.275  12.275       0.5    0 11.775  1049.83
4740   Fixed     Interest In Arrears     61520    61493.5    61,493.50   10.125  10.125       0.5    0  9.625   545.58
4741   Fixed     Interest In Arrears     78000   77973.23    77,973.23   11.175  11.175       0.5    0 10.675   753.15
4742   Fixed     Interest In Arrears     37000   36984.56    36,984.56   10.275  10.275       0.5    0  9.775   332.25
4743   Fixed     Interest In Arrears     30720   30712.89    30,712.89    12.95   12.95       0.5    0  12.45   338.63
4744   Fixed     Interest In Arrears    109800  109751.68   109,751.68   10.025  10.025       0.5    0  9.525   965.61
4745   Fixed     Interest In Arrears     34975   34966.02    34,966.02    12.49   12.49       0.5    0  11.99   373.01
4746   Fixed     Interest In Arrears    143600  143534.76   143,534.76    9.875   9.875       0.5    0  9.375  1246.95
4747   Fixed     Interest In Arrears     27000   26987.73    26,987.73    9.875   9.875       0.5    0  9.375   234.46
4748   Fixed     Interest In Arrears     81000   80963.19    80,963.19    9.875   9.875       0.5    0  9.375   703.37
4749   Fixed     Interest In Arrears     36000   35987.64    35,987.64   11.175  11.175       0.5    0 10.675   347.61
4750   Fixed     Interest In Arrears     67000   66968.83    66,968.83    12.95   12.95       0.5    0  12.45   738.54
4751   Fixed     Interest In Arrears     48200   48178.63    48,178.63     9.99    9.99       0.5    0   9.49   422.64
4752   Fixed     Interest In Arrears     82000    81965.8    81,965.80   10.275  10.275       0.5    0  9.775   736.33
4753   Fixed     Interest In Arrears     44000   43982.13    43,982.13     10.4    10.4       0.5    0    9.9    399.2

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4705       413.72   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4706       703.54   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4707      1197.27   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4708       274.35   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4709        480.6   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4710       708.82    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4711       963.43   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4712       973.33   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4713       539.09   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4714       813.61    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4715        790.6   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4716       829.77   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4717       338.03    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4718        574.7   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4719       289.62   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4720        338.2   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4721      1129.73    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4722       322.68   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4723       650.78   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4724       439.11   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4725       545.25   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4726       856.69   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4727      1572.89   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4728      1888.39    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4729       1040.1   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4730      1055.77    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4731       765.96   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4732      1186.57    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4733       428.24    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4734       680.19    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4735       812.69    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4736      1253.47   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4737      1250.16    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4738       328.24    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4739      1049.83    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4740       545.58    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4741       753.15   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4742       332.25   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4743       338.63   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4744       965.61    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4745       373.01   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4746      1246.95    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4747       234.46    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4748       703.37    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4749       347.61   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4750       738.54    6/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4751       422.64    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4752       736.33   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4753        399.2   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24

