<PAGE>
                                                                               .
                                                                               .
                                                                               .

                                                                    Exhibit 99.3

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1      Fixed     Interest In Arrears    28580  28567.33  28,567.33     9.99    9.99       0.5    0     9.49    250.6
2      Fixed     Interest In Arrears   105000 104939.94 104,939.94   12.025  12.025       0.5    0   11.525  1082.07
3      Fixed     Interest In Arrears   105000 104968.24 104,968.24    11.75   11.75       0.5    0    11.25  1059.89
4      Fixed     Interest In Arrears   104000 103970.17 103,970.17    11.99   11.99       0.5    0    11.49  1068.96
5      Fixed     Interest In Arrears   200000 199948.24 199,948.24    12.45   12.45       0.5    0    11.95  2126.76
6      Fixed     Interest In Arrears   102000 101969.15 101,969.15    11.75   11.75       0.5    0    11.25   1029.6
7      Fixed     Interest In Arrears    62600  62585.55  62,585.55    12.96   12.96       0.5    0    12.46   690.53
8      Fixed     Interest In Arrears   167000 166925.96 166,925.96     9.99    9.99       0.5    0     9.49  1464.32
9      Fixed     Interest In Arrears   123400 123348.52 123,348.52   10.275  10.275       0.5    0    9.775  1108.09
10     Fixed     Interest In Arrears    82000  81975.74  81,975.74    11.85   11.85       0.5    0    11.35   834.01
11     Fixed     Interest In Arrears    58000  57981.87  57,981.87     11.6    11.6       0.5    0     11.1    578.8
12     Fixed     Interest In Arrears    79900  79880.77  79,880.77   12.775  12.775       0.5    0   12.275   869.83
13     Fixed     Interest In Arrears    80000  79979.41  79,979.41   12.475  12.475       0.5    0   11.975   852.26
14     Fixed     Interest In Arrears   112000 111966.13 111,966.13    11.75   11.75       0.5    0    11.25  1130.54
15     Fixed     Interest In Arrears    98000  97977.71  97,977.71   13.025  13.025       0.5    0   12.525     1086
16     Fixed     Interest In Arrears    27600  27593.06  27,593.06    12.58   12.58       0.5    0    12.08   296.28
17     Fixed     Interest In Arrears    30600  30589.61  30,589.61   11.225  11.225       0.5    0   10.725   296.63
18     Fixed     Interest In Arrears    80000   79976.2  79,976.20   11.825  11.825       0.5    0   11.325   812.13
19     Fixed     Interest In Arrears    84800  84774.91  84,774.91    11.85   11.85       0.5    0    11.35   862.49
20     Fixed     Interest In Arrears    59400   59385.7  59,385.70   12.775  12.775       0.5    0   12.275   646.66
21     Fixed     Interest In Arrears   174000  173946.5 173,946.50   11.675  11.675       0.5    0   11.175  1746.38
22     Fixed     Interest In Arrears    57000  56986.52  56,986.52    12.85   12.85       0.5    0    12.35   623.86
23     Fixed     Interest In Arrears    25500  25491.53  25,491.53   11.325  11.325       0.5    0   10.825   249.13
24     Fixed     Interest In Arrears    28600  28591.58  28,591.58   11.875  11.875       0.5    0   11.375   291.44
25     Fixed     Interest In Arrears    55600  55584.05  55,584.05    11.99   11.99       0.5    0    11.49   571.49
26     Fixed     Interest In Arrears    78400  78373.96  78,373.96   11.325  11.325       0.5    0   10.825   765.94
27     Fixed     Interest In Arrears    41000  40985.35  40,985.35    10.99   10.99       0.5    0    10.49   390.14
28     Fixed     Interest In Arrears    29980  29973.19  29,973.19   13.025  13.025       0.5    0   12.525   332.22
29     Fixed     Interest In Arrears   223000 222933.67 222,933.67   11.825  11.825       0.5    0   11.325  2263.81
30     Fixed     Interest In Arrears    39880  39867.11  39,867.11    11.45   11.45       0.5    0    10.95   393.41
31     Fixed     Interest In Arrears    86000  85970.81  85,970.81   11.225  11.225       0.5    0   10.725   833.65
32     Fixed     Interest In Arrears    69980  69958.01  69,958.01   11.575  11.575       0.5    0   11.075   697.01
33     Fixed     Interest In Arrears  23298.8  23257.13  23,257.13   13.175  13.175       0.5    0   12.675   297.47
34     Fixed     Interest In Arrears    21400  21359.55  21,359.55     12.6    12.6       0.5    0     12.1   265.15
35     Fixed     Interest In Arrears    59250  59223.74  59,223.74     9.99    9.99       0.5    0     9.49   519.52
36     Fixed     Interest In Arrears    47000  46989.07  46,989.07   12.925  12.925       0.5    0   12.425   517.16
37     Fixed     Interest In Arrears    47100  47087.74  47,087.74   12.425  12.425       0.5    0   11.925   499.94
38     Fixed     Interest In Arrears    90000  89971.71  89,971.71   11.575  11.575       0.5    0   11.075   896.42
39     Fixed     Interest In Arrears    42000  41989.07  41,989.07   12.425  12.425       0.5    0   11.925   445.81
40     Fixed     Interest In Arrears    54000  53985.95  53,985.95   12.425  12.425       0.5    0   11.925   573.18
41     Fixed     Interest In Arrears    42800  42788.86  42,788.86   12.425  12.425       0.5    0   11.925    454.3
42     Fixed     Interest In Arrears    38900  38891.92  38,891.92   13.425  13.425       0.5    0   12.925   443.27
43     Fixed     Interest In Arrears   135980 135950.12 135,950.12   13.175  13.175       0.5    0   12.675  1522.83
44     Fixed     Interest In Arrears    36000  35988.68  35,988.68   11.575  11.575       0.5    0   11.075   358.57
45     Fixed     Interest In Arrears   100000  99977.89  99,977.89    13.15   13.15       0.5    0    12.65  1117.94
46     Fixed     Interest In Arrears    68000   67982.3  67,982.30   12.425  12.425       0.5    0   11.925   721.78
47     Fixed     Interest In Arrears    55000  54987.91  54,987.91   13.175  13.175       0.5    0   12.675   615.94
48     Fixed     Interest In Arrears    52960  52943.07  52,943.07     11.5    11.5       0.5    0       11   524.46
49     Fixed     Interest In Arrears    53383  53370.59  53,370.59   12.925  12.925       0.5    0   12.425   587.39
50     Fixed     Interest In Arrears   113000 112969.92 112,969.92   12.325  12.325       0.5    0   11.825  1190.68
51     Fixed     Interest In Arrears    83000  82982.76  82,982.76   13.425  13.425       0.5    0   12.925    945.8
52     Fixed     Interest In Arrears    53800  53787.49  53,787.49   12.925  12.925       0.5    0   12.425   591.98
53     Fixed     Interest In Arrears    55400   55386.6  55,386.60    12.75   12.75       0.5    0    12.25   602.03
54     Fixed     Interest In Arrears    38000  37991.65  37,991.65   13.175  13.175       0.5    0   12.675   425.56
55     Fixed     Interest In Arrears    84000  83978.14  83,978.14   12.425  12.425       0.5    0   11.925   891.61
56     Fixed     Interest In Arrears    51200  51187.61  51,187.61    12.75   12.75       0.5    0    12.25   556.39
57     Fixed     Interest In Arrears    31000  30989.93  30,989.93   11.425  11.425       0.5    0   10.925   305.22
58     Fixed     Interest In Arrears   172000 171938.53 171,938.53    10.99   10.99       0.5    0    10.49   1636.7

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1        250.6    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2      1082.07   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3      1059.89    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4      1068.96    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
5      2126.76   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
6       1029.6   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
7       690.53   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
8      1464.32    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
9      1108.09    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
10      834.01    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
11       578.8   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
12      869.83   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
13      852.26    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
14     1130.54    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
15        1086   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
16      296.28   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
17      296.63    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
18      812.13    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
19      862.49   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
20      646.66   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
21     1746.38    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
22      623.86    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
23      249.13    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
24      291.44   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
25      571.49   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
26      765.94   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
27      390.14    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
28      332.22   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
29     2263.81    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
30      393.41    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
31      833.65    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
32      697.01   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
33      297.47   6/19/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
34      265.15   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
35      519.52   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
36      517.16   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
37      499.94    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
38      896.42    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
39      445.81    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
40      573.18    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
41       454.3    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
42      443.27    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
43     1522.83    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
44      358.57    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
45     1117.94    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
46      721.78   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
47      615.94   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
48      524.46    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
49      587.39   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
50     1190.68   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
51       945.8   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
52      591.98   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
53      602.03   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
54      425.56   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
55      891.61   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
56      556.39    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
57      305.22   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
58      1636.7   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>
1      Not a Balloon Loan 30 YR FXD    0      0
2      Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
6      Not a Balloon Loan 30 YR FXD    0      0
7      Not a Balloon Loan 30 YR FXD    0      0
8      Not a Balloon Loan 30 YR FXD    0      0
9      Not a Balloon Loan 30 YR FXD    0      0
10     Not a Balloon Loan 30 YR FXD    0      0
11     Not a Balloon Loan 30 YR FXD    0      0
12     Not a Balloon Loan 30 YR FXD    0      0
13     Not a Balloon Loan 30 YR FXD    0      0
14     Not a Balloon Loan 30 YR FXD    0      0
15     Not a Balloon Loan 30 YR FXD    0      0
16     Not a Balloon Loan 30 YR FXD    0      0
17     Not a Balloon Loan 30 YR FXD    0      0
18     Not a Balloon Loan 30 YR FXD    0      0
19     Not a Balloon Loan 30 YR FXD    0      0
20     Not a Balloon Loan 30 YR FXD    0      0
21     Not a Balloon Loan 30 YR FXD    0      0
22     Not a Balloon Loan 30 YR FXD    0      0
23     Not a Balloon Loan 30 YR FXD    0      0
24     Not a Balloon Loan 30 YR FXD    0      0
25     Not a Balloon Loan 30 YR FXD    0      0
26     Not a Balloon Loan 30 YR FXD    0      0
27     Not a Balloon Loan 30 YR FXD    0      0
28     Not a Balloon Loan 30 YR FXD    0      0
29     Not a Balloon Loan 30 YR FXD    0      0
30     Not a Balloon Loan 30 YR FXD    0      0
31     Not a Balloon Loan 30 YR FXD    0      0
32     Not a Balloon Loan 30 YR FXD    0      0
33     Not a Balloon Loan 15 YR FXD    0      0
34     Not a Balloon Loan 15 YR FXD    0      0
35     Not a Balloon Loan 30 YR FXD    0      0
36     Not a Balloon Loan 30 YR FXD    0      0
37     Not a Balloon Loan 30 YR FXD    0      0
38     Not a Balloon Loan 30 YR FXD    0      0
39     Not a Balloon Loan 30 YR FXD    0      0
40     Not a Balloon Loan 30 YR FXD    0      0
41     Not a Balloon Loan 30 YR FXD    0      0
42     Not a Balloon Loan 30 YR FXD    0      0
43     Not a Balloon Loan 30 YR FXD    0      0
44     Not a Balloon Loan 30 YR FXD    0      0
45     Not a Balloon Loan 30 YR FXD    0      0
46     Not a Balloon Loan 30 YR FXD    0      0
47     Not a Balloon Loan 30 YR FXD    0      0
48     Not a Balloon Loan 30 YR FXD    0      0
49     Not a Balloon Loan 30 YR FXD    0      0
50     Not a Balloon Loan 30 YR FXD    0      0
51     Not a Balloon Loan 30 YR FXD    0      0
52     Not a Balloon Loan 30 YR FXD    0      0
53     Not a Balloon Loan 30 YR FXD    0      0
54     Not a Balloon Loan 30 YR FXD    0      0
55     Not a Balloon Loan 30 YR FXD    0      0
56     Not a Balloon Loan 30 YR FXD    0      0
57     Not a Balloon Loan 30 YR FXD    0      0
58     Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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    9.99          0 00/00/0000 00/00/0000
2               0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
3               0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
4               0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
5               0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
6               0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
7               0          0       0        0        0        0       0   12.96          0 00/00/0000 00/00/0000
8               0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
9               0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
10              0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
11              0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
12              0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
13              0          0       0        0        0        0       0  12.475          0 00/00/0000 00/00/0000
14              0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
15              0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
16              0          0       0        0        0        0       0   12.58          0 00/00/0000 00/00/0000
17              0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
18              0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
19              0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
20              0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
21              0          0       0        0        0        0       0  11.675          0 00/00/0000 00/00/0000
22              0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
23              0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
24              0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
25              0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
26              0          0       0        0        0        0       0  11.325          0   7/1/2006   7/1/2006
27              0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
28              0          0       0        0        0        0       0  13.025          0   6/1/2006   6/1/2006
29              0          0       0        0        0        0       0  11.825          0   7/1/2006   7/1/2006
30              0          0       0        0        0        0       0   11.45          0   7/1/2006   7/1/2006
31              0          0       0        0        0        0       0  11.225          0   7/1/2006   7/1/2006
32              0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
33              0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
34              0          0       0        0        0        0       0    12.6          0   7/1/2006   7/1/2006
35              0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
36              0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006
37              0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
38              0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
39              0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
40              0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
41              0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
42              0          0       0        0        0        0       0  13.425          0   7/1/2006   7/1/2006
43              0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
44              0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
45              0          0       0        0        0        0       0   13.15          0   7/1/2006   7/1/2006
46              0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
47              0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
48              0          0       0        0        0        0       0    11.5          0   7/1/2006   7/1/2006
49              0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006
50              0          0       0        0        0        0       0  12.325          0   7/1/2006   7/1/2006
51              0          0       0        0        0        0       0  13.425          0   7/1/2006   7/1/2006
52              0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006
53              0          0       0        0        0        0       0   12.75          0   7/1/2006   7/1/2006
54              0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
55              0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
56              0          0       0        0        0        0       0   12.75          0   7/1/2006   7/1/2006
57              0          0       0        0        0        0       0  11.425          0   7/1/2006   7/1/2006
58              0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan 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    2   114320
2      00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   420000
3      00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   420000
4      00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   416000
5      00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   800000
6      00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   408000
7      00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   250400
8      00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   668000
9      00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   493600
10     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   328000
11     00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied    2   232000
12     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   319600
13     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   320000
14     00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   448000
15     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   392000
16     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   110400
17     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   122400
18     00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   320000
19     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   339200
20     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   237600
21     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   696000
22     00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   304000
23     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   144500
24     00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   114400
25     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   222400
26       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   313600
27       8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   164000
28       7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   119920
29       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   892000
30       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   159520
31       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   344000
32       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   279920
33       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2  93195.2
34       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2    85600
35       8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied    2   316000
36       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   188000
37       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   188400
38       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   360000
39       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   168000
40       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   216000
41       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   171200
42       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   155600
43       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   543920
44       8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   144000
45       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   400000
46       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   272000
47       8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   220000
48       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   211840
49       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   213534
50       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   452000
51       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   332000
52       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   215200
53       8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   221600
54       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   152000
55       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   336000
56       8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   204800
57       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   124000
58       8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   688000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1            0       20      100    142900         0
2            0       20      100    525000         0
3            0       20      100    525000         0
4            0       20      100    520000         0
5            0    18.71    93.55   1069000         0
6            0       20      100    510000         0
7            0       20      100    313000         0
8            0       20      100    835000         0
9            0       20      100    617000         0
10           0       20      100    410000         0
11           0       20      100    290000         0
12           0       20      100    399500         0
13           0       20      100    400000         0
14           0       20      100    560000         0
15           0       20      100    490000         0
16           0       20      100    138000         0
17           0       20      100    153000         0
18           0       20      100    400000         0
19           0       20      100    424000         0
20           0       20      100    297000         0
21           0       20      100    870000         0
22           0       15       95    380000         0
23           0       15      100    170000         0
24           0       20      100    143000         0
25           0       20      100    278000         0
26           0       20      100    392000         0
27           0       20      100    205000         0
28           0       20      100    150000         0
29           0       20      100   1115000         0
30           0       20      100    200000         0
31           0       20      100    435000         0
32           0       20      100    349900         0
33           0       20      100    116500         0
34           0       20      100    107000         0
35           0       15       95    395000         0
36           0       20      100    236000         0
37           0       20      100    236000         0
38           0       20      100    455000         0
39           0       20      100    210000         0
40           0       20      100    274000         0
41           0       20      100    215000         0
42           0       20      100    195000         0
43           0       20      100    680000         0
44           0       20      100    180000         0
45           0       20      100    510000         0
46           0       20      100    340000         0
47           0       20      100    275000         0
48           0       20      100    265000         0
49           0       20      100    270000         0
50           0       20      100    565000         0
51           0       20      100    420000         0
52           0       20      100    274000         0
53           0       20      100    277000         0
54           0       20      100    190000         0
55           0    19.77    98.83    425000         0
56           0       20      100    256000         0
57           0       20      100    155000         0
58           0       20      100    860000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1         142900 No MI       0                      Single Family     1 ALBUQUERQUE             NM 87121   596     0 49.47
2         525000 No MI       0                      Condomimium       1 MISSION VIEJO           CA 92692   632     0 49.82
3              0 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22046   574     0 49.51
4         520000 No MI       0                      Single Family     1 SAN DIEGO               CA 92126   604     0 49.32
5        1069000 No MI       0                      Single Family     1 NEWPORT BEACH           CA 92660   595     0 43.27
6              0 No MI       0                      Single Family     1 CHULA VISTA             CA 91911   580     0 49.39
7         313000 No MI       0                      Condomimium       1 SANTA ANA               CA 92705   620     0  44.6
8         835000 No MI       0                      Single Family     1 SAN CLEMENTE            CA 92673   590     0 46.71
9              0 No MI       0                      Single Family     1 VAN NUYS                CA 91405   736     0 43.36
10        410000 No MI       0                      Condomimium       1 NORWALK                 CA 90650   599     0 45.79
11             0 No MI       0                      Single Family     1 APPLE VALLEY            CA 92308   683     0 48.29
12        399500 No MI       0                      Single Family     1 NORWALK                 CA 90650   628     0 49.59
13        400000 No MI       0                      Single Family     1 PALMDALE                CA 93550   638     0 46.37
14             0 No MI       0                      Single Family     1 PICO RIVERA             CA 90660   638     0 49.91
15        490000 No MI       0                      Single Family     1 FORT LAUDERDALE         FL 33324   633     0  49.6
16        138000 No MI       0                      Single Family     1 EAST HARTFORD           CT  6118   621     0 31.16
17        153000 No MI       0                      Single Family     1 PHOENIX                 AZ 85009   628     0 48.23
18             0 No MI       0                      Condomimium       1 SAN JUAN CAPISTRANO     CA 92675   626     0 48.04
19        424000 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   651     0 45.95
20        297000 No MI       0                      Single Family     1 MESA                    AZ 85203   627     0 47.87
21        870000 No MI       0                      Single Family     1 LOSA ANGELES            CA 91367   607     0 49.84
22             0 No MI       0                      Single Family     1 RIALTO                  CA 92376   635     0 50.08
23        170000 No MI       0                      Single Family     1 PRESCOTT VALLEY         AZ 86314   623     0 34.72
24             0 No MI       0                      Single Family     1 RIVERDALE               GA 30296   607     0 47.26
25        278000 No MI       0                      Single Family     1 WOODBRIDGE              VA 22193   613     0 48.65
26        392000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92551   615     0 46.14
27             0 No MI       0                      Single Family     1 COMMERCE CITY           CO 80022   601     0 45.08
28        149900 No MI       0                      Condomimium       1 RICHMOND                VA 23220   636     0 35.16
29       1115000 No MI       0                      Single Family     1 TOLUCA LAKE AREA        CA 91601   626     0 18.07
30        199400 No MI       0                      Single Family     1 LAKE WORTH              FL 33463   640     0  40.5
31        430000 No MI       0                      Two Family        2 LOS ANGELES             CA 90022   670     0 48.97
32        349900 No MI       0                      Single Family     1 MENDON                  UT 84325   626     0 49.27
33        116494 No MI       0                      Single Family     1 PALM BAY                FL 32905   631     0 48.55
34        107000 No MI       0                      Single Family     1 CHIPPEWA FALLS          WI 54729   589     0 44.31
35             0 No MI       0                      Two Family        2 LOWELL                  MA  1852   669     0 45.26
36        235000 No MI       0                      Single Family     1 MIRAMAR                 FL 33023   623     0 44.65
37        235500 No MI       0                      Single Family     1 PEORIA                  AZ 85345   604     0 49.55
38        450000 No MI       0                      Single Family     1 LOS ANGELES             CA 90037   627     0 39.56
39        210000 No MI       0                      Single Family     1 ALBANY                  OR 97322   603     0 37.46
40        270000 No MI       0                      Single Family     1 BRAWLEY                 CA 92227   607     0  31.7
41        214000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   607     0 23.93
42        194500 No MI       0                      Condomimium       1 HENDERSON               NV 89012   630     0 44.49
43        679900 No MI       0                      Single Family     1 ORANGE                  CA 92869   625     0 44.45
44             0 No MI       0                      Single Family     1 SPRING CREEK            NV 89815   621     0 49.65
45        500000 No MI       0                      Single Family     1 SAN DIEGO               CA 92114   623     0 49.86
46        340000 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92404   600     0 46.66
47             0 No MI       0                      Single Family     1 LAS VEGAS               NV 89122   634     0 48.28
48        264800 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89032   634     0 32.99
49        266918 No MI       0                      Single Family     1 ORMOND BEACH            FL 32176   636     0 39.05
50        565000 No MI       0                      Single Family     1 UPLAND                  CA 91786   628     0 46.36
51        415000 No MI       0                      Single Family     1 MIAMI                   FL 33155   628     0 45.42
52        269000 No MI       0                      Single Family     1 WOODBRIDGE              VA 22191   622     0 46.96
53             0 No MI       0                      Single Family     1 VISALIA                 CA 93277   639     0 42.52
54        190000 No MI       0                      Single Family     1 KISSIMMEE               FL 34759   635     0 46.34
55        425000 No MI       0                      Single Family     1 VALLEJO                 CA 94590   614     0 46.18
56             0 No MI       0                      Condomimium       1 HIGLEY                  AZ 85236   635     0 41.41
57        155000 No MI       0                      Single Family     1 DECATUR                 GA 30035   614     0 46.96
58             0 No MI       0                      Single Family     1 LAGUNA NIGUEL           CA 92677   640     0 44.43

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to 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         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2      Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3      Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4      Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
5      Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
6      Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
7      Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
8      Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
9      Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
10     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
11     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
12     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
13     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
14     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
15     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
16     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
17     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
18     Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
19     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
20     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
21     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
22     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
23     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
24     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
25     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
26     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
27     Wholesale         AXP   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
28     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
29     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
30     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
31     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
32     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
33     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
34     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
35     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
36     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
37     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
38     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
39     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
40     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
41     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
42     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
43     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
44     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
45     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
46     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
47     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
48     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
49     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
50     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
51     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
52     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
53     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
54     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
55     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
56     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
57     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
58     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
59     Fixed     Interest In Arrears   117600 117563.03 117,563.03   11.575  11.575       0.5    0   11.075  1171.32
60     Fixed     Interest In Arrears    31000  30991.93  30,991.93   12.425  12.425       0.5    0   11.925   329.05
61     Fixed     Interest In Arrears    72350  72333.17  72,333.17   12.925  12.925       0.5    0   12.425    796.1
62     Fixed     Interest In Arrears    75000  74971.77  74,971.77    10.75   10.75       0.5    0    10.25   700.11
63     Fixed     Interest In Arrears    77980  77940.55  77,940.55   12.575  12.575       0.5    0   12.075   836.79
64     Fixed     Interest In Arrears    48000  47988.45  47,988.45   12.775  12.775       0.5    0   12.275   522.55
65     Fixed     Interest In Arrears    25000  24985.57  24,985.57    11.99   11.99       0.5    0    11.49   256.97
66     Fixed     Interest In Arrears    26600  26588.03  26,588.03    9.925   9.925       0.5    0    9.425   231.97
67     Fixed     Interest In Arrears    56000  55981.66  55,981.66    11.39   11.39       0.5    0    10.89   549.87
68     Fixed     Interest In Arrears    32373  32363.71  32,363.71    11.99   11.99       0.5    0    11.49   332.75
69     Fixed     Interest In Arrears    79980  79958.11  79,958.11     12.2    12.2       0.5    0     11.7   835.02
70     Fixed     Interest In Arrears    25580  25571.08  25,571.08     11.1    11.1       0.5    0     10.6   245.54
71     Fixed     Interest In Arrears    31740  31731.69  31,731.69     12.4    12.4       0.5    0     11.9   336.29
72     Fixed     Interest In Arrears    45000  44982.69  44,982.69    10.65   10.65       0.5    0    10.15   416.69
73     Fixed     Interest In Arrears    18500  18464.35  18,464.35     12.4    12.4       0.5    0     11.9   226.82
74     Fixed     Interest In Arrears    43000  42987.66  42,987.66    11.99   11.99       0.5    0    11.49   441.98
75     Fixed     Interest In Arrears    16000  15928.33  15,928.33    11.49   11.49       0.5    0    10.99   224.87
76     Fixed     Interest In Arrears    24000  23942.36  23,942.36    10.05   10.05       0.5    0     9.55   258.64
77     Fixed     Interest In Arrears    62000  61982.06  61,982.06    11.95   11.95       0.5    0    11.45   635.36
78     Fixed     Interest In Arrears   107000 106965.42 106,965.42    11.45   11.45       0.5    0    10.95  1055.54
79     Fixed     Interest In Arrears    30000  29992.49  29,992.49     12.6    12.6       0.5    0     12.1   322.51
80     Fixed     Interest In Arrears    17368   17333.2  17,333.20    11.99   11.99       0.5    0    11.49   208.34
81     Fixed     Interest In Arrears    21380  21332.75  21,332.75    10.95   10.95       0.5    0    10.45   242.34
82     Fixed     Interest In Arrears    27920  27913.24  27,913.24    12.75   12.75       0.5    0    12.25   303.41
83     Fixed     Interest In Arrears    36000  35990.78  35,990.78     12.5    12.5       0.5    0       12   384.22
84     Fixed     Interest In Arrears    78183  78155.06  78,155.06    10.99   10.99       0.5    0    10.49   743.97
85     Fixed     Interest In Arrears    60780  60763.54  60,763.54    12.25   12.25       0.5    0    11.75   636.92
86     Fixed     Interest In Arrears    43600  43588.84  43,588.84     12.5    12.5       0.5    0       12   465.33
87     Fixed     Interest In Arrears   105380  105354.5 105,354.50    12.75   12.75       0.5    0    12.25  1145.16
88     Fixed     Interest In Arrears    37380   37365.1  37,365.10    10.49   10.49       0.5    0     9.99   341.66
89     Fixed     Interest In Arrears    21600  21557.47  21,557.47   12.175  12.175       0.5    0   11.675   261.68
90     Fixed     Interest In Arrears    25980  25973.23  25,973.23   12.425  12.425       0.5    0   11.925   275.77
91     Fixed     Interest In Arrears    53000  52987.25  52,987.25   12.775  12.775       0.5    0   12.275   576.98
92     Fixed     Interest In Arrears    44000  43984.04  43,984.04   10.925  10.925       0.5    0   10.425   416.54
93     Fixed     Interest In Arrears   109980 109948.45 109,948.45    11.99   11.99       0.5    0    11.49  1130.43
94     Fixed     Interest In Arrears   199000 198907.16 198,907.16     9.75    9.75       0.5    0     9.25  1709.72
95     Fixed     Interest In Arrears    23500  23455.11  23,455.11    12.49   12.49       0.5    0    11.99   289.49
96     Fixed     Interest In Arrears    22500  22455.39  22,455.39     12.1    12.1       0.5    0     11.6   271.49
97     Fixed     Interest In Arrears    19900  19862.74  19,862.74     12.7    12.7       0.5    0     12.2   247.87
98     Fixed     Interest In Arrears    49000  48986.51  48,986.51   12.175  12.175       0.5    0   11.675   510.64
99     Fixed     Interest In Arrears    43810  43796.22  43,796.22   11.575  11.575       0.5    0   11.075   436.36
100    Fixed     Interest In Arrears    23300   23251.1  23,251.10     11.5    11.5       0.5    0       11   272.19
101    Fixed     Interest In Arrears    59900  59879.55  59,879.55     11.2    11.2       0.5    0     10.7   579.52
102    Fixed     Interest In Arrears    67000  66980.82  66,980.82       12      12       0.5    0     11.5   689.18
103    Fixed     Interest In Arrears    22800  22757.31  22,757.31     12.7    12.7       0.5    0     12.2   283.99
104    Fixed     Interest In Arrears    46000  45987.82  45,987.82    12.35   12.35       0.5    0    11.85    485.6
105    Fixed     Interest In Arrears    49000   48984.6  48,984.60   11.575  11.575       0.5    0   11.075   488.05
106    Fixed     Interest In Arrears    41600  41590.32  41,590.32   12.925  12.925       0.5    0   12.425   457.75
107    Fixed     Interest In Arrears    27000  26991.22  26,991.22   11.425  11.425       0.5    0   10.925   265.84
108    Fixed     Interest In Arrears    23400  23353.93  23,353.93   12.175  12.175       0.5    0   11.675   283.48
109    Fixed     Interest In Arrears    77380  77346.85  77,346.85    10.15   10.15       0.5    0     9.65   687.66
110    Fixed     Interest In Arrears    33600  33589.49  33,589.49     11.6    11.6       0.5    0     11.1   335.31
111    Fixed     Interest In Arrears    34800  34789.06  34,789.06   11.575  11.575       0.5    0   11.075   346.62
112    Fixed     Interest In Arrears    55980  55959.99  55,959.99    10.99   10.99       0.5    0    10.49   532.69
113    Fixed     Interest In Arrears    17095  17062.99  17,062.99     12.7    12.7       0.5    0     12.2   212.93
114    Fixed     Interest In Arrears    32500  32490.68  32,490.68    11.99   11.99       0.5    0    11.49   334.05
115    Fixed     Interest In Arrears    64000  63985.03  63,985.03     12.9    12.9       0.5    0     12.4   702.97
116    Fixed     Interest In Arrears    44400  44389.25  44,389.25    12.75   12.75       0.5    0    12.25    482.5

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
59     1171.32   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
60      329.05   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
61       796.1   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
62      700.11   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
63      836.79   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
64      522.55    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
65      256.97    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
66      231.97    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
67      549.87   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
68      332.75    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
69      835.02    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
70      245.54   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
71      336.29   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
72      416.69    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
73      226.82   6/21/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
74      441.98   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
75      224.87    6/2/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
76      258.64   5/26/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
77      635.36   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
78     1055.54   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
79      322.51   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
80      208.34    6/7/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
81      242.34   6/19/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
82      303.41   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
83      384.22    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
84      743.97   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
85      636.92   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
86      465.33    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
87     1145.16   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
88      341.66    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
89      261.68    6/5/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
90      275.77   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
91      576.98    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
92      416.54    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
93     1130.43    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
94     1709.72   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
95      289.49   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
96      271.49   6/12/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
97      247.87   6/12/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
98      510.64   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
99      436.36    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
100     272.19   6/20/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
101     579.52   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
102     689.18   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
103     283.99    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
104      485.6   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
105     488.05   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
106     457.75   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
107     265.84   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
108     283.48   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
109     687.66   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
110     335.31   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
111     346.62   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
112     532.69   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
113     212.93   6/12/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
114     334.05   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
115     702.97   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
116      482.5   6/16/2006  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>
59     Not a Balloon Loan 30 YR FXD    0      0
60     Not a Balloon Loan 30 YR FXD    0      0
61     Not a Balloon Loan 30 YR FXD    0      0
62     Not a Balloon Loan 30 YR FXD    0      0
63     Not a Balloon Loan 30 YR FXD    0      0
64     Not a Balloon Loan 30 YR FXD    0      0
65     Not a Balloon Loan 30 YR FXD    0      0
66     Not a Balloon Loan 30 YR FXD    0      0
67     Not a Balloon Loan 30 YR FXD    0      0
68     Not a Balloon Loan 30 YR FXD    0      0
69     Not a Balloon Loan 30 YR FXD    0      0
70     Not a Balloon Loan 30 YR FXD    0      0
71     Not a Balloon Loan 30 YR FXD    0      0
72     Not a Balloon Loan 30 YR FXD    0      0
73     Not a Balloon Loan 15 YR FXD    0      0
74     Not a Balloon Loan 30 YR FXD    0      0
75     Not a Balloon Loan 10 YR FXD    0      0
76     Not a Balloon Loan 15 YR FXD    0      0
77     Not a Balloon Loan 30 YR FXD    0      0
78     Not a Balloon Loan 30 YR FXD    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 15 YR FXD    0      0
82     Not a Balloon Loan 30 YR FXD    0      0
83     Not a Balloon Loan 30 YR FXD    0      0
84     Not a Balloon Loan 30 YR FXD    0      0
85     Not a Balloon Loan 30 YR FXD    0      0
86     Not a Balloon Loan 30 YR FXD    0      0
87     Not a Balloon Loan 30 YR FXD    0      0
88     Not a Balloon Loan 30 YR FXD    0      0
89     Not a Balloon Loan 15 YR FXD    0      0
90     Not a Balloon Loan 30 YR FXD    0      0
91     Not a Balloon Loan 30 YR FXD    0      0
92     Not a Balloon Loan 30 YR FXD    0      0
93     Not a Balloon Loan 30 YR FXD    0      0
94     Not a Balloon Loan 30 YR FXD    0      0
95     Not a Balloon Loan 15 YR FXD    0      0
96     Not a Balloon Loan 15 YR FXD    0      0
97     Not a Balloon Loan 15 YR FXD    0      0
98     Not a Balloon Loan 30 YR FXD    0      0
99     Not a Balloon Loan 30 YR FXD    0      0
100    Not a Balloon Loan 15 YR FXD    0      0
101    Not a Balloon Loan 30 YR FXD    0      0
102    Not a Balloon Loan 30 YR FXD    0      0
103    Not a Balloon Loan 15 YR FXD    0      0
104    Not a Balloon Loan 30 YR FXD    0      0
105    Not a Balloon Loan 30 YR FXD    0      0
106    Not a Balloon Loan 30 YR FXD    0      0
107    Not a Balloon Loan 30 YR FXD    0      0
108    Not a Balloon Loan 15 YR FXD    0      0
109    Not a Balloon Loan 30 YR FXD    0      0
110    Not a Balloon Loan 30 YR FXD    0      0
111    Not a Balloon Loan 30 YR FXD    0      0
112    Not a Balloon Loan 30 YR FXD    0      0
113    Not a Balloon Loan 15 YR FXD    0      0
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 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
59              0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
60              0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
61              0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006
62              0          0       0        0        0        0       0   10.75          0   7/1/2006   7/1/2006
63              0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
64              0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
65              0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
66              0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
67              0          0       0        0        0        0       0   11.39          0 00/00/0000 00/00/0000
68              0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
69              0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
70              0          0       0        0        0        0       0    11.1          0 00/00/0000 00/00/0000
71              0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
72              0          0       0        0        0        0       0   10.65          0 00/00/0000 00/00/0000
73              0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
74              0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
75              0          0       0        0        0        0       0   11.49          0 00/00/0000 00/00/0000
76              0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
77              0          0       0        0        0        0       0   11.95          0 00/00/0000 00/00/0000
78              0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
79              0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
80              0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
81              0          0       0        0        0        0       0   10.95          0 00/00/0000 00/00/0000
82              0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
83              0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
84              0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
85              0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
86              0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
87              0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
88              0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
89              0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
90              0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
91              0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
92              0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
93              0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
94              0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
95              0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
96              0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
97              0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
98              0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
99              0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
100             0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
101             0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
102             0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
103             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
104             0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
105             0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
106             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
107             0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
108             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
109             0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
110             0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
111             0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
112             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
113             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
114             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
115             0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
116             0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
59       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   470400
60       8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   124000
61       8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   289520
62       8/1/2006   8/1/2006       0 Home Improvement Full          Owner Occupied       2   392000
63     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   311920
64     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   192000
65     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100000
66     00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   106400
67     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   224000
68     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   183451
69     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   319920
70     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102320
71     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   126960
72     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   180000
73     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   166500
74     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
75     00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   288000
76     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    96000
77     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
78     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   428000
79     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
80     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    69470
81     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    85520
82     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   111680
83     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   144000
84     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   312734
85     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   243120
86     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   174400
87     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   421520
88     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   149520
89     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    86400
90     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   103920
91     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   212000
92     00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   176000
93     00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   439920
94     00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   796000
95     00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   399500
96     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    90000
97     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    79600
98     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   196000
99     00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   175236
100    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    93200
101    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   239600
102    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   268000
103    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    91200
104    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   184000
105    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   196000
106    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   166400
107    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   108000
108    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    93600
109    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   309520
110    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   134400
111    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   139200
112    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   223920
113    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   307710
114    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   130000
115    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   256000
116    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   177600