<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4705   Not a Balloon Loan 30 YR FXD           0      0
4706   Not a Balloon Loan 30 YR FXD           0      0
4707   Not a Balloon Loan 30 YR FXD           0      0
4708   Not a Balloon Loan 30 YR FXD           0      0
4709   Not a Balloon Loan 30 YR FXD           0      0
4710   Not a Balloon Loan 30 YR FXD           0      0
4711   Not a Balloon Loan 30 YR FXD           0      0
4712   Not a Balloon Loan 30 YR FXD           0      0
4713   Not a Balloon Loan 30 YR FXD           0      0
4714   Not a Balloon Loan 30 YR FXD           0      0
4715   Not a Balloon Loan 30 YR FXD           0      0
4716   Not a Balloon Loan 30 YR FXD           0      0
4717   Not a Balloon Loan 30 YR FXD           0      0
4718   Not a Balloon Loan 30 YR FXD           0      0
4719   Not a Balloon Loan 30 YR FXD           0      0
4720   Not a Balloon Loan 30 YR FXD           0      0
4721   Not a Balloon Loan 30 YR FXD           0      0
4722   Not a Balloon Loan 30 YR FXD           0      0
4723   Not a Balloon Loan 30 YR FXD           0      0
4724   Not a Balloon Loan 30 YR FXD           0      0
4725   Not a Balloon Loan 30 YR FXD           0      0
4726   Not a Balloon Loan 30 YR FXD           0      0
4727   Not a Balloon Loan 30 YR FXD           0      0
4728   Not a Balloon Loan 30 YR FXD           0      0
4729   Not a Balloon Loan 30 YR FXD           0      0
4730   Not a Balloon Loan 30 YR FXD           0      0
4731   Not a Balloon Loan 30 YR FXD           0      0
4732   Not a Balloon Loan 30 YR FXD           0      0
4733   Not a Balloon Loan 30 YR FXD           0      0
4734   Not a Balloon Loan 30 YR FXD           0      0
4735   Not a Balloon Loan 30 YR FXD           0      0
4736   Not a Balloon Loan 30 YR FXD           0      0
4737   Not a Balloon Loan 30 YR FXD           0      0
4738   Not a Balloon Loan 30 YR FXD           0      0
4739   Not a Balloon Loan 30 YR FXD           0      0
4740   Not a Balloon Loan 30 YR FXD           0      0
4741   Not a Balloon Loan 30 YR FXD           0      0
4742   Not a Balloon Loan 30 YR FXD           0      0
4743   Not a Balloon Loan 30 YR FXD           0      0
4744   Not a Balloon Loan 30 YR FXD           0      0
4745   Not a Balloon Loan 30 YR FXD           0      0
4746   Not a Balloon Loan 30 YR FXD           0      0
4747   Not a Balloon Loan 30 YR FXD           0      0
4748   Not a Balloon Loan 30 YR FXD           0      0
4749   Not a Balloon Loan 30 YR FXD           0      0
4750   Not a Balloon Loan 30 YR FXD           0      0
4751   Not a Balloon Loan 30 YR FXD           0      0
4752   Not a Balloon Loan 30 YR FXD           0      0
4753   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4705            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4706            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4707            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4708            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
4709            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4710            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4711            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4712            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
4713            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4714            0          0       0        0        0        0       0  11.525          0 00/00/0000 00/00/0000
4715            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4716            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4717            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
4718            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4719            0          0       0        0        0        0       0    9.65          0 00/00/0000 00/00/0000
4720            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4721            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
4722            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
4723            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4724            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4725            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4726            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4727            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4728            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4729            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4730            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
4731            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4732            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4733            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4734            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
4735            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4736            0          0       0        0        0        0       0  13.425          0 00/00/0000 00/00/0000
4737            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4738            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4739            0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
4740            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4741            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4742            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4743            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4744            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4745            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
4746            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4747            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4748            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4749            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4750            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4751            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
4752            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
4753            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4705   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    151200
4706   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    320000
4707   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    512000
4708   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    125840
4709   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    784800
4710   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    322400
4711   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    412000
4712   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    384967
4713   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    225980
4714   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    328000
4715   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    359600
4716   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    335808
4717   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    138400
4718   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    256000
4719   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    136000
4720   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    175100
4721   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    492000
4722   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    147200
4723   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    296000
4724   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    204000
4725   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    248000
4726   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    398000
4727   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    699200
4728   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    791600
4729   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    436000
4730   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    416000
4731   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    403750
4732   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    535200
4733   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    165600
4734   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    312000
4735   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    366560
4736   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    440000
4737   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    580800
4738   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    151200
4739   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    400000
4740   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    246081
4741   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    312000
4742   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    148000
4743   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    122880
4744   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    439200
4745   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    629550
4746   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    574400
4747   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2    188000