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
59           0       20      100    588000         0
60           0       20      100    155000         0
61           0       20      100    362000         0
62           0    15.31    95.31    490000         0
63           0       20      100    389900         0
64           0       20      100    240000         0
65           0       20      100    125000         0
66           0    19.95    99.77    133300         0
67           0       20      100    280000         0
68           0       15      100    215825         0
69           0       20      100    399900         0
70           0       20      100    127900         0
71           0       20      100    158700         0
72           0       20      100    225000         0
73           0       10      100    185000         0
74           0       20      100    215000         0
75           0        5       95    320000         0
76           0       20      100    120000         0
77           0       20      100    310000         0
78           0       20      100    535000         0
79           0       20      100    150000         0
80           0       20      100     86838         0
81           0       20      100    106900         0
82           0       20      100    139600         0
83           0       20      100    180000         0
84           0       20      100    390918         0
85           0       20      100    303900         0
86           0       20      100    218000         0
87           0       20      100    526900         0
88           0       20      100    186900         0
89           0       20      100    108000         0
90           0       20      100    129900         0
91           0       20      100    265000         0
92           0       20      100    220000         0
93           0       20      100    549900         0
94           0       20      100    995000         0
95           0        5       90    470000         0
96           0       20      100    112500         0
97           0       20      100     99500         0
98           0       20      100    245000         0
99           0       20      100    219046         0
100          0       20      100    116500         0
101          0       20      100    299500         0
102          0       20      100    335000         0
103          0       20      100    114000         0
104          0       20      100    230000         0
105          0       20      100    245000         0
106          0       20      100    208000         0
107          0       20      100    135000         0
108          0       20      100    117000         0
109          0       20      100    386900         0
110          0       20      100    168000         0
111          0       20      100    174000         0
112          0       20      100    279900         0
113          0        5       95    341900         0
114          0       20      100    162500         0
115          0       20      100    320000         0
116          0       20      100    222000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
59        588000 No MI       0                      Single Family     1 FULLERTON               CA 92832   623     0 35.97
60        155000 No MI       0                      Single Family     1 PENDLETON               SC 29670   615     0 30.35
61        361900 No MI       0                      Single Family     1 MORENO VALLEY           CA 92557   624     0 38.92
62             0 No MI       0                      Single Family     1 GARDENA                 CA 90247   623     0 49.96
63        389900 No MI       0                      Two Family        2 BERWYN                  IL 60402   635     0 50.42
64        240000 No MI       0                      Single Family     1 CRYSTAL                 MN 55429   632     0 45.18
65        125000 No MI       0                      Single Family     1 LEBANON                 IN 46052   597     0 35.39
66             0 No MI       0                      Single Family     1 MARSEILLES              IL 61341   681     0 42.87
67        280000 No MI       0                      Two Family        2 CHICAGO                 IL 60644   604     0  46.5
68        215825 No MI       0                      Single Family     1 BIG LAKE                MN 55309   584     0 39.52
69        399900 No MI       0                      Two Family        2 CHICAGO                 IL 60632   636     0 49.52
70        127900 No MI       0                      Single Family     1 SAUK VILLAGE            IL 60411   605     0    50
71        158700 No MI       0                      Single Family     1 HANOVER PARK            IL 60133   634     0 40.31
72        225000 No MI       0                      Two Family        2 MINNEAPOLIS             MN 55411   676     0 50.43
73        185000 No MI       0                      Single Family     1 CHICAGO                 IL 60617   582     0  48.9
74        215000 No MI       0                      Single Family     1 BELLWODD                IL 60104   616     0 47.24
75        320000 No MI       0                      Two Family        2 PATERSON                NJ  7503   704     0 46.67
76        120000 No MI       0                      Condomimium       1 CHICAGO                 IL 60660   643     0 46.75
77        310000 No MI       0                      Two Family        2 CHICAGO                 IL 60619   616     0 49.49
78        535000 No MI       0                      Single Family     1 BARRINGTON              IL 60010   648     0 49.46
79        150000 No MI       0                      Single Family     1 TAYLOR                  MI 48180   597     0 35.74
80         86838 No MI       0                      Single Family     1 CONNELLSVILLE           PA 15425   606     0 43.51
81        106900 No MI       0                      Single Family     1 HEYWORTH                IL 61745   642     0 46.06
82        139600 No MI       0                      Condomimium       1 PALATINE                IL 60074   621     0 38.35
83        180000 No MI       0                      Single Family     1 KENNESAW                GA 30144   632     0 49.95
84        390918 No MI       0                      Single Family     1 SPRING                  TX 77386   627     0 46.67
85        303900 No MI       0                      Single Family     1 CAPE CORAL              FL 33993   632     0 42.07
86        218000 No MI       0                      Single Family     1 GRAND RAPIDS            MI 49508   589     0 45.96
87        526900 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22408   633     0 43.05
88        186900 No MI       0                      Condomimium       1 AURORA                  IL 60502   688     0 34.18
89        108000 No MI       0                      Condomimium       1 BRADENTON               FL 34207   614     0 38.56
90        129900 No MI       0                      Single Family     1 MAPLETON                MN 56065   608     0 41.93
91        265000 No MI       0                      Single Family     1 OCOEE                   FL 34761   632     0 44.58
92             0 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55404   683     0 48.15
93        549900 No MI       0                      Single Family     1 MIRAMAR                 FL 33029   630     0 49.66
94             0 No MI       0                      Single Family     1 BROOKLYN                NY 11229   693     0 49.42
95             0 No MI       0                      Condomimium       1 LEONI TWP               MI 49201   643     0  46.9
96        112500 No MI       0                      Single Family     1 STANFIELD               NC 28163   591     0 45.42
97         99500 No MI       0                      Single Family     1 CAMBRIA                 WI 53923   590     0 38.42
98        245000 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55443   608     0 46.12
99        219046 No MI       0                      Single Family     1 MATTESON                IL 60443   625     0 49.98
100       116500 No MI       0                      Condomimium       1 COLORADO SPRINGS        CO 80916   604     0 44.99
101       299500 No MI       0                      Single Family     1 HOFFMAN ESTATES         IL 60195   661     0 49.81
102       335000 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20772   610     0  49.5
103       114000 No MI       0                      Single Family     1 DALLAS                  TX 75228   596     0 49.41
104            0 No MI       0                      Single Family     1 AMHERT                  WI 54406   644     0 48.94
105       245000 No MI       0                      Single Family     1 SOUTH HOLLAND           IL 60473   622     0 49.97
106            0 No MI       0                      Single Family     1 LOUISVILLE              KY 40205   631     0 35.67
107       135000 No MI       0                      Single Family     1 MENTOR                  OH 44060   624     0 35.86
108       117000 No MI       0                      Single Family     1 HOUSTON                 TX 77065   609     0 49.11
109       386900 No MI       0                      Single Family     1 STATEN ISLAN            NY 10310   647     0 50.13
110       168000 No MI       0                      Single Family     1 ELGIN                   IL 60120   659     0 42.13
111       174000 No MI       0                      Single Family     1 BRUNSWICK               OH 44212   639     0 48.54
112       279900 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55443   628     0 27.29
113       341900 No MI       0                      Condomimium       1 SLYMAR                  CA 91342   711     0 48.48
114       162500 No MI       0                      Single Family     1 ARNOLD                  MO 63010   604     0 49.82
115       320000 No MI       0                      Single Family     1 DELRAY BEACH            FL 33484   621     0 48.11
116       222000 No MI       0                      Single Family     1 OLATHE                  KS 66062   622     0 48.82

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
59     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
60     Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
61     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
62     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
63     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
64     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
65     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
66     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
67     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
68     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
69     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
70     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
71     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
72     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
73     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
74     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
75     Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
76     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
77     Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
78     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
79     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
80     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
81     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
82     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
83     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
84     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
85     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
86     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
87     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
88     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
89     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
90     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
91     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
92     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
93     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
94     Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
95     Wholesale         AXP   No       7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
96     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
97     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
98     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
99     Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
100    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
101    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
102    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
103    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
104    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
105    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
106    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
107    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
108    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
109    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
110    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
111    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
112    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
113    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
114    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
115    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
116    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
117    Fixed     Interest In Arrears    20000     19959  19,959.00    11.75   11.75       0.5    0    11.25   236.83
118    Fixed     Interest In Arrears    18600  18564.83  18,564.83     12.6    12.6       0.5    0     12.1   230.47
119    Fixed     Interest In Arrears    50850  50832.83  50,832.83    11.25   11.25       0.5    0    10.75   493.89
120    Fixed     Interest In Arrears    39400  39387.33  39,387.33   11.475  11.475       0.5    0   10.975   389.43
121    Fixed     Interest In Arrears   111000 110972.22 110,972.22     12.6    12.6       0.5    0     12.1  1193.28
122    Fixed     Interest In Arrears    51615  51600.47  51,600.47   12.075  12.075       0.5    0   11.575   533.91
123    Fixed     Interest In Arrears    26940  26932.41  26,932.41   12.075  12.075       0.5    0   11.575   278.67
124    Fixed     Interest In Arrears   128000 127956.31 127,956.31     11.2    11.2       0.5    0     10.7  1238.36
125    Fixed     Interest In Arrears    48000   47983.7  47,983.70   11.225  11.225       0.5    0   10.725    465.3
126    Fixed     Interest In Arrears    25250  25203.84  25,203.84    12.95   12.95       0.5    0    12.45   318.65
127    Fixed     Interest In Arrears    34875  34863.16  34,863.16   11.225  11.225       0.5    0   10.725   338.07
128    Fixed     Interest In Arrears    42750  42736.26  42,736.26   11.475  11.475       0.5    0   10.975   422.54
129    Fixed     Interest In Arrears    37000   36991.1  36,991.10   12.775  12.775       0.5    0   12.275    402.8
130    Fixed     Interest In Arrears    18980  18939.12  18,939.12   11.225  11.225       0.5    0   10.725   218.42
131    Fixed     Interest In Arrears    31780  31646.45  31,646.45   12.575  12.575       0.5    0   12.075   466.58
132    Fixed     Interest In Arrears    49980  49963.93  49,963.93   11.475  11.475       0.5    0   10.975      494
133    Fixed     Interest In Arrears   102400 102377.49 102,377.49   13.175  13.175       0.5    0   12.675  1146.78
134    Fixed     Interest In Arrears    76800  76778.38  76,778.38   12.075  12.075       0.5    0   11.575   794.42
135    Fixed     Interest In Arrears    28200  28190.63  28,190.63   11.325  11.325       0.5    0   10.825   275.51
136    Fixed     Interest In Arrears    47400  47383.91  47,383.91   11.225  11.225       0.5    0   10.725   459.48
137    Fixed     Interest In Arrears    47980  47967.99  47,967.99     12.6    12.6       0.5    0     12.1    515.8
138    Fixed     Interest In Arrears    41400  41390.36  41,390.36   12.925  12.925       0.5    0   12.425   455.55
139    Fixed     Interest In Arrears    46000  45987.34  45,987.34   12.175  12.175       0.5    0   11.675   479.37
140    Fixed     Interest In Arrears    26980  26971.03  26,971.03   11.325  11.325       0.5    0   10.825   263.59
141    Fixed     Interest In Arrears    73000  72977.18  72,977.18     11.6    11.6       0.5    0     11.1   728.49
142    Fixed     Interest In Arrears   101000 100976.64 100,976.64    12.95   12.95       0.5    0    12.45  1113.32
143    Fixed     Interest In Arrears    44520     44506  44,506.00   11.575  11.575       0.5    0   11.075   443.43
144    Fixed     Interest In Arrears    17000  16964.65  16,964.65     11.6    11.6       0.5    0     11.1   199.68
145    Fixed     Interest In Arrears    36000  35991.67  35,991.67    12.95   12.95       0.5    0    12.45   396.83
146    Fixed     Interest In Arrears    20900  20860.86  20,860.86     12.7    12.7       0.5    0     12.2   260.33
147    Fixed     Interest In Arrears    25200  25189.76  25,189.76     10.4    10.4       0.5    0      9.9   228.64
148    Fixed     Interest In Arrears    31950  31939.44  31,939.44    11.35   11.35       0.5    0    10.85   312.75
149    Fixed     Interest In Arrears    70000  69983.72  69,983.72   12.925  12.925       0.5    0   12.425   770.24
150    Fixed     Interest In Arrears    94000  93965.92  93,965.92   10.925  10.925       0.5    0   10.425   889.87
151    Fixed     Interest In Arrears    40259  40250.15  40,250.15   13.175  13.175       0.5    0   12.675   450.86
152    Fixed     Interest In Arrears    26500  26493.51  26,493.51     12.7    12.7       0.5    0     12.2   286.95
153    Fixed     Interest In Arrears    79800  79781.43  79,781.43   12.925  12.925       0.5    0   12.425   878.08
154    Fixed     Interest In Arrears    20800  20761.88  20,761.88   12.925  12.925       0.5    0   12.425   262.15
155    Fixed     Interest In Arrears    65947  65930.86  65,930.86     12.7    12.7       0.5    0     12.2   714.08
156    Fixed     Interest In Arrears    30380  30372.56  30,372.56     12.7    12.7       0.5    0     12.2   328.96
157    Fixed     Interest In Arrears    48000  47988.83  47,988.83   12.925  12.925       0.5    0   12.425   528.17
158    Fixed     Interest In Arrears    29480  29472.15  29,472.15   12.325  12.325       0.5    0   11.825   310.63
159    Fixed     Interest In Arrears    70000  69977.99  69,977.99   11.575  11.575       0.5    0   11.075   697.22
160    Fixed     Interest In Arrears    35000  34991.86  34,991.86   12.925  12.925       0.5    0   12.425   385.12
161    Fixed     Interest In Arrears    53400  53384.11  53,384.11   11.825  11.825       0.5    0   11.325    542.1
162    Fixed     Interest In Arrears    81000  80973.25  80,973.25    11.35   11.35       0.5    0    10.85   792.88
163    Fixed     Interest In Arrears    28780  28772.33  28,772.33   12.325  12.325       0.5    0   11.825   303.26
164    Fixed     Interest In Arrears    36700  36690.45  36,690.45   12.425  12.425       0.5    0   11.925   389.55
165    Fixed     Interest In Arrears    37700  37686.33  37,686.33   10.925  10.925       0.5    0   10.425    356.9
166    Fixed     Interest In Arrears    18285  18250.76  18,250.76     12.7    12.7       0.5    0     12.2   227.76
167    Fixed     Interest In Arrears    60000  59980.07  59,980.07   11.325  11.325       0.5    0   10.825   586.18
168    Fixed     Interest In Arrears    98000  97967.63  97,967.63    11.35   11.35       0.5    0    10.85   959.29
169    Fixed     Interest In Arrears    24000  23956.02  23,956.02   12.925  12.925       0.5    0   12.425   302.48
170    Fixed     Interest In Arrears    34400  34391.58  34,391.58     12.7    12.7       0.5    0     12.2   372.49
171    Fixed     Interest In Arrears    27600  27593.58  27,593.58   12.925  12.925       0.5    0   12.425    303.7
172    Fixed     Interest In Arrears    51200  51185.91  51,185.91   12.175  12.175       0.5    0   11.675   533.56
173    Fixed     Interest In Arrears    32400  32389.24  32,389.24   11.325  11.325       0.5    0   10.825   316.54
174    Fixed     Interest In Arrears    36400  36383.98  36,383.98   10.025  10.025       0.5    0    9.525   320.11

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
117     236.83   6/21/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
118     230.47   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
119     493.89   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
120     389.43   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
121    1193.28   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
122     533.91    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
123     278.67   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
124    1238.36   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
125      465.3   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
126     318.65   6/20/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
127     338.07    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
128     422.54   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
129      402.8   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
130     218.42   5/26/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
131     466.58   6/14/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120       24
132        494    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
133    1146.78   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
134     794.42    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
135     275.51   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
136     459.48   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
137      515.8   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
138     455.55   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
139     479.37   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
140     263.59   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
141     728.49   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
142    1113.32   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
143     443.43   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
144     199.68    6/8/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
145     396.83   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
146     260.33   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
147     228.64   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
148     312.75   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
149     770.24    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
150     889.87    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
151     450.86   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
152     286.95   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
153     878.08   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
154     262.15   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
155     714.08    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
156     328.96   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
157     528.17   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
158     310.63   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
159     697.22   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
160     385.12    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
161      542.1   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
162     792.88   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
163     303.26   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
164     389.55   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
165      356.9   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
166     227.76   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
167     586.18   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
168     959.29   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
169     302.48   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
170     372.49   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
171      303.7   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
172     533.56   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
173     316.54   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
174     320.11   6/15/2006  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>
117    Not a Balloon Loan 15 YR FXD    0      0
118    Not a Balloon Loan 15 YR FXD    0      0
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 30 YR FXD    0      0
123    Not a Balloon Loan 30 YR FXD    0      0
124    Not a Balloon Loan 30 YR FXD    0      0
125    Not a Balloon Loan 30 YR FXD    0      0
126    Not a Balloon Loan 15 YR FXD    0      0
127    Not a Balloon Loan 30 YR FXD    0      0
128    Not a Balloon Loan 30 YR FXD    0      0
129    Not a Balloon Loan 30 YR FXD    0      0
130    Not a Balloon Loan 15 YR FXD    0      0
131    Not a Balloon Loan 10 YR FXD    0      0
132    Not a Balloon Loan 30 YR FXD    0      0
133    Not a Balloon Loan 30 YR FXD    0      0
134    Not a Balloon Loan 30 YR FXD    0      0
135    Not a Balloon Loan 30 YR FXD    0      0
136    Not a Balloon Loan 30 YR FXD    0      0
137    Not a Balloon Loan 30 YR FXD    0      0
138    Not a Balloon Loan 30 YR FXD    0      0
139    Not a Balloon Loan 30 YR FXD    0      0
140    Not a Balloon Loan 30 YR FXD    0      0
141    Not a Balloon Loan 30 YR FXD    0      0
142    Not a Balloon Loan 30 YR FXD    0      0
143    Not a Balloon Loan 30 YR FXD    0      0
144    Not a Balloon Loan 15 YR FXD    0      0
145    Not a Balloon Loan 30 YR FXD    0      0
146    Not a Balloon Loan 15 YR FXD    0      0
147    Not a Balloon Loan 30 YR FXD    0      0
148    Not a Balloon Loan 30 YR FXD    0      0
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 15 YR FXD    0      0
155    Not a Balloon Loan 30 YR FXD    0      0
156    Not a Balloon Loan 30 YR FXD    0      0
157    Not a Balloon Loan 30 YR FXD    0      0
158    Not a Balloon Loan 30 YR FXD    0      0
159    Not a Balloon Loan 30 YR FXD    0      0
160    Not a Balloon Loan 30 YR FXD    0      0
161    Not a Balloon Loan 30 YR FXD    0      0
162    Not a Balloon Loan 30 YR FXD    0      0
163    Not a Balloon Loan 30 YR FXD    0      0
164    Not a Balloon Loan 30 YR FXD    0      0
165    Not a Balloon Loan 30 YR FXD    0      0
166    Not a Balloon Loan 15 YR FXD    0      0
167    Not a Balloon Loan 30 YR FXD    0      0
168    Not a Balloon Loan 30 YR FXD    0      0
169    Not a Balloon Loan 15 YR FXD    0      0
170    Not a Balloon Loan 30 YR FXD    0      0
171    Not a Balloon Loan 30 YR FXD    0      0
172    Not a Balloon Loan 30 YR FXD    0      0
173    Not a Balloon Loan 30 YR FXD    0      0
174    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
117             0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
118             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
119             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
120             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
121             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
122             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
123             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
124             0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
125             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
126             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
127             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
128             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
129             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
130             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
131             0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
132             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
133             0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
134             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
135             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
136             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
137             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
138             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
139             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
140             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
141             0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
142             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
143             0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
144             0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
145             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
146             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
147             0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
148             0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
149             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
150             0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
151             0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
152             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
153             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
154             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
155             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
156             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
157             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
158             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
159             0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
160             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
161             0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
162             0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
163             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
164             0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
165             0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
166             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
167             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
168             0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
169             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
170             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
171             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
172             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
173             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
174             0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
117    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   360000
118    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    74400
119    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   203450
120    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   157600
121    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   444000
122    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   206450
123    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107760
124    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   512000
125    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
126    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   454500
127    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   139500
128    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   242250
129    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   148000
130    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    75920
131    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127120
132    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   199920
133    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   409600
134    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   307200
135    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112800
136    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   189600
137    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   191920
138    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   165600
139    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184000
140    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107920
141    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   292000
142    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   404000
143    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   178080
144    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    68000
145    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   648000
146    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    83600
147    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100800
148    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   170400
149    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   280000
150    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   376000
151    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   161035
152    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   106000
153    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   319200
154    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    83200
155    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   263790
156    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   121520
157    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   192000
158    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   117920
159    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   280000
160    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   140000
161    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   213600
162    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   324000
163    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   115120
164    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   330300
165    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   150800
166    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   103615
167    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   240000
168    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   392000
169    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    96000
170    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   137600
171    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   110400
172    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   204800
173    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   129600
174    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   145600

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
117          0        5       95    400000         0
118          0       20      100     93000         0
119          0    19.99    99.99    254320         0
120          0       20      100    197000         0
121          0       20      100    555000         0
122          0       20      100    258077         0
123          0       20      100    134700         0
124          0       20      100    640000         0
125          0       20      100    240000         0
126          0        5       95    505000         0
127          0       20      100    174375         0
128          0       15      100    285000         0
129          0       20      100    185000         0
130          0       20      100     94900         0
131          0       20      100    158900         0
132          0       20      100    249900         0
133          0       20      100    512000         0
134          0       20      100    384000         0
135          0       20      100    141000         0
136          0       20      100    237000         0
137          0       20      100    239900         0
138          0       20      100    207000         0
139          0       20      100    230000         0
140          0       20      100    134900         0
141          0       20      100    365000         0
142          0       20      100    505000         0
143          0       20      100    222600         0
144          0       20      100     85000         0
145          0        5       95    720000         0
146          0       20      100    104500         0
147          0       20      100    126000         0
148          0       15       95    213000         0
149          0       20      100    350000         0
150          0       20      100    470000         0
151          0       20      100    201294         0
152          0       20      100    132500         0
153          0       20      100    399000         0
154          0       20      100    104000         0
155          0       20      100    329738         0
156          0       20      100    151900         0
157          0       20      100    240000         0
158          0       20      100    147400         0
159          0       20      100    350000         0
160          0       20      100    175000         0
161          0       20      100    267000         0
162          0       20      100    405000         0
163          0       20      100    143900         0
164          0       10      100    367000         0
165          0       20      100    188500         0
166          0       15      100    121900         0
167          0       20      100    300000         0
168          0       20      100    490000         0
169          0       20      100    120000         0
170          0       20      100    172000         0
171          0       20      100    138000         0
172          0       20      100    256000         0
173          0       20      100    162000         0
174          0       20      100    182000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
117            0 No MI       0                      Single Family     1 MEQUON                  WI 53092   656     0 49.48
118        93000 No MI       0                      Single Family     1 EDINBURGH               IN 46124   590     0 20.88
119       254320 No MI       0                      Single Family     1 BELVIDERE               IL 61008   643     0 45.55
120       197000 No MI       0                      Single Family     1 MOORESVILLE             NC 28115   624     0 31.91
121       555000 No MI       0                      Single Family     1 MIRAMAR                 FL 33027   590     0 48.88
122       258077 No MI       0                      Single Family     1 RICHMOND                VA 23225   605     0 42.96
123       134700 No MI       0                      Single Family     1 LAVERGNE                TN 37086   611     0 46.43
124       640000 No MI       0                      Single Family     1 DULUTH                  GA 30096   640     0 46.79
125       240000 No MI       0                      Single Family     1 MIAMI                   FL 33147   636     0    29
126       505000 No MI       0                      Two Family        2 UNION                   NJ  7083   653     0  44.9
127       174375 No MI       0                      Single Family     1 VILLA RICA              GA 30180   625     0 46.47
128       285000 No MI       0                      Single Family     1 PALMDALE                CA 93550   628     0 49.49
129            0 No MI       0                      Single Family     1 WESTMINSTER             CO 80031   621     0  46.1
130        94900 No MI       0                      Single Family     1 GREENSBORO              NC 27405   633     0 49.83
131       158900 No MI       0                      Single Family     1 PALM BAY                FL 32909   600     0 34.83
132       249900 No MI       0                      Two Family        2 CHICAGO                 IL 60620   620     0 41.05
133       512000 No MI       0                      Condomimium       1 AVENTURA                FL 33180   633     0 47.61
134       384000 No MI       0                      Single Family     1 NEW PORT RICHEY         FL 34654   615     0 39.68
135       141000 No MI       0                      Single Family     1 MABLETON                GA 30126   624     0  48.2
136       237000 No MI       0                      Single Family     1 DAVIE                   FL 33314   628     0 49.31
137       239900 No MI       0                      Single Family     1 SNELLVILLE              GA 30039   588     0 49.29
138       207000 No MI       0                      Single Family     1 PALM COAST              FL 32164   623     0 49.31
139       230000 No MI       0                      Single Family     1 OPA LOCKA               FL 33056   611     0 42.63
140       134900 No MI       0                      Single Family     1 LOWELL                  NC 28098   620     0 33.99
141       365000 No MI       0                      Single Family     1 MIAMI                   FL 33015   640     0  39.1
142       505000 No MI       0                      Two Family        2 LODI                    NJ  7644   590     0 31.82
143       222600 No MI       0                      Single Family     1 PALMYRA                 VA 22963   632     0 45.01
144            0 No MI       0                      Condomimium       1 HAMPTON                 VA 23669   646     0 38.73
145            0 No MI       0                      Two Family        2 CLIFFSIDE PARK          NJ  7010   676     0 40.49
146       104500 No MI       0                      Single Family     1 MCDONOUGH               GA 30253   592     0 43.98
147       126000 No MI       0                      Single Family     1 WAYNESBORO              VA 22980   640     0 40.23
148            0 No MI       0                      Single Family     1 SPRING HILL             FL 34606   645     0    46
149            0 No MI       0                      Single Family     1 PLANTATION              FL 33317   621     0    47
150            0 No MI       0                      Single Family     1 BRADENTON               FL 34203   698     0 47.41
151       201294 No MI       0                      Condomimium       1 HOMESTEAD               FL 33035   634     0 32.22
152       132500 No MI       0                      Condomimium       1 NORCROSS                GA 30092   583     0  38.8
153       399000 No MI       0                      Single Family     1 NORWALK                 CT  6851   628     0 41.92
154       104000 No MI       0                      Single Family     1 NASHVILLE               TN 37218   637     0 43.02
155       329738 No MI       0                      Single Family     1 DACULA                  GA 30019   595     0  49.3
156       151900 No MI       0                      Condomimium       1 DULUTH                  GA 30096   598     0  37.9
157            0 No MI       0                      Single Family     1 TAMPA                   FL 33614   637     0 49.59
158       147400 No MI       0                      Single Family     1 CAMPBELLSBURG           KY 40011   628     0 39.92
159       350000 No MI       0                      Single Family     1 LANHAM                  MD 20706   629     0 42.85
160            0 No MI       0                      Single Family     1 SUFFOLK                 VA 23434   633     0 46.83
161       267000 No MI       0                      Single Family     1 CAPE CORAL              FL 33909   632     0 43.24
162       405000 No MI       0                      Two Family        2 CHELSEA                 MA  2150   655     0 47.56
163       143900 No MI       0                      Condomimium       1 LAUDERDALE LAKES        FL 33311   607     0  43.8
164       367000 No MI       0                      Single Family     1 HIALEAH                 FL 33012   605     0  35.1
165       188500 No MI       0                      Single Family     1 VILLA RICA              GA 30180   685     0 43.18
166       121900 No MI       0                      Single Family     1 CHARLOTTE               NC 28269   589     0  42.7
167       300000 No MI       0                      Single Family     1 LAND O LAKES            FL 34638   637     0 40.96
168       490000 No MI       0                      Two Family        2 BRONX                   NY 10473   659     0 47.25
169       120000 No MI       0                      Single Family     1 DAYTONA BEACH           FL 32117   628     0    35
170       172000 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30043   580     0 35.39
171       138000 No MI       0                      Single Family     1 TAMPA                   FL 33619   640     0  38.1
172       256000 No MI       0                      Single Family     1 SUWANEE                 GA 30024   609     0 44.64
173            0 No MI       0                      Single Family     1 MCLEANSVILLE            NC 27301   629     0 46.96
174       182000 No MI       0                      Single Family     1 FAIRBURN                GA 30213   662     0 32.63