4748   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    324000
4749   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    144000
4750   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    268000
4751   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    192800
4752   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    328000
4753   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    176000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4705           0       20      100    189000         0
4706           0       20      100    400000         0
4707           0       20      100    640000         0
4708           0       20      100    157300         0
4709           0        5       95    872000         0
4710           0       20      100    403000         0
4711           0       20      100    515000         0
4712           0       20      100    481209         0
4713           0       20      100    282475         0
4714           0       20      100    410000         0
4715           0       20      100    449500         0
4716           0       20      100    419760         0
4717           0       20      100    173000         0
4718           0       20      100    320000         0
4719           0       20      100    170000         0
4720           0       15      100    206000         0
4721           0       20      100    615000         0
4722           0       20      100    184000         0
4723           0       20      100    370000         0
4724           0       20      100    255000         0
4725           0       20      100    310000         0
4726           0       20      100    497500         0
4727           0       20      100    874000         0
4728           0       20      100    989500         0
4729           0       20      100    545000         0
4730           0       20      100    520000         0
4731           0       15      100    475000         0
4732           0       20      100    669000         0
4733           0       20      100    207000         0
4734           0       20      100    390000         0
4735           0       20      100    458200         0
4736           0       20      100    550000         0
4737           0       20      100    726000         0
4738           0       20      100    189000         0
4739           0       20      100    500000         0
4740           0       20      100    307601         0
4741           0       20      100    390000         0
4742           0       20      100    185000         0
4743           0       20      100    153600         0
4744           0       20      100    549000         0
4745           0        5       95    699500         0
4746           0       20      100    718000         0
4747           0    11.49    91.49    235000         0
4748           0       20      100    405000         0
4749           0       20      100    180000         0
4750           0       20      100    335000         0
4751           0       20      100    241000         0
4752           0       20      100    410000         0
4753           0       20      100    220000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4705     189000 No MI       0                       Single Family     1 WEST PALM BEACH      FL    33415      588     0 52.34
4706     400000 No MI       0                       Single Family     1 COLUMBUS             OH    43205      743     0 29.33
4707     640000 No MI       0                       Single Family     1 OAKLAND              CA    94605      750     0 42.72
4708     157300 No MI       0                       Single Family     1 MIDWAY               FL    32343      667     0 40.53
4709          0 No MI       0                       Single Family     1 BOONSBORO            MD    21713      621     0  38.4
4710     403000 No MI       0                       Single Family     1 MANTECA              CA    95337      718     0 45.18
4711     515000 No MI       0                       Single Family     1 ROHNERT PARK         CA    94928      738     0  46.7
4712     481209 No MI       0                       Condomimium       1 KAPOLEI              HI    96707      738     0 44.58
4713     282475 No MI       0                       Single Family     1 CHICAGO              IL    60632      681     0 40.21
4714     410000 No MI       0                       Condomimium       1 SAN RAFAEL           CA    94901      689     0 45.74
4715     449500 No MI       0                       Single Family     1 VISALIA              CA    93277      717     0 27.84
4716     419760 No MI       0                       Single Family     1 ISLIP TERRACE        NY    11752      670     0 49.63
4717     173000 No MI       0                       Single Family     1 SALEM                OR    97305      624     0 33.99
4718     320000 No MI       0                       Condomimium       1 MILILANI             HI    96789      711     0 42.66
4719          0 No MI       0                       Condomimium       1 BELLINGHAM           WA    98226      663     0 47.18
4720     206000 No MI       0                       Single Family     1 ORLANDO              FL    32824      589     0 49.48
4721     615000 No MI       0                       Condomimium       1 DUBLIN               CA    94568      655     0 40.96
4722          0 No MI       0                       Single Family     1 NORTH PORT           FL    34287      648     0 41.31
4723     380000 No MI       0                       Single Family     1 HOMESTEAD            FL    33034      752     0 40.56
4724     255000 No MI       0                       Single Family     1 LEES SUMMIT          MO    64081      721     0 48.24
4725     310000 No MI       0                       Single Family     1 MODESTO              CA    95350      759     0 42.45
4726     497500 No MI       0                       Single Family     1 KAPOLEI              HI    96707      738     0 47.87
4727     874000 No MI       0                       Single Family     1 SAN FRANCISCO        CA    94124      687     0 49.72
4728     989500 No MI       0                       Single Family     1 BAKERSFIELD          CA    93311      682     0 40.47
4729     545000 No MI       0                       Single Family     1 PITTSBURG            CA    94565      740     0 46.51
4730     520000 No MI       0                       Single Family     1 GLENDORA             CA    91740      670     0 45.92
4731          0 No MI       0                       Single Family     1 RIO LINDA            CA    95673      581     0  31.1
4732     669000 No MI       0                       Single Family     1 CONCORD              CA    94520      726     0  44.1
4733          0 No MI       0                       Single Family     1 VANCOUVER            WA    98660      617     0 45.16
4734     390000 No MI       0                       Single Family     1 CAMERON PARK         CA    95682      671     0 37.38
4735     458200 No MI       0                       Single Family     1 SAN PABLO            CA    94805      720     0 45.79
4736     550000 No MI       0                       Two Family        2 FAR ROCKAWAY         NY    11691      625     0 47.96
4737     726000 No MI       0                       Single Family     1 MANTECA              CA    95337      734     0 49.69
4738     189000 No MI       0                       Single Family     1 FRESNO               CA    93725      720     0 44.95
4739     500000 No MI       0                       Single Family     1 TRACY                CA    95376      628     0 46.36
4740     307601 No MI       0                       Single Family     1 MIDDLE RIVER         MD    21220      722     0 10.54
4741     390000 No MI       0                       Two Family        2 MIAMI                FL    33125      715     0  49.3
4742     185000 No MI       0                       Condomimium       1 MIAMI                FL    33125      671     0 44.14
4743     153600 No MI       0                       Single Family     1 ALLENTOWN            PA    18103      586     0 43.57
4744     549000 No MI       0                       Single Family     1 KAILUA KONA          HI    96740      678     0 33.93
4745          0 No MI       0                       Single Family     1 LODI                 CA    95242      650     0 42.38
4746     718000 No MI       0                       Single Family     1 LA PALMA             CA    90623      711     0 48.46
4747          0 No MI       0                       Single Family     1 WATERFORD            CA    95386      706     0  33.5
4748     405000 No MI       0                       Single Family     1 ROCKLIN              CA    95765      704     0 46.47
4749     180000 No MI       0                       Two Family        2 MEMPHIS              TN    38107      773     0    43
4750     335000 No MI       0                       Single Family     1 BEALETON             VA    22712      594     0 45.01
4751     241000 No MI       0                       Condomimium       1 FEDERAL WAY          WA    98003      655     0 45.66
4752     410000 No MI       0                       Condomimium       1 CONCORD              CA    94518      662     0 34.95
4753     220000 No MI       0                       Single Family     1 HEBER CITY           UT    84032      657     0 47.86