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
117    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
118    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
119    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
120    Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
121    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
122    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
123    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
124    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
125    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
126    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
127    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
128    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
129    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
130    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
131    Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
132    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
133    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
134    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
135    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
136    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
137    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
138    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
139    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
140    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
141    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
142    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
143    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
144    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
145    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
146    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
147    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
148    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
149    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
150    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
151    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
152    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
153    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
154    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
155    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
156    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
157    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
158    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     7     1     1      0      FHLT 2006-SA
159    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
160    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
161    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
162    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
163    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
164    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
165    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
166    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
167    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
168    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
169    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
170    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
171    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
172    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
173    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
174    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
175    Fixed     Interest In Arrears    32235  32226.12  32,226.12   12.175  12.175       0.5    0   11.675   335.93
176    Fixed     Interest In Arrears    34800  34791.91  34,791.91   12.925  12.925       0.5    0   12.425   382.92
177    Fixed     Interest In Arrears    43759  43744.47  43,744.47   11.325  11.325       0.5    0   10.825   427.51
178    Fixed     Interest In Arrears    20200  20107.58  20,107.58   11.125  11.125       0.5    0   10.625   279.69
179    Fixed     Interest In Arrears    85000  84972.07  84,972.07   11.375  11.375       0.5    0   10.875   833.66
180    Fixed     Interest In Arrears    38000  37991.16  37,991.16   12.925  12.925       0.5    0   12.425   418.13
181    Fixed     Interest In Arrears   117400 117369.44 117,369.44   12.425  12.425       0.5    0   11.925  1246.14
182    Fixed     Interest In Arrears    65057  65035.39  65,035.39   11.325  11.325       0.5    0   10.825   635.59
183    Fixed     Interest In Arrears    30000  29990.04  29,990.04   11.325  11.325       0.5    0   10.825   293.09
184    Fixed     Interest In Arrears    15750  15721.21  15,721.21    12.95   12.95       0.5    0    12.45   198.76
185    Fixed     Interest In Arrears    29980  29971.74  29,971.74   12.175  12.175       0.5    0   11.675   312.43
186    Fixed     Interest In Arrears    50000  49984.87  49,984.87    11.75   11.75       0.5    0    11.25   504.71
187    Fixed     Interest In Arrears   148000  147887.1 147,887.10   12.575  12.575       0.5    0   12.075  1588.16
188    Fixed     Interest In Arrears    83740  83718.93  83,718.93   12.575  12.575       0.5    0   12.075    898.6
189    Fixed     Interest In Arrears    36000  35991.81  35,991.81   13.025  13.025       0.5    0   12.525   398.94
190    Fixed     Interest In Arrears    54000  53985.63  53,985.63   12.325  12.325       0.5    0   11.825      569
191    Fixed     Interest In Arrears    50800  50784.72  50,784.72   11.775  11.775       0.5    0   11.275   513.76
192    Fixed     Interest In Arrears    78000  77972.34  77,972.34   11.025  11.025       0.5    0   10.525   744.29
193    Fixed     Interest In Arrears    76490  76473.56  76,473.56   13.275  13.275       0.5    0   12.775   862.61
194    Fixed     Interest In Arrears   181956 181908.64 181,908.64   12.425  12.425       0.5    0   11.925  1931.36
195    Fixed     Interest In Arrears    51000  50986.42  50,986.42   12.325  12.325       0.5    0   11.825   537.39
196    Fixed     Interest In Arrears   137000 136955.48 136,955.48   11.425  11.425       0.5    0   10.925  1348.87
197    Fixed     Interest In Arrears   200000 199929.07 199,929.07   11.025  11.025       0.5    0   10.525  1908.43
198    Fixed     Interest In Arrears    95400  95371.62  95,371.62   11.825  11.825       0.5    0   11.325   968.47
199    Fixed     Interest In Arrears    33980  33968.46  33,968.46   11.225  11.225       0.5    0   10.725   329.39
200    Fixed     Interest In Arrears    41400   41390.9  41,390.90   13.175  13.175       0.5    0   12.675   463.64
201    Fixed     Interest In Arrears   121000 120960.25 120,960.25   11.375  11.375       0.5    0   10.875  1186.73
202    Fixed     Interest In Arrears    38600  38589.95  38,589.95   12.425  12.425       0.5    0   11.925   409.72
203    Fixed     Interest In Arrears    62000  61985.49  61,985.49     12.9    12.9       0.5    0     12.4   681.01
204    Fixed     Interest In Arrears   137400 137354.36 137,354.36   11.325  11.325       0.5    0   10.825  1342.35
205    Fixed     Interest In Arrears    61200  61183.16  61,183.16   12.175  12.175       0.5    0   11.675   637.77
206    Fixed     Interest In Arrears    33400  33392.65  33,392.65   13.175  13.175       0.5    0   12.675   374.05
207    Fixed     Interest In Arrears    56000  55985.42  55,985.42   12.425  12.425       0.5    0   11.925   594.41
208    Fixed     Interest In Arrears    80000  79981.39  79,981.39   12.925  12.925       0.5    0   12.425   880.28
209    Fixed     Interest In Arrears    18800  18762.98  18,762.98   12.175  12.175       0.5    0   11.675   227.76
210    Fixed     Interest In Arrears    52000  51987.83  51,987.83     12.9    12.9       0.5    0     12.4   571.17
211    Fixed     Interest In Arrears    41200  41177.95  41,177.95   12.325  12.325       0.5    0   11.825   434.13
212    Fixed     Interest In Arrears    65400  65384.78  65,384.78   12.925  12.925       0.5    0   12.425   719.63
213    Fixed     Interest In Arrears    77000  76973.86  76,973.86   11.225  11.225       0.5    0   10.725   746.41
214    Fixed     Interest In Arrears    86200  86171.05  86,171.05   11.275  11.275       0.5    0   10.775   838.87
215    Fixed     Interest In Arrears    69800  69777.56  69,777.56   11.475  11.475       0.5    0   10.975    689.9
216    Fixed     Interest In Arrears    73000  72982.44  72,982.44   12.775  12.775       0.5    0   12.275   794.71
217    Fixed     Interest In Arrears    84000  83973.74  83,973.74     11.6    11.6       0.5    0     11.1   838.26
218    Fixed     Interest In Arrears    80000  79974.14  79,974.14    11.45   11.45       0.5    0    10.95   789.19
219    Fixed     Interest In Arrears    83200  83167.29  83,167.29    10.55   10.55       0.5    0    10.05   764.18
220    Fixed     Interest In Arrears    44980  44968.67  44,968.67   12.575  12.575       0.5    0   12.075   482.68
221    Fixed     Interest In Arrears    95800  95773.04  95,773.04   12.075  12.075       0.5    0   11.575   990.95
222    Fixed     Interest In Arrears    65000  64984.87  64,984.87   12.925  12.925       0.5    0   12.425   715.23
223    Fixed     Interest In Arrears    50000  49988.36  49,988.36   12.925  12.925       0.5    0   12.425   550.18
224    Fixed     Interest In Arrears    26648  26638.95  26,638.95   11.225  11.225       0.5    0   10.725   258.32
225    Fixed     Interest In Arrears   126000 125964.54 125,964.54   12.075  12.075       0.5    0   11.575  1303.34
226    Fixed     Interest In Arrears   135000 134942.16 134,942.16    10.15   10.15       0.5    0     9.65  1199.72
227    Fixed     Interest In Arrears    30000  29990.57  29,990.57   11.575  11.575       0.5    0   11.075   298.81
228    Fixed     Interest In Arrears    15400   15336.7  15,336.70    12.95   12.95       0.5    0    12.45   229.49
229    Fixed     Interest In Arrears   110000  109975.4 109,975.40     13.1    13.1       0.5    0     12.6  1225.43
230    Fixed     Interest In Arrears    75355  75311.55  75,311.55    11.99   11.99       0.5    0    11.49   774.54
231    Fixed     Interest In Arrears    89000  88976.57  88,976.57   12.375  12.375       0.5    0   11.875   941.24
232    Fixed     Interest In Arrears     8688   8566.71   8,566.71    10.99   10.99       0.5    0    10.49   119.63

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
175     335.93   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
176     382.92   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
177     427.51   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
178     279.69   6/21/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
179     833.66   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
180     418.13   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
181    1246.14   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
182     635.59   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
183     293.09   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
184     198.76   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
185     312.43   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
186     504.71   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
187    1588.16   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
188      898.6   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
189     398.94    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
190        569   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
191     513.76   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
192     744.29   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
193     862.61   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
194    1931.36   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
195     537.39   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
196    1348.87   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
197    1908.43   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
198     968.47   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
199     329.39   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
200     463.64   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
201    1186.73    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
202     409.72   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
203     681.01    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
204    1342.35    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
205     637.77   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
206     374.05   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
207     594.41   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
208     880.28    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
209     227.76   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
210     571.17    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
211     434.13   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
212     719.63   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
213     746.41   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
214     838.87    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
215      689.9   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
216     794.71    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
217     838.26   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
218     789.19   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
219     764.18   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
220     482.68   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
221     990.95   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
222     715.23    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
223     550.18   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
224     258.32   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
225    1303.34   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
226    1199.72   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
227     298.81   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
228     229.49   6/16/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
229    1225.43    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
230     774.54   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
231     941.24    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
232     119.63   3/16/2006  5/1/2006  4/1/2016 8/1/2006    4      120       116      120       12

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
175    Not a Balloon Loan 30 YR FXD    0      0
176    Not a Balloon Loan 30 YR FXD    0      0
177    Not a Balloon Loan 30 YR FXD    0      0
178    Not a Balloon Loan 10 YR FXD    0      0
179    Not a Balloon Loan 30 YR FXD    0      0
180    Not a Balloon Loan 30 YR FXD    0      0
181    Not a Balloon Loan 30 YR FXD    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 15 YR FXD    0      0
185    Not a Balloon Loan 30 YR FXD    0      0
186    Not a Balloon Loan 30 YR FXD    0      0
187    Not a Balloon Loan 30 YR FXD    0      0
188    Not a Balloon Loan 30 YR FXD    0      0
189    Not a Balloon Loan 30 YR FXD    0      0
190    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
194    Not a Balloon Loan 30 YR FXD    0      0
195    Not a Balloon Loan 30 YR FXD    0      0
196    Not a Balloon Loan 30 YR FXD    0      0
197    Not a Balloon Loan 30 YR FXD    0      0
198    Not a Balloon Loan 30 YR FXD    0      0
199    Not a Balloon Loan 30 YR FXD    0      0
200    Not a Balloon Loan 30 YR FXD    0      0
201    Not a Balloon Loan 30 YR FXD    0      0
202    Not a Balloon Loan 30 YR FXD    0      0
203    Not a Balloon Loan 30 YR FXD    0      0
204    Not a Balloon Loan 30 YR FXD    0      0
205    Not a Balloon Loan 30 YR FXD    0      0
206    Not a Balloon Loan 30 YR FXD    0      0
207    Not a Balloon Loan 30 YR FXD    0      0
208    Not a Balloon Loan 30 YR FXD    0      0
209    Not a Balloon Loan 15 YR FXD    0      0
210    Not a Balloon Loan 30 YR FXD    0      0
211    Not a Balloon Loan 30 YR FXD    0      0
212    Not a Balloon Loan 30 YR FXD    0      0
213    Not a Balloon Loan 30 YR FXD    0      0
214    Not a Balloon Loan 30 YR FXD    0      0
215    Not a Balloon Loan 30 YR FXD    0      0
216    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
220    Not a Balloon Loan 30 YR FXD    0      0
221    Not a Balloon Loan 30 YR FXD    0      0
222    Not a Balloon Loan 30 YR FXD    0      0
223    Not a Balloon Loan 30 YR FXD    0      0
224    Not a Balloon Loan 30 YR FXD    0      0
225    Not a Balloon Loan 30 YR FXD    0      0
226    Not a Balloon Loan 30 YR FXD    0      0
227    Not a Balloon Loan 30 YR FXD    0      0
228    Not a Balloon Loan 10 YR FXD    0      0
229    Not a Balloon Loan 30 YR FXD    0      0
230    Not a Balloon Loan 30 YR FXD    0      0
231    Not a Balloon Loan 30 YR FXD    0      0
232    Not a Balloon Loan 10 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
175             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
176             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
177             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
178             0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
179             0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
180             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
181             0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
182             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
183             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
184             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
185             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
186             0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
187             0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
188             0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
189             0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
190             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
191             0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
192             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
193             0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
194             0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
195             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
196             0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
197             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
198             0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
199             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
200             0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
201             0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
202             0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
203             0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
204             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
205             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
206             0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
207             0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
208             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
209             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
210             0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
211             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
212             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
213             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
214             0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
215             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
216             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
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   11.45          0 00/00/0000 00/00/0000
219             0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
220             0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
221             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
222             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
223             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
224             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
225             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
226             0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
227             0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
228             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
229             0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
230             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
231             0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
232             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
175    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   182665
176    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   139200
177    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   247962
178    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    80800
179    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   340000
180    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   152000
181    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   469600
182    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   260228
183    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
184    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   283500
185    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   119920
186    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   200000
187    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   593600
188    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   334960
189    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   144000
190    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   306000
191    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   203200
192    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   312000
193    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   305960
194    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2 727827.2
195    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   204000
196    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   548000
197    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   850000
198    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   381600
199    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   135920
200    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   165600
201    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   484000
202    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   154400
203    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   248000
204    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   549600
205    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   244800
206    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   133600
207    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   224000
208    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320000
209    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    75200
210    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   208800
211    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   164800
212    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   261600
213    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   308000
214    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   344800
215    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   279200
216    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   292000
217    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   336000
218    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320000
219    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   332800
220    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   179920
221    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   383200
222    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   260000
223    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   200000
224    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   106592
225    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   504000
226    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   540000
227    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
228    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   246400
229    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   440000
230    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   301420
231    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   356000
232    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156375

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
175          0       15      100    214900         0
176          0       20      100    174000         0
177          0       15      100    291720         0
178          0       20      100    101000         0
179          0       20      100    425000         0
180          0       19       95    200000         0
181          0       20      100    587000         0
182          0       20      100    325285         0
183          0       20      100    150000         0
184          0        5       95    315000         0
185          0       20      100    149900         0
186          0       20      100    250000         0
187          0    19.95    99.95    742000         0
188          0       20      100    418700         0
189          0       20      100    179999         0
190          0       15      100    360000         0
191          0       20      100    254000         0
192          0       20      100    390000         0
193          0       20      100    382450         0
194          0       20      100    909784         0
195          0       20      100    255000         0
196          0       20      100    685000         0
197          0    19.05      100   1050000         0
198          0       20      100    477000         0
199          0       20      100    169900         0
200          0       20      100    207000         0
201          0       20      100    605000         0
202          0       20      100    193000         0
203          0       20      100    310000         0
204          0       20      100    687000         0
205          0       20      100    306000         0
206          0       20      100    167000         0
207          0       20      100    280000         0
208          0       20      100    400000         0
209          0       20      100     94000         0
210          0    19.92    99.92    261000         0
211          0       20      100    206000         0
212          0       20      100    327000         0
213          0       20      100    385000         0
214          0       20      100    431000         0
215          0       20      100    349000         0
216          0    19.97    99.86    365500         0
217          0       20      100    420000         0
218          0       20      100    400000         0
219          0       20      100    416000         0
220          0       20      100    224900         0
221          0       20      100    479000         0
222          0       20      100    325000         0
223          0       20      100    250000         0
224          0       20      100    133240         0
225          0       20      100    630000         0
226          0       20      100    675000         0
227          0       20      100    150000         0
228          0        5       85    308000         0
229          0       20      100    550000         0
230          0       20      100    376775         0
231          0       20      100    445000         0
232          0        5       95    173750         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
175       214900 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30045   611     0 49.98
176       174000 No MI       0                      Condomimium       1 MIAMI                   FL 33179   629     0 49.78
177       291720 No MI       0                      Single Family     1 COLUMBIA                SC 29229   623     0  46.2
178       101000 No MI       0                      Single Family     1 TAYLORS                 SC 29687   675     0 25.54
179       425000 No MI       0                      Two Family        2 PASSAIC                 NJ  7055   673     0 47.82
180            0 No MI       0                      Single Family     1 FORT LAUDERDALE         FL 33311   621     0 41.03
181       587000 No MI       0                      Single Family     1 GARWOOD                 NJ  7027   605     0 48.73
182       325285 No MI       0                      Single Family     1 FLOWERY BRANCH          GA 30542   622     0  49.6
183       150000 No MI       0                      Single Family     1 ORANGE                  VA 22960   627     0 46.02
184       315000 No MI       0                      Single Family     1 HYATTSVILLE             MD 20782   725     0 31.17
185       149900 No MI       0                      Single Family     1 WARREN                  MI 48088   603     0 49.99
186       250000 No MI       0                      Single Family     1 LOUISVILLE              KY 40220   683     0 45.28
187       742000 No MI       0                      Two Family        2 FLUSHING                NY 11355   621     0 44.92
188       418700 No MI       0                      Single Family     1 CENTRAL ISLIP           NY 11722   614     0 41.36
189       179999 No MI       0                      Single Family     1 ORLANDO                 FL 32817   631     0 47.35
190       360000 No MI       0                      Single Family     1 MIRAMAR                 FL 33025   603     0 46.35
191       254000 No MI       0                      Single Family     1 HILO                    HI 96720   731     0 46.82
192       390000 No MI       0                      Two Family        2 PLAINFIELD              NJ  7063   683     0  47.6
193       382450 No MI       0                      Condomimium       1 ISSAQUAH                WA 98029   626     0 49.42
194       909784 No MI       0                      Single Family     1 TRACY                   CA 95376   614     0 49.21
195       255000 No MI       0                      Single Family     1 WHITEHALL               PA 18052   608     0 42.05
196       685000 No MI       0                      Two Family        2 BROOKLYN                NY 11236   680     0  48.8
197      1050000 No MI       0                      Single Family     1 HONOLULU                HI 96819   685     0 49.47
198       477000 No MI       0                      Single Family     1 ROSEDALE                NY 11422   629     0 48.23
199       169900 No MI       0                      Single Family     1 BUFORD                  GA 30519   625     0 36.62
200       207000 No MI       0                      Single Family     1 LAKE WORTH              FL 33463   627     0 45.33
201            0 No MI       0                      Single Family     1 WHITE PLAINS            MD 20695   667     0 49.84
202       193000 No MI       0                      Single Family     1 CANTON                  MI 48188   608     0 46.86
203       310000 No MI       0                      Condomimium       1 WAIANAE                 HI 96706   624     0 45.82
204       687000 No MI       0                      Single Family     1 SAN FRANCISCO           CA 94134   625     0 35.84
205       306000 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30045   603     0 40.28
206       167000 No MI       0                      Single Family     1 BUCKEYE                 AZ 85326   624     0 47.91
207       280000 No MI       0                      Condomimium       1 ANNANDALE               VA 22003   604     0  24.7
208       400000 No MI       0                      Single Family     1 KAPOLEI                 HI 96707   635     0 33.21
209        94000 No MI       0                      Single Family     1 ST ANTHONY              ID 83445   605     0 34.67
210            0 No MI       0                      Single Family     1 MIDLOTHIAN              VA 23112   620     0 44.46
211            0 No MI       0                      Single Family     1 SEAFORD                 DE 19973   604     0 44.97
212       327000 No MI       0                      Single Family     1 FLORISSANT              MO 63034   635     0 41.73
213       385000 No MI       0                      Single Family     1 POMPTON LAKES           NJ  7442   679     0 43.06
214       440000 No MI       0                      Single Family     1 UNIONDALE               NY 11553   700     0 40.33
215       349000 No MI       0                      Two Family        2 YONKERS                 NY 10703   664     0 42.39
216            0 No MI       0                      Single Family     1 MEMPHIS                 TN 38109   634     0 46.02
217       420000 No MI       0                      Two Family        2 ELIZABETH               NJ  7201   646     0 44.64
218       400000 No MI       0                      Two Family        2 PLAINFIELD              NJ  7060   649     0 46.37
219       416000 No MI       0                      Single Family     1 WAPPINGERS FALLS        NY 12590   656     0  17.5
220       224900 No MI       0                      Single Family     1 NEW CASTLE              DE 19720   615     0 38.54
221       479000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11581   604     0 44.71
222            0 No MI       0                      Single Family     1 HAMDEN                  CT  6517   632     0 49.91
223       250000 No MI       0                      Single Family     1 MIAMI                   FL 33186   623     0 47.46
224       133240 No MI       0                      Single Family     1 FORT WAYNE              IN 46815   629     0 39.21
225       630000 No MI       0                      Two Family        2 JAMAICA                 NY 11433   617     0 51.27
226       675000 No MI       0                      Single Family     1 BROOKLYN                NY 11218   650     0 21.22
227       150000 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30083   631     0 40.46
228       308000 No MI       0                      Three Family      3 NEWARK                  NJ  7108   620     0 49.24
229       550000 No MI       0                      Two Family        2 BROOKLYN                NY 11221   594     0 12.57
230       376775 No MI       0                      Single Family     1 LEESBURG                VA 20175   626     0 43.51
231       445000 No MI       0                      Two Family        2 MATTAPAN                MA  2126   621     0 49.54
232       173750 No MI       0                      Single Family     1 CEDARPINESPARK          CA 92322   575     0 46.06

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
175    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
176    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
177    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
178    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
179    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
180    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
181    Wholesale         XTA+  No       7/1/2006 7/1/2006     4     0     0      0      FHLT 2006-SA
182    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
183    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
184    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
185    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
186    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
187    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
188    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
189    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
190    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
191    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
192    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
193    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
194    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
195    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
196    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
197    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
198    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
199    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
200    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
201    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
202    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
203    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
204    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
205    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
206    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
207    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
208    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
209    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
210    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
211    Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
212    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
213    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
214    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
215    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
216    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
217    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
218    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
219    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
220    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
221    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
222    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
223    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
224    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
225    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
226    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
227    Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
228    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
229    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
230    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
231    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
232    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
233    Fixed     Interest In Arrears    95000   94948.3  94,948.30    12.25   12.25       0.5    0    11.75   995.51
234    Fixed     Interest In Arrears    34838  34827.75  34,827.75   11.875  11.875       0.5    0   11.375      355
235    Fixed     Interest In Arrears    51940  51914.59  51,914.59   12.725  12.725       0.5    0   12.225   563.42
236    Fixed     Interest In Arrears    72500   72428.4  72,428.40      9.5     9.5       0.5    0        9   609.62
237    Fixed     Interest In Arrears   105260 105207.62 105,207.62    12.65   12.65       0.5    0    12.15  1135.67
238    Fixed     Interest In Arrears    42000  41980.23  41,980.23     12.9    12.9       0.5    0     12.4   461.33
239    Fixed     Interest In Arrears   101500 101427.11 101,427.11    10.99   10.99       0.5    0    10.49   965.85
240    Fixed     Interest In Arrears   105000 104945.72 104,945.72    12.48   12.48       0.5    0    11.98     1119
241    Fixed     Interest In Arrears   135000 134893.95 134,893.95   10.575  10.575       0.5    0   10.075  1242.48
242    Fixed     Interest In Arrears   106000 105945.45 105,945.45     12.5    12.5       0.5    0       12   1131.3
243    Fixed     Interest In Arrears   108000 107974.01 107,974.01   12.775  12.775       0.5    0   12.275  1175.74
244    Fixed     Interest In Arrears    71000  70949.01  70,949.01    10.99   10.99       0.5    0    10.49   675.62
245    Fixed     Interest In Arrears    97000  96944.08  96,944.08    11.99   11.99       0.5    0    11.49   997.01
246    Fixed     Interest In Arrears    93000  92976.33  92,976.33   12.525  12.525       0.5    0   12.025   994.36
247    Fixed     Interest In Arrears    34000  33990.25  33,990.25    11.99   11.99       0.5    0    11.49   349.47
248    Fixed     Interest In Arrears    17500  16949.88  16,949.88     12.4    12.4       0.5    0     11.9   255.14
249    Fixed     Interest In Arrears    84800  84680.24  84,680.24    12.15   12.15       0.5    0    11.65   882.07
250    Fixed     Interest In Arrears    82000  81850.74  81,850.74    10.99   10.99       0.5    0    10.49   780.29
251    Fixed     Interest In Arrears    77000  76804.72  76,804.72     11.5    11.5       0.5    0       11   762.53
252    Fixed     Interest In Arrears   129000 128844.23 128,844.23   11.825  11.825       0.5    0   11.325  1309.56
253    Fixed     Interest In Arrears    89000  88890.72  88,890.72    11.75   11.75       0.5    0    11.25   898.38
254    Fixed     Interest In Arrears    74800   74737.6  74,737.60   12.175  12.175       0.5    0   11.675    779.5
255    Fixed     Interest In Arrears    20250  20076.89  20,076.89   12.375  12.375       0.5    0   11.875   294.94
256    Fixed     Interest In Arrears    89000  88913.47  88,913.47    9.575   9.575       0.5    0    9.075   753.24
257    Fixed     Interest In Arrears    40000  39976.94  39,976.94    11.99   11.99       0.5    0    11.49   411.14
258    Fixed     Interest In Arrears    64600  64569.27  64,569.27    12.85   12.85       0.5    0    12.35   707.04
259    Fixed     Interest In Arrears    46000  45966.95  45,966.95    10.99   10.99       0.5    0    10.49   437.73
260    Fixed     Interest In Arrears    32000   31971.5  31,971.50     9.99    9.99       0.5    0     9.49   280.59
261    Fixed     Interest In Arrears    49585   49551.9  49,551.90   11.325  11.325       0.5    0   10.825   484.43
262    Fixed     Interest In Arrears    85000  84932.14  84,932.14     10.5    10.5       0.5    0       10   777.53
263    Fixed     Interest In Arrears    51195   51172.3  51,172.30     9.99    9.99       0.5    0     9.49    448.9
264    Fixed     Interest In Arrears    19000  18931.81  18,931.81     13.2    13.2       0.5    0     12.7   242.91
265    Fixed     Interest In Arrears    74000  73941.23  73,941.23   10.525  10.525       0.5    0   10.025    678.3
266    Fixed     Interest In Arrears    55650  55620.21  55,620.21   12.325  12.325       0.5    0   11.825   586.39
267    Fixed     Interest In Arrears    74200  74140.76  74,140.76     10.5    10.5       0.5    0       10   678.74
268    Fixed     Interest In Arrears    70000  69961.48  69,961.48     12.2    12.2       0.5    0     11.7   730.83
269    Fixed     Interest In Arrears    90200  90141.42  90,141.42    11.45   11.45       0.5    0    10.95   889.81
270    Fixed     Interest In Arrears    48990   48966.7  48,966.70    12.85   12.85       0.5    0    12.35   536.19
271    Fixed     Interest In Arrears    46990   46962.9  46,962.90    11.99   11.99       0.5    0    11.49   482.99
272    Fixed     Interest In Arrears   105600 105511.04 105,511.04    10.25   10.25       0.5    0     9.75   946.29
273    Fixed     Interest In Arrears    88400  88336.53  88,336.53    10.99   10.99       0.5    0    10.49   841.19
274    Fixed     Interest In Arrears    97200   97122.4  97,122.40     10.5    10.5       0.5    0       10   889.13
275    Fixed     Interest In Arrears   129000 128889.58 128,889.58   10.175  10.175       0.5    0    9.675  1148.79
276    Fixed     Interest In Arrears   116000 115940.31 115,940.31     12.5    12.5       0.5    0       12  1238.02
277    Fixed     Interest In Arrears   133000 132927.63 132,927.63    12.25   12.25       0.5    0    11.75  1393.71
278    Fixed     Interest In Arrears    81000  80972.65  80,972.65    11.25   11.25       0.5    0    10.75   786.73
279    Fixed     Interest In Arrears    54000  53947.18  53,947.18    9.547   9.547       0.5    0    9.047   455.92
280    Fixed     Interest In Arrears    50124  50079.36  50,079.36     9.99    9.99       0.5    0     9.49   439.51
281    Fixed     Interest In Arrears    48400   48354.9  48,354.90    9.775   9.775       0.5    0    9.275   416.72
282    Fixed     Interest In Arrears    33200  33184.21  33,184.21    12.85   12.85       0.5    0    12.35   363.37
283    Fixed     Interest In Arrears   200000 199897.09 199,897.09     12.5    12.5       0.5    0       12  2134.52
284    Fixed     Interest In Arrears    79800  79738.32  79,738.32    10.65   10.65       0.5    0    10.15   738.93
285    Fixed     Interest In Arrears    71000  70949.01  70,949.01    10.99   10.99       0.5    0    10.49   675.62
286    Fixed     Interest In Arrears   172000 171889.52 171,889.52     11.5    11.5       0.5    0       11  1703.31
287    Fixed     Interest In Arrears    39998  39976.93  39,976.93     12.4    12.4       0.5    0     11.9   423.79
288    Fixed     Interest In Arrears    20750  20711.62  20,711.62     12.7    12.7       0.5    0     12.2   238.69
289    Fixed     Interest In Arrears    79000  78933.44  78,933.44    10.25   10.25       0.5    0     9.75   707.93
290    Fixed     Interest In Arrears    67000  66933.82  66,933.82      9.5     9.5       0.5    0        9   563.38

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
233     995.51    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
234        355    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
235     563.42   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
236     609.62   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
237    1135.67   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
238     461.33   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
239     965.85   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
240       1119   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
241    1242.48   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
242     1131.3    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
243    1175.74    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
244     675.62    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
245     997.01   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
246     994.36   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
247     349.47   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
248     255.14  11/18/2005  1/1/2006 12/1/2015 8/1/2006    8      120       112      120        0
249     882.07   1/23/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
250     780.29   1/18/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
251     762.53   1/26/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
252    1309.56   2/21/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
253     898.38    2/3/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       36
254      779.5   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
255     294.94   4/20/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120        0
256     753.24   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
257     411.14   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
258     707.04   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
259     437.73   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
260     280.59   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
261     484.43   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
262     777.53   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
263      448.9    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
264     242.91   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
265      678.3   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
266     586.39   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
267     678.74    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
268     730.83   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
269     889.81   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
270     536.19   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
271     482.99   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
272     946.29   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
273     841.19   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
274     889.13   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
275    1148.79    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
276    1238.02   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
277    1393.71   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
278     786.73   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
279     455.92   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
280     439.51   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
281     416.72   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
282     363.37   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
283    2134.52   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
284     738.93   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
285     675.62   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
286    1703.31   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
287     423.79   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
288     238.69   4/12/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240       24
289     707.93   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
290     563.38   4/19/2006  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>
233    Not a Balloon Loan 30 YR FXD    0      0
234    Not a Balloon Loan 30 YR FXD    0      0
235    Not a Balloon Loan 30 YR FXD    0      0
236    Not a Balloon Loan 30 YR FXD    0      0
237    Not a Balloon Loan 30 YR FXD    0      0
238    Not a Balloon Loan 30 YR FXD    0      0
239    Not a Balloon Loan 30 YR FXD    0      0
240    Not a Balloon Loan 30 YR FXD    0      0
241    Not a Balloon Loan 30 YR FXD    0      0
242    Not a Balloon Loan 30 YR FXD    0      0
243    Not a Balloon Loan 30 YR FXD    0      0
244    Not a Balloon Loan 30 YR FXD    0      0
245    Not a Balloon Loan 30 YR FXD    0      0
246    Not a Balloon Loan 30 YR FXD    0      0
247    Not a Balloon Loan 30 YR FXD    0      0
248    Not a Balloon Loan 10 YR FXD    0      0
249    Not a Balloon Loan 30 YR FXD    0      0
250    Not a Balloon Loan 30 YR FXD    0      0
251    Not a Balloon Loan 30 YR FXD    0      0
252    Not a Balloon Loan 30 YR FXD    0      0
253    Not a Balloon Loan 30 YR FXD    0      0
254    Not a Balloon Loan 30 YR FXD    0      0
255    Not a Balloon Loan 10 YR FXD    0      0
256    Not a Balloon Loan 30 YR FXD    0      0
257    Not a Balloon Loan 30 YR FXD    0      0
258    Not a Balloon Loan 30 YR FXD    0      0
259    Not a Balloon Loan 30 YR FXD    0      0
260    Not a Balloon Loan 30 YR FXD    0      0
261    Not a Balloon Loan 30 YR FXD    0      0
262    Not a Balloon Loan 30 YR FXD    0      0
263    Not a Balloon Loan 30 YR FXD    0      0
264    Not a Balloon Loan 15 YR FXD    0      0
265    Not a Balloon Loan 30 YR FXD    0      0
266    Not a Balloon Loan 30 YR FXD    0      0
267    Not a Balloon Loan 30 YR FXD    0      0
268    Not a Balloon Loan 30 YR FXD    0      0
269    Not a Balloon Loan 30 YR FXD    0      0
270    Not a Balloon Loan 30 YR FXD    0      0
271    Not a Balloon Loan 30 YR FXD    0      0
272    Not a Balloon Loan 30 YR FXD    0      0
273    Not a Balloon Loan 30 YR FXD    0      0
274    Not a Balloon Loan 30 YR FXD    0      0
275    Not a Balloon Loan 30 YR FXD    0      0
276    Not a Balloon Loan 30 YR FXD    0      0
277    Not a Balloon Loan 30 YR FXD    0      0
278    Not a Balloon Loan 30 YR FXD    0      0
279    Not a Balloon Loan 30 YR FXD    0      0
280    Not a Balloon Loan 30 YR FXD    0      0
281    Not a Balloon Loan 30 YR FXD    0      0
282    Not a Balloon Loan 30 YR FXD    0      0
283    Not a Balloon Loan 30 YR FXD    0      0
284    Not a Balloon Loan 30 YR FXD    0      0
285    Not a Balloon Loan 30 YR FXD    0      0
286    Not a Balloon Loan 30 YR FXD    0      0
287    Not a Balloon Loan 30 YR FXD    0      0
288    Not a Balloon Loan 20 YR FXD    0      0
289    Not a Balloon Loan 30 YR FXD    0      0
290    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
233             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
234             0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
235             0          0       0        0        0        0       0  12.725          0 00/00/0000 00/00/0000
236             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
237             0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
238             0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
239             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
240             0          0       0        0        0        0       0   12.48          0 00/00/0000 00/00/0000
241             0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
242             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
243             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
244             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
245             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
246             0          0       0        0        0        0       0  12.525          0 00/00/0000 00/00/0000
247             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
248             0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
249             0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
250             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
251             0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
252             0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
253             0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
254             0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
255             0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
256             0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
257             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
258             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
259             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
260             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
261             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
262             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
263             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
264             0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
265             0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
266             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
267             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
268             0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
269             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
270             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
271             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
272             0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
273             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
274             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
275             0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
276             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
277             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
278             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
279             0          0       0        0        0        0       0   9.547          0 00/00/0000 00/00/0000
280             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
281             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
282             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
283             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
284             0          0       0        0        0        0       0   10.65          0 00/00/0000 00/00/0000
285             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
286             0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
287             0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
288             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
289             0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
290             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
233    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   380000
234    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   139352
235    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   207760
236    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   320000
237    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   421042
238    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   168000
239    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   406000
240    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   420000
241    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   540000
242    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   424000
243    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   432000
244    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   284000
245    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   388000
246    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   372000
247    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   136000
248    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   297500
249    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   339200
250    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   328000
251    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   308000
252    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   516000
253    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   356000
254    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   299200
255    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   364500
256    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   356000
257    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
258    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   258400
259    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184000
260    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   360000
261    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   198340
262    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   340000
263    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   204780
264    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   342000
265    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   296000
266    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   315350
267    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   296800
268    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   280000
269    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   360800
270    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   440910
271    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   375920
272    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   422400
273    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   353600
274    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   388800
275    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   516000
276    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   464000
277    00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       2   532000
278    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   324000
279    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   306000
280    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200492
281    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   193600
282    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   298800
283    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   800000
284    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   319200
285    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   284000
286    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   688000
287    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   159992
288    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   368000
289    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   316000
290    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   268000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
233          0       20      100    475000         0
234          0       20      100    174190         0
235          0       20      100    259700         0
236          0    18.13    98.13    400000         0
237          0       20      100    526303         0
238          0       20      100    210000         0
239          0       20      100    507500         0
240          0       20      100    525000         0
241          0       20      100    675000         0
242          0       20      100    530000         0
243          0       20      100    540000         0
244          0       20      100    355000         0
245          0       20      100    485000         0
246          0       20      100    465000         0
247          0       20      100    170000         0
248          0        5       90    350000         0
249          0       20      100    424000         0
250          0       20      100    410000         0
251          0       20      100    385000         0
252          0       20      100    645000         0
253          0       20      100    445000         0
254          0       20      100    374000         0
255          0        5       95    405000         0
256          0       20      100    445000         0
257          0       20      100    200000         0
258          0       20      100    323000         0
259          0       20      100    230000         0
260          0        8       98    400000         0
261          0       20      100    247925         0
262          0       20      100    425000         0
263          0       20      100    255975         0
264          0        5       95    380000         0
265          0       20      100    370000         0
266          0       15      100    371000         0
267          0       20      100    371000         0
268          0       20      100    350000         0
269          0       20      100    451000         0
270          0       10      100    489900         0
271          0       10       90    469900         0
272          0       20      100    528000         0
273          0       20      100    442000         0
274          0       20      100    486000         0
275          0       20      100    645000         0
276          0       20      100    580000         0
277          0       20      100    665000         0
278          0       20      100    405000         0
279          0       15      100    360000         0
280          0       20      100    250616         0
281          0       20      100    242000         0
282          0       10      100    332000         0
283          0       20      100   1000000         0
284          0       20      100    399000         0
285          0       20      100    355000         0
286          0       20      100    860000         0
287          0       20      100    199990         0
288          0        5    93.67    415000         0
289          0       20      100    395000         0
290          0       20      100    335000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
233       475000 No MI       0                      Single Family     1 WHITTIER                CA 90605   623     0 49.43
234       174190 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30083   600     0 40.53
235       259700 No MI       0                      Single Family     1 MIAMI                   FL 33186   627     0  47.1
236            0 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   614     0 40.51
237       526303 No MI       0                      Single Family     1 ELK GROVE               CA 95757   620     0 49.86
238       210000 No MI       0                      Condomimium       1 TEMPE                   AZ 85283   611     0 40.16
239       507500 No MI       0                      Single Family     1 CORONA                  CA 92882   651     0 40.72
240       525000 No MI       0                      Single Family     1 SANTA ANA               CA 92707   635     0 41.83
241       675000 No MI       0                      Single Family     1 SANTA ANA               CA 92703   747     0  46.6
242       530000 No MI       0                      Single Family     1 PALMDALE                CA 93551   624     0 21.43
243       540000 No MI       0                      Two Family        2 BRONX                   NY 10472   623     0 49.89
244       355000 No MI       0                      Single Family     1 STOCKTON                CA 95209   578     0    50
245       485000 No MI       0                      Single Family     1 WHITTIER                CA 90604   625     0 48.69
246       465000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   626     0 45.81
247       170000 No MI       0                      Condomimium       1 MIRAMAR                 FL 33025   607     0 48.72
248            0 No MI       0                      Single Family     1 CHICAGO                 IL 60707   567     0 44.35
249       424000 No MI       0                      Single Family     1 SPRING VALLEY           NY 10977   589     0 50.75
250            0 No MI       0                      Two Family        2 SALEM                   MA  1970   632     0 43.95
251            0 No MI       0                      Condomimium       1 VIRGINIA BEACH          VA 23451   581     0 16.32
252            0 No MI       0                      Two Family        2 BROOKLYN                NY 11221   602     0 48.93
253       445000 No MI       0                      Single Family     1 MURRIETA                CA 92562   618     0 50.18
254       374000 No MI       0                      Single Family     1 FOLSOM                  CA 95630   626     0  46.9
255       405000 No MI       0                      Single Family     1 CLINTON                 MD 20735   653     0 49.76
256       445000 No MI       0                      Single Family     1 RIALTO                  CA 92376   710     0 48.83
257       200000 No MI       0                      Single Family     1 BUCKEYE                 AZ 85326   580     0 48.78
258       323000 No MI       0                      Two Family        2 RAHWAY                  NJ  7065   589     0 46.81
259       230000 No MI       0                      Two Family        2 NEW BRITAIN             CT  6061   622     0 33.11
260            0 No MI       0                      Single Family     1 BAKERSFIELD             CA 93308   622     0 48.72
261       247925 No MI       0                      Single Family     1 LAS VEGAS               NV 89113   615     0  48.9
262       425000 No MI       0                      Single Family     1 RIVERSIDE               CA 92506   713     0 37.46
263       255975 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55443   719     0  43.7
264       380000 No MI       0                      Two Family        2 BRONX                   NY 10456   759     0 45.55
265       370000 No MI       0                      Single Family     1 LOS ANGELES             CA 90002   697     0 40.78
266       371000 No MI       0                      Single Family     1 MIAMI                   FL 33179   602     0 47.41
267            0 No MI       0                      Single Family     1 ROSAMOND                CA 93560   583     0    50
268       350000 No MI       0                      Condomimium       1 LONG BEACH              CA 90807   654     0 47.31
269       451000 No MI       0                      Single Family     1 GAITHERSBURG            MD 20879   659     0 41.08
270       489900 No MI       0                      Condomimium       1 GAITHERSBURG            MD 20878   591     0 44.33
271       469900 No MI       0                      Single Family     1 BUFORD                  GA 30519   611     0  7.75
272       528000 No MI       0                      Single Family     1 GRANADA HILLS AREA      CA 91344   655     0 42.65
273       442000 No MI       0                      Single Family     1 FONTANA                 CA 92336   650     0 47.09
274       486000 No MI       0                      Single Family     1 POMONA                  CA 91767   661     0 44.97
275       645000 No MI       0                      Single Family     1 SANTA ANA               CA 92703   662     0 41.25
276       580000 No MI       0                      Single Family     1 OXNARD                  CA 93033   636     0 43.55
277            0 No MI       0                      Two Family        2 SAN DIEGO               CA 92115   630     0 49.58
278       405000 No MI       0                      Single Family     1 RIVERSIDE               CA 92501   676     0    47
279            0 No MI       0                      Single Family     1 SAN JACINTO             CA 92583   643     0 42.46
280       250616 No MI       0                      Single Family     1 SARATPGA SPRINGS        UT 84043   593     0 41.49
281       242000 No MI       0                      Single Family     1 LAS VEGAS               NV 89103   703     0 47.87
282       332000 No MI       0                      Single Family     1 WALDORF                 MD 20602   579     0 46.46
283      1000000 No MI       0                      Condomimium       1 IRVINE                  CA 92612   637     0 35.15
284       399000 No MI       0                      Single Family     1 PERRIS                  CA 92571   689     0  48.5
285       355000 No MI       0                      Single Family     1 HERNON                  VA 20170   641     0 37.49
286       860000 No MI       0                      Single Family     1 MISSION VIEJO           CA 92691   593     0 40.98
287       199990 No MI       0                      Single Family     1 CHESTERFIELD            MI 48051   588     0 49.97
288       415000 No MI       0                      Single Family     1 SANTA MARIA             CA 93454   573     0 49.16
289       395000 No MI       0                      Single Family     1 COMPTON                 CA 90221   680     0 40.53
290       335000 No MI       0                      Condomimium       1 PACOIMA                 CA 91331   690     0 30.02