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4705   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4706   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4707   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4708   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4709   Wholesale             A+XP  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4710   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4711   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4712   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4713   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4714   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4715   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4716   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4717   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4718   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4719   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4720   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4721   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4722   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4723   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4724   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4725   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4726   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4727   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4728   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4729   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4730   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4731   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4732   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4733   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4734   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4735   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4736   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4737   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4738   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4739   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4740   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4741   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4742   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4743   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4744   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4745   Wholesale             AXP   No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4746   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4747   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4748   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4749   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4750   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4751   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4752   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4753   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                 Original   Current    Scheduled  Original Current                  Net  Original
Number Arm/Fixed     Amortization     Balance    Balance     Balance     Rate     Rate  Servicing LPMI  Rate   Payment
------ --------- ------------------- --------- ---------- ------------ -------- ------- --------- ---- ------ --------
<S>    <C>       <C>                 <C>       <C>        <C>          <C>      <C>     <C>       <C>  <C>    <C>
4754   Fixed     Interest In Arrears     77700   77666.52    77,666.52   10.125  10.125       0.5    0  9.625   689.07
4755   Fixed     Interest In Arrears     67500   67469.33    67,469.33    9.875   9.875       0.5    0  9.375   586.14
4756   Fixed     Interest In Arrears     44400   44381.97    44,381.97     10.4    10.4       0.5    0    9.9   402.83
4757   Fixed     Interest In Arrears     42000   41981.91    41,981.91   10.125  10.125       0.5    0  9.625   372.47
4758   Fixed     Interest In Arrears     28800   28787.23    28,787.23     9.99    9.99       0.5    0   9.49   252.53
4759   Fixed     Interest In Arrears     59250   59156.09    59,156.09   10.575  10.575       0.5    0 10.075   545.31
4760   Fixed     Interest In Arrears     87900   87825.03    87,825.03   12.075  12.075       0.5    0 11.575   909.23
4761   Fixed     Interest In Arrears     63000   62956.55    62,956.55   13.025  13.025       0.5    0 12.525   698.14
4762   Fixed     Interest In Arrears     36200   36168.18    36,168.18    10.05   10.05       0.5    0   9.55   319.02
4763   Fixed     Interest In Arrears     68400   68322.47    68,322.47   10.775  10.775       0.5    0 10.275   639.79
4764   Fixed     Interest In Arrears     87800   87735.95    87,735.95   12.775  12.775       0.5    0 12.275   955.83
4765   Fixed     Interest In Arrears     27000    26962.1    26,962.10    9.775   9.775       0.5    0  9.275   232.47