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
233    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
234    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
235    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
236    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
237    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
238    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
239    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
240    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
241    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
242    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
243    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
244    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
245    Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
246    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
247    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
248    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
249    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
250    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
251    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
252    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
253    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
254    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
255    Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
256    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
257    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
258    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
259    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
260    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
261    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
262    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
263    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
264    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
265    Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
266    Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
267    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
268    Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
269    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
270    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
271    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
272    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
273    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
274    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
275    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
276    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
277    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
278    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
279    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
280    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
281    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
282    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
283    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
284    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
285    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
286    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
287    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
288    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
289    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
290    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
291    Fixed     Interest In Arrears    49400  49370.63  49,370.63    11.85   11.85       0.5    0    11.35   502.44
292    Fixed     Interest In Arrears    77000  76973.86  76,973.86   11.225  11.225       0.5    0   10.725   746.41
293    Fixed     Interest In Arrears    40000  39977.37  39,977.37   12.075  12.075       0.5    0   11.575   413.76
294    Fixed     Interest In Arrears    52000  51949.44  51,949.44    9.575   9.575       0.5    0    9.075    440.1
295    Fixed     Interest In Arrears    25600  25574.55  25,574.55   12.125  12.125       0.5    0   11.625   284.12
296    Fixed     Interest In Arrears    53850  53811.34  53,811.34    10.99   10.99       0.5    0    10.49   512.42
297    Fixed     Interest In Arrears    42000  41966.45  41,966.45     10.5    10.5       0.5    0       10    384.2
298    Fixed     Interest In Arrears    93800  93749.26  93,749.26   12.275  12.275       0.5    0   11.775   984.74
299    Fixed     Interest In Arrears    32000  31985.17  31,985.17    9.785   9.785       0.5    0    9.285   275.76
300    Fixed     Interest In Arrears    15400  15331.93  15,331.93   10.999  10.999       0.5    0   10.499   175.03
301    Fixed     Interest In Arrears   103000 102935.29 102,935.29     11.6    11.6       0.5    0     11.1  1027.87
302    Fixed     Interest In Arrears    49238  49202.64  49,202.64    10.99   10.99       0.5    0    10.49   468.54
303    Fixed     Interest In Arrears    24000  23907.02  23,907.02     12.4    12.4       0.5    0     11.9   294.25
304    Fixed     Interest In Arrears   125000 124914.26 124,914.26     11.2    11.2       0.5    0     10.7  1209.34
305    Fixed     Interest In Arrears    30000  29985.47  29,985.47   12.775  12.775       0.5    0   12.275    326.6
306    Fixed     Interest In Arrears    61000  60939.74  60,939.74      9.5     9.5       0.5    0        9   512.93
307    Fixed     Interest In Arrears   109000 108942.33 108,942.33   12.375  12.375       0.5    0   11.875  1152.75
308    Fixed     Interest In Arrears    51000  50973.74  50,973.74     12.5    12.5       0.5    0       12   544.31
309    Fixed     Interest In Arrears   140000 139861.72 139,861.72      9.5     9.5       0.5    0        9   1177.2
310    Fixed     Interest In Arrears    32800   32783.3  32,783.30    12.55   12.55       0.5    0    12.05   351.34
311    Fixed     Interest In Arrears    52000  51962.53  51,962.53   10.975  10.975       0.5    0   10.475   494.23
312    Fixed     Interest In Arrears    67600  67563.22  67,563.22    12.25   12.25       0.5    0    11.75   708.38
313    Fixed     Interest In Arrears   174193 174030.66 174,030.66    9.775   9.775       0.5    0    9.275  1499.79
314    Fixed     Interest In Arrears    12000  11939.14  11,939.14      9.5     9.5       0.5    0        9   125.31
315    Fixed     Interest In Arrears    95000  94949.16  94,949.16   12.325  12.325       0.5    0   11.825  1001.02
316    Fixed     Interest In Arrears    79000  78961.78  78,961.78   12.775  12.775       0.5    0   12.275   860.03
317    Fixed     Interest In Arrears    66000  65949.81  65,949.81   10.725  10.725       0.5    0   10.225   614.86
318    Fixed     Interest In Arrears    55000  54971.69  54,971.69     12.5    12.5       0.5    0       12      587
319    Fixed     Interest In Arrears    50000  49971.16  49,971.16    11.99   11.99       0.5    0    11.49   513.93
320    Fixed     Interest In Arrears    51300  51272.04  51,272.04   12.245  12.245       0.5    0   11.745   537.38
321    Fixed     Interest In Arrears   146000 145957.28 145,957.28     11.9    11.9       0.5    0     11.4  1490.55
322    Fixed     Interest In Arrears    36580  36558.96  36,558.96       12      12       0.5    0     11.5   376.27
323    Fixed     Interest In Arrears    70000  69947.05  69,947.05    10.75   10.75       0.5    0    10.25   653.44
324    Fixed     Interest In Arrears    50000  49891.38  49,891.38     11.5    11.5       0.5    0       11   533.22
325    Fixed     Interest In Arrears    55980  55965.67  55,965.67     12.5    12.5       0.5    0       12   597.46
326    Fixed     Interest In Arrears    46394  46370.52  46,370.52   12.575  12.575       0.5    0   12.075   497.85
327    Fixed     Interest In Arrears    82500  82437.58  82,437.58    10.75   10.75       0.5    0    10.25   770.13
328    Fixed     Interest In Arrears    76600  76572.62  76,572.62    10.99   10.99       0.5    0    10.49   728.91
329    Fixed     Interest In Arrears    88000  87921.64  87,921.64     9.99    9.99       0.5    0     9.49   771.62
330    Fixed     Interest In Arrears    50200  50177.31  50,177.31      9.9     9.9       0.5    0      9.4   436.84
331    Fixed     Interest In Arrears    63400  63340.92  63,340.92    9.775   9.775       0.5    0    9.275   545.87
332    Fixed     Interest In Arrears    24400  24280.95  24,280.95    9.925   9.925       0.5    0    9.425   261.09
333    Fixed     Interest In Arrears    30780  30765.93  30,765.93     9.85    9.85       0.5    0     9.35   266.72
334    Fixed     Interest In Arrears   119000 118882.46 118,882.46      9.5     9.5       0.5    0        9  1000.62
335    Fixed     Interest In Arrears   115000 114925.33 114,925.33    11.45   11.45       0.5    0    10.95  1134.45
336    Fixed     Interest In Arrears   131800 131757.41 131,757.41    11.45   11.45       0.5    0    10.95  1300.18
337    Fixed     Interest In Arrears   199000 198920.48 198,920.48   10.475  10.475       0.5    0    9.975  1816.62
338    Fixed     Interest In Arrears   132000    131875 131,875.00      9.7     9.7       0.5    0      9.2  1129.25
339    Fixed     Interest In Arrears    79000  78946.11  78,946.11   11.225  11.225       0.5    0   10.725    765.8
340    Fixed     Interest In Arrears    99000   98928.9  98,928.90    10.99   10.99       0.5    0    10.49   942.06
341    Fixed     Interest In Arrears    59218  59194.22  59,194.22     13.6    13.6       0.5    0     13.1   682.96
342    Fixed     Interest In Arrears    96000  95910.52  95,910.52    9.775   9.775       0.5    0    9.275   826.56
343    Fixed     Interest In Arrears    71400  71339.86  71,339.86    10.25   10.25       0.5    0     9.75   639.82
344    Fixed     Interest In Arrears   103300  103251.8 103,251.80     9.75    9.75       0.5    0     9.25   887.51
345    Fixed     Interest In Arrears    40000  39979.53  39,979.53   12.525  12.525       0.5    0   12.025   427.68
346    Fixed     Interest In Arrears   124000 123937.61 123,937.61     12.6    12.6       0.5    0     12.1  1333.03
347    Fixed     Interest In Arrears   105000 104940.92 104,940.92     12.1    12.1       0.5    0     11.6  1088.14
348    Fixed     Interest In Arrears    88800  88753.78  88,753.78    12.45   12.45       0.5    0    11.95   944.29