<CAPTION>

                                                                         Remaining Original  Prepay
 Loan             Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number Current PI    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ---------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>        <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4754       689.07   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4755       586.14   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4756       402.83   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4757       372.47   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4758       252.53    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4759       545.31   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4760       909.23   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4761       698.14   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4762       319.02   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4763       639.79   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4764       955.83   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4765       232.47   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
<CAPTION>


 Loan                                       IO
Number    Balloon Flag          Index      Term Margin
------ ------------------ ---------------- ---- ------
<S>    <C>                <C>              <C>  <C>
4754   Not a Balloon Loan 30 YR FXD           0      0
4755   Not a Balloon Loan 30 YR FXD           0      0
4756   Not a Balloon Loan 30 YR FXD           0      0
4757   Not a Balloon Loan 30 YR FXD           0      0
4758   Not a Balloon Loan 30 YR FXD           0      0
4759   Not a Balloon Loan 30 YR FXD           0      0
4760   Not a Balloon Loan 30 YR FXD           0      0
4761   Not a Balloon Loan 30 YR FXD           0      0
4762   Not a Balloon Loan 30 YR FXD           0      0
4763   Not a Balloon Loan 30 YR FXD           0      0
4764   Not a Balloon Loan 30 YR FXD           0      0
4765   Not a Balloon Loan 30 YR FXD           0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Rate      Payment  Initial Periodic          Periodic                            First Rate    Rate
 Loan  Adjustment Adjustment   Rate    Rate   Lifetime  Payment Minimum Maximum First Rate   Change     Change
Number    Freq       Freq      Cap      Cap      Cap      Cap     Rate    Rate  Adjustment    Date       Date
------ ---------- ---------- ------- -------- -------- -------- ------- ------- ---------- ---------- ----------
<S>    <C>        <C>        <C>     <C>      <C>      <C>      <C>     <C>     <C>        <C>        <C>
4754            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4755            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4756            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
4757            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4758            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
4759            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
4760            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4761            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4762            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4763            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4764            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4765            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000

<CAPTION>

        First Pay   Payment                                                                  Senior
 Loan    Change     Change    Months       Loan                                               Lien
Number    Date       Date    to Roll      Purpose     Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ----- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>   <C>
4754   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    310800
4755   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    360000
4756   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    177600
4757   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    168000
4758   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    115200
4759   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    316000
4760   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    351900
4761   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    252000
4762   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    325800
4763   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    273600
4764   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    351200
4765   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    216000

<CAPTION>

         Junior           Original
 Loan     Lien   Original Combined Appraisal  Current
Number  Balance     LTV      LTv     Value   Appriasal
------ --------- -------- -------- --------- ---------
<S>    <C>       <C>      <C>      <C>       <C>
4754           0       20      100    388500         0
4755           0       15       95    450000         0
4756           0       20      100    222000         0
4757           0       20      100    210000         0
4758           0       20      100    144000         0
4759           0       15       95    395000         0
4760           0    19.98    99.98    439900         0
4761           0       20      100    315000         0
4762           0       10      100    362000         0
4763           0       20      100    342000         0
4764           0       20      100    439000         0
4765           0       10       90    270000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                        Pool   PMI
 Loan  Purchase   PMI    PMI  Pool PMI  PMI   Cert                                            Prop           FICO Front  Back
Number   Price  Company Level  Company Level Number Property Type Units         Prop City    State Prop Zip Score Ratio Ratio
------ -------- ------- ----- -------- ----- ------ ------------- ----- -------------------- ----- -------- ----- ----- -----
<S>    <C>      <C>     <C>   <C>      <C>   <C>    <C>           <C>   <C>                  <C>   <C>      <C>   <C>   <C>
4754     388500 No MI       0                       Single Family     1 HUNTINGTON PARK      CA    90255      690     0 38.79
4755     450000 No MI       0                       Single Family     1 LATHROP              CA    95330      680     0 48.86
4756     222000 No MI       0                       Single Family     1 MARGATE              FL    33063      654     0 43.58
4757     210000 No MI       0                       Condomimium       1 HIALEAH              FL    33018      752     0 33.45
4758          0 No MI       0                       Single Family     1 SELAH                WA    98942      657     0 42.01
4759     395000 No MI       0                       Single Family     1 CORAM                NY    11727      718     0 48.07
4760     439900 No MI       0                       Single Family     1 JAMAICA              NY    11436      611     0 47.48
4761     315000 No MI       0                       Two Family        2 LINDEN               NJ     7036      622     0    39
4762          0 No MI       0                       Single Family     1 STATEN ISLAND        NY    10303      641     0 45.88
4763     342000 No MI       0                       Single Family     1 ATLANTA              GA    30310      736     0 44.32
4764     439000 No MI       0                       Single Family     1 ANNANDALE            VA    22003      635     0 45.27
4765          0 No MI       0                       Single Family     1 WARWICK              RI     2889      699     0  47.6

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid   Paid to  times times times  Curr  Delq
Number    Channel       32   Grade Eligible to Date    Date     30    60    90  Delinq Hist  Deal Name  Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ----------- -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>         <C>
4754   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4755   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4756   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4757   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4758   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4759   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4760   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     2
4761   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4762   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
4763   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0    0 FHLT 2006-B     2
4764   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0    0 FHLT 2006-B     2
4765   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0    0 FHLT 2006-B     1
</TABLE>