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
291     502.44   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
292     746.41    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
293     413.76   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
294      440.1   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
295     284.12    5/2/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240       24
296     512.42   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
297      384.2   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
298     984.74   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
299     275.76    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
300     175.03   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
301    1027.87   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
302     468.54   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
303     294.25   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
304    1209.34   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
305      326.6   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
306     512.93   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
307    1152.75   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
308     544.31   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
309     1177.2   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
310     351.34   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
311     494.23   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
312     708.38   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
313    1499.79   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
314     125.31   4/10/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
315    1001.02   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
316     860.03   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
317     614.86   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
318        587   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
319     513.93   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
320     537.38   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
321    1490.55    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
322     376.27   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
323     653.44   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
324     533.22   4/18/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240       24
325     597.46   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
326     497.85   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
327     770.13   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
328     728.91    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
329     771.62   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
330     436.84    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
331     545.87    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
332     261.09   4/19/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
333     266.72    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
334    1000.62   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
335    1134.45   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
336    1300.18    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
337    1816.62    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
338    1129.25   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
339      765.8   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
340     942.06   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
341     682.96   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
342     826.56   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
343     639.82   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
344     887.51    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
345     427.68   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
346    1333.03   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
347    1088.14   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
348     944.29   4/19/2006  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>
291    Not a Balloon Loan 30 YR FXD    0      0
292    Not a Balloon Loan 30 YR FXD    0      0
293    Not a Balloon Loan 30 YR FXD    0      0
294    Not a Balloon Loan 30 YR FXD    0      0
295    Not a Balloon Loan 20 YR FXD    0      0
296    Not a Balloon Loan 30 YR FXD    0      0
297    Not a Balloon Loan 30 YR FXD    0      0
298    Not a Balloon Loan 30 YR FXD    0      0
299    Not a Balloon Loan 30 YR FXD    0      0
300    Not a Balloon Loan 15 YR FXD    0      0
301    Not a Balloon Loan 30 YR FXD    0      0
302    Not a Balloon Loan 30 YR FXD    0      0
303    Not a Balloon Loan 15 YR FXD    0      0
304    Not a Balloon Loan 30 YR FXD    0      0
305    Not a Balloon Loan 30 YR FXD    0      0
306    Not a Balloon Loan 30 YR FXD    0      0
307    Not a Balloon Loan 30 YR FXD    0      0
308    Not a Balloon Loan 30 YR FXD    0      0
309    Not a Balloon Loan 30 YR FXD    0      0
310    Not a Balloon Loan 30 YR FXD    0      0
311    Not a Balloon Loan 30 YR FXD    0      0
312    Not a Balloon Loan 30 YR FXD    0      0
313    Not a Balloon Loan 30 YR FXD    0      0
314    Not a Balloon Loan 15 YR FXD    0      0
315    Not a Balloon Loan 30 YR FXD    0      0
316    Not a Balloon Loan 30 YR FXD    0      0
317    Not a Balloon Loan 30 YR FXD    0      0
318    Not a Balloon Loan 30 YR FXD    0      0
319    Not a Balloon Loan 30 YR FXD    0      0
320    Not a Balloon Loan 30 YR FXD    0      0
321    Not a Balloon Loan 30 YR FXD    0      0
322    Not a Balloon Loan 30 YR FXD    0      0
323    Not a Balloon Loan 30 YR FXD    0      0
324    Not a Balloon Loan 20 YR FXD    0      0
325    Not a Balloon Loan 30 YR FXD    0      0
326    Not a Balloon Loan 30 YR FXD    0      0
327    Not a Balloon Loan 30 YR FXD    0      0
328    Not a Balloon Loan 30 YR FXD    0      0
329    Not a Balloon Loan 30 YR FXD    0      0
330    Not a Balloon Loan 30 YR FXD    0      0
331    Not a Balloon Loan 30 YR FXD    0      0
332    Not a Balloon Loan 15 YR FXD    0      0
333    Not a Balloon Loan 30 YR FXD    0      0
334    Not a Balloon Loan 30 YR FXD    0      0
335    Not a Balloon Loan 30 YR FXD    0      0
336    Not a Balloon Loan 30 YR FXD    0      0
337    Not a Balloon Loan 30 YR FXD    0      0
338    Not a Balloon Loan 30 YR FXD    0      0
339    Not a Balloon Loan 30 YR FXD    0      0
340    Not a Balloon Loan 30 YR FXD    0      0
341    Not a Balloon Loan 30 YR FXD    0      0
342    Not a Balloon Loan 30 YR FXD    0      0
343    Not a Balloon Loan 30 YR FXD    0      0
344    Not a Balloon Loan 30 YR FXD    0      0
345    Not a Balloon Loan 30 YR FXD    0      0
346    Not a Balloon Loan 30 YR FXD    0      0
347    Not a Balloon Loan 30 YR FXD    0      0
348    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
291             0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
292             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
293             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
294             0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
295             0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
296             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
297             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
298             0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
299             0          0       0        0        0        0       0   9.785          0 00/00/0000 00/00/0000
300             0          0       0        0        0        0       0  10.999          0 00/00/0000 00/00/0000
301             0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
302             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
303             0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
304             0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
305             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
306             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
307             0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
308             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
309             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
310             0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
311             0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
312             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
313             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
314             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
315             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
316             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
317             0          0       0        0        0        0       0  10.725          0 00/00/0000 00/00/0000
318             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
319             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
320             0          0       0        0        0        0       0  12.245          0 00/00/0000 00/00/0000
321             0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
322             0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
323             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
324             0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
325             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
326             0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
327             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
328             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
329             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
330             0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
331             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
332             0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
333             0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
334             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
335             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
336             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
337             0          0       0        0        0        0       0  10.475          0 00/00/0000 00/00/0000
338             0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
339             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
340             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
341             0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
342             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
343             0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
344             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
345             0          0       0        0        0        0       0  12.525          0 00/00/0000 00/00/0000
346             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
347             0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
348             0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
291    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   197600
292    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   308000
293    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
294    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208000
295    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   102400
296    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   287200
297    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   238000
298    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   375200
299    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   132800
300    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    61600
301    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   412000
302    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   196952
303    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    96000
304    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   500000
305    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   120000
306    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   244000
307    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   436000
308    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
309    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   560000
310    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   131200
311    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   208000
312    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   270400
313    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   696770
314    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   292500
315    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   380000
316    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   316000
317    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   564000
318    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   220000
319    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   200000
320    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   205200
321    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   584000
322    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   146320
323    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   280000
324    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000
325    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   223920
326    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   185576
327    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   330400
328    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   306400
329    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   352000
330    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   200800
331    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   253600
332    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    97600
333    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   123120
334    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   520000
335    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   460000
336    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   527200
337    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   796000
338    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   528000
339    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   316000
340    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   396000
341    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   236872
342    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   384000
343    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   285600
344    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   413200
345    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   160000
346    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   496000
347    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   420000
348    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   355200

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
291          0       20      100    247000         0
292          0       20      100    385000         0
293          0       20      100    200000         0
294          0       20      100    260000         0
295          0       20      100    128000         0
296          0       15       95    359000         0
297          0       15      100    280000         0
298          0       20      100    469000         0
299          0    19.28    99.28    166000         0
300          0       20      100     77000         0
301          0       20      100    515000         0
302          0       20      100    246190         0
303          0       20      100    120000         0
304          0       20      100    625000         0
305          0       20      100    150000         0
306          0       20      100    305000         0
307          0       20      100    545000         0
308          0       20      100    255000         0
309          0       20      100    700000         0
310          0       20      100    164000         0
311          0       20      100    260000         0
312          0       20      100    338000         0
313          0       20      100    870963         0
314          0     3.69    93.69    325000         0
315          0       20      100    475000         0
316          0       20      100    395000         0
317          0     9.36    89.36    705000         0
318          0       20      100    275000         0
319          0       20      100    250000         0
320          0       20      100    256500         0
321          0       20      100    730000         0
322          0       20      100    182900         0
323          0       20      100    350000         0
324          0       20      100    250000         0
325          0       20      100    279900         0
326          0       20      100    231970         0
327          0    19.97    99.95    413100         0
328          0       20      100    383000         0
329          0       20      100    440000         0
330          0       20      100    251000         0
331          0       20      100    317000         0
332          0       20      100    122000         0
333          0       20      100    153900         0
334          0    18.31    98.31    650000         0
335          0       20      100    575000         0
336          0       20      100    659000         0
337          0       20      100    995000         0
338          0       20      100    660000         0
339          0       20      100    395000         0
340          0       20      100    495000         0
341          0       20      100    296090         0
342          0       20      100    480000         0
343          0       20      100    357000         0
344          0       20      100    516500         0
345          0       20      100    200000         0
346          0       20      100    620000         0
347          0       20      100    525000         0
348          0       20      100    444000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
291            0 No MI       0                      Single Family     1 WEST JORDAN             UT 84088   586     0 47.89
292       385000 No MI       0                      Single Family     1 MESA                    AZ 85212   673     0 31.71
293       200000 No MI       0                      Two Family        2 WORCESTER               MA  1603   603     0 51.72
294       260000 No MI       0                      Single Family     1 APPLE VALLEY            CA 92307   730     0 43.91
295            0 No MI       0                      Single Family     1 BURTON                  MI 48509   607     0 45.43
296            0 No MI       0                      Single Family     1 CHESTERFIELD            VA 23832   642     0 47.19
297            0 No MI       0                      Single Family     1 FRESNO                  CA 93705   630     0 48.83
298       469000 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92404   615     0 49.99
299       166000 No MI       0                      Single Family     1 EAST HARTFORD           CT  6118   683     0  45.8
300        77000 No MI       0                      Single Family     1 JACKSON                 MI 49202   671     0 35.66
301       515000 No MI       0                      Single Family     1 LOS ANGELES             CA 91331   588     0 42.27
302       246190 No MI       0                      Condomimium       1 ATLANTA                 GA 30326   645     0 34.03
303       120000 No MI       0                      Single Family     1 HARPER WOODS            MI 48225   582     0 44.36
304       625000 No MI       0                      Single Family     1 BROOKLYN                NY 11221   659     0 32.12
305       150000 No MI       0                      Single Family     1 DETROIT                 MI 48206   638     0 34.62
306       305000 No MI       0                      Single Family     1 PALMDALE                CA 93551   759     0 40.76
307       545000 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92404   632     0 49.05
308       255000 No MI       0                      Single Family     1 VICTORVILLE             CA 92392   629     0 46.95
309       700000 No MI       0                      Single Family     1 CAMARILLO               CA 93012   679     0  47.4
310       164000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33972   580     0 41.36
311       260000 No MI       0                      Two Family        2 HARTFORD                CT  6106   660     0 35.28
312       338000 No MI       0                      Single Family     1 HEMET                   CA 92544   630     0 40.26
313       870963 No MI       0                      Single Family     1 CARLSBAD                CA 92009   693     0 43.94
314            0 No MI       0                      Single Family     1 LANCASTER               CA 93535   622     0 41.23
315            0 No MI       0                      Single Family     1 FONTANA                 CA 92336   634     0 29.06
316       395000 No MI       0                      Single Family     1 TEMPLE HILLS            MD 20748   627     0 46.71
317            0 No MI       0                      Single Family     1 GLENN DALE              MD 20769   624     0 49.91
318            0 No MI       0                      Single Family     1 COLUMBUS                IN 47201   595     0 49.94
319       250000 No MI       0                      Single Family     1 WORCESTER               MA  1604   637     0 45.28
320       259500 No MI       0                      Single Family     1 DISTRICT HEIGHTS        MD 20747   607     0 49.76
321            0 No MI       0                      Condomimium       1 CORONA                  CA 92883   649     0 48.37
322       182900 No MI       0                      Condomimium       1 DORAL                   FL 33166   593     0 49.93
323       350000 No MI       0                      Single Family     1 LOS ANGELES             CA 90044   668     0 48.71
324       250000 No MI       0                      Single Family     1 PHOENIX                 AZ 85051   613     0 47.28
325       279900 No MI       0                      Condomimium       1 W WHITELAND             PA 19341   629     0 39.86
326       231970 No MI       0                      Single Family     1 KINGMAN                 AZ 86401   604     0 49.65
327       413100 No MI       0                      Single Family     1 PEORIA                  AZ 85383   636     0    50
328       383000 No MI       0                      Single Family     1 LINDENHURST             NY 11757   694     0 40.89
329       440000 No MI       0                      Single Family     1 MANASSAS                VA 20111   728     0 48.53
330            0 No MI       0                      Single Family     1 OAKDALE                 CT  6370   672     0 41.81
331       317000 No MI       0                      Single Family     1 SPRKS                   NV 89434   709     0 42.05
332       122000 No MI       0                      Condomimium       1 EPPING                  NH  3042   672     0 46.34
333       153900 No MI       0                      Single Family     1 ACWORTH                 GA 30102   659     0 46.22
334            0 No MI       0                      Single Family     1 MURRIETA                CA 92562   627     0 48.29
335            0 No MI       0                      Single Family     1 RESTON                  VA 20194   645     0 49.57
336       659000 No MI       0                      Single Family     1 GARDENA                 CA 90247   640     0 45.69
337       995000 No MI       0                      Single Family     1 HOMESTEAD               FL 33030   723     0 46.78
338       660000 No MI       0                      Single Family     1 LOS ANGELES             CA 90029   700     0 25.67
339       395000 No MI       0                      Condomimium       1 STEVENSON RANCH         CA 91381   671     0 46.01
340            0 No MI       0                      Single Family     1 UPLANDS                 CA 91786   643     0 24.66
341       296090 No MI       0                      Single Family     1 QUEEN CREEK             AZ 85242   584     0 49.51
342       480000 No MI       0                      Condomimium       1 SAN DIEGO               CA 92131   747     0 39.12
343       357000 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92407   695     0 49.45
344       516500 No MI       0                      Single Family     1 SANTA CLARITA           CA 91350   710     0 49.16
345       200000 No MI       0                      Single Family     1 PHOENIX                 AZ 85040   624     0 39.59
346       620000 No MI       0                      Single Family     1 THOUSAND OAKS           CA 91320   623     0 48.42
347       525000 No MI       0                      Single Family     1 LANCASTER               CA 93536   583     0 45.71
348       444000 No MI       0                      Single Family     1 STOCKTON                CA 95209   627     0 48.05

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

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
349    Fixed     Interest In Arrears    19688  19615.63  19,615.63    12.95   12.95       0.5    0    12.45   248.46
350    Fixed     Interest In Arrears    38400  38380.24  38,380.24     12.5    12.5       0.5    0       12   409.83
351    Fixed     Interest In Arrears   220000  219811.7 219,811.70   10.175  10.175       0.5    0    9.675  1959.17
352    Fixed     Interest In Arrears    39400  39371.77  39,371.77       11      11       0.5    0     10.5   375.22
353    Fixed     Interest In Arrears   138000  137870.7 137,870.70     9.75    9.75       0.5    0     9.25  1185.64
354    Fixed     Interest In Arrears   135000 134892.23 134,892.23     10.5    10.5       0.5    0       10   1234.9
355    Fixed     Interest In Arrears    58500  58462.02  58,462.02    11.45   11.45       0.5    0    10.95   577.09
356    Fixed     Interest In Arrears    41000  40979.37  40,979.37     12.6    12.6       0.5    0     12.1   440.76
357    Fixed     Interest In Arrears    97350  97258.79  97,258.79     9.75    9.75       0.5    0     9.25   836.39
358    Fixed     Interest In Arrears    47980  47932.59  47,932.59      9.5     9.5       0.5    0        9   403.45
359    Fixed     Interest In Arrears    92000  91845.96  91,845.96    11.99   11.99       0.5    0    11.49   945.62
360    Fixed     Interest In Arrears    93000  92937.25  92,937.25   11.275  11.275       0.5    0   10.775   905.04
361    Fixed     Interest In Arrears    29270  29253.13  29,253.13    11.99   11.99       0.5    0    11.49   300.85
362    Fixed     Interest In Arrears    40400  40360.09  40,360.09      9.5     9.5       0.5    0        9   339.71
363    Fixed     Interest In Arrears    65000  64950.82  64,950.82    10.75   10.75       0.5    0    10.25   606.77
364    Fixed     Interest In Arrears    96400  96342.68  96,342.68    11.85   11.85       0.5    0    11.35   980.47
365    Fixed     Interest In Arrears   109000 108954.28 108,954.28    10.25   10.25       0.5    0     9.75   976.76
366    Fixed     Interest In Arrears    48000  47975.71  47,975.71   12.575  12.575       0.5    0   12.075   515.08
367    Fixed     Interest In Arrears    50000  49964.09  49,964.09    10.99   10.99       0.5    0    10.49   475.79
368    Fixed     Interest In Arrears    53000  52964.05  52,964.05    11.25   11.25       0.5    0    10.75   514.77
369    Fixed     Interest In Arrears    41000   40971.1  40,971.10   11.075  11.075       0.5    0   10.575   392.78
370    Fixed     Interest In Arrears    52000  51970.03  51,970.03    11.99   11.99       0.5    0    11.49   534.48
371    Fixed     Interest In Arrears   144000 143893.98 143,893.98   10.875  10.875       0.5    0   10.375  1357.77
372    Fixed     Interest In Arrears    15500  15443.29  15,443.29       13      13       0.5    0     12.5   196.12
373    Fixed     Interest In Arrears    73398  73325.49  73,325.49      9.5     9.5       0.5    0        9   617.18
374    Fixed     Interest In Arrears   155000 154894.26 154,894.26   11.225  11.225       0.5    0   10.725  1502.52
375    Fixed     Interest In Arrears    81200  81154.81  81,154.81    12.15   12.15       0.5    0    11.65   844.63
376    Fixed     Interest In Arrears    24280  24185.27  24,185.27   12.325  12.325       0.5    0   11.825    296.5
377    Fixed     Interest In Arrears   219800 219611.87 219,611.87   10.175  10.175       0.5    0    9.675  1957.39
378    Fixed     Interest In Arrears    67200  67178.52  67,178.52     11.5    11.5       0.5    0       11   665.48
379    Fixed     Interest In Arrears    30500  30485.49  30,485.49    12.85   12.85       0.5    0    12.35   333.82
380    Fixed     Interest In Arrears    57000  56972.11  56,972.11   12.725  12.725       0.5    0   12.225   618.31
381    Fixed     Interest In Arrears    64800  64764.74  64,764.74    12.25   12.25       0.5    0    11.75   679.04
382    Fixed     Interest In Arrears   162000 161888.88 161,888.88     11.2    11.2       0.5    0     10.7   1567.3
383    Fixed     Interest In Arrears    47000  46901.58  46,901.58   11.775  11.775       0.5    0   11.275   510.16
384    Fixed     Interest In Arrears    79000  78951.97  78,951.97    11.75   11.75       0.5    0    11.25   797.44
385    Fixed     Interest In Arrears    44000  43977.35  43,977.35     12.5    12.5       0.5    0       12    469.6
386    Fixed     Interest In Arrears    48500  48477.84  48,477.84     9.85    9.85       0.5    0     9.35   420.26
387    Fixed     Interest In Arrears   165000 164839.59 164,839.59    9.575   9.575       0.5    0    9.075  1396.45
388    Fixed     Interest In Arrears    86248  86167.62  86,167.62    9.775   9.775       0.5    0    9.275   742.59
389    Fixed     Interest In Arrears   111000  110953.7 110,953.70   10.275  10.275       0.5    0    9.775   996.74
390    Fixed     Interest In Arrears    70000  69961.48  69,961.48     12.2    12.2       0.5    0     11.7   730.83
391    Fixed     Interest In Arrears    94000  93948.28  93,948.28     12.2    12.2       0.5    0     11.7    981.4
392    Fixed     Interest In Arrears    62800   62754.9  62,754.90    10.99   10.99       0.5    0    10.49   597.59
393    Fixed     Interest In Arrears    41964  41934.09  41,934.09   11.025  11.025       0.5    0   10.525   400.43
394    Fixed     Interest In Arrears    81000  80938.73  80,938.73    10.75   10.75       0.5    0    10.25   756.12
395    Fixed     Interest In Arrears    25980   25973.2  25,973.20     12.4    12.4       0.5    0     11.9   275.26
396    Fixed     Interest In Arrears    26000  25992.96  25,992.96    12.25   12.25       0.5    0    11.75   272.46
397    Fixed     Interest In Arrears   219000 218800.18 218,800.18    9.875   9.875       0.5    0    9.375  1901.69
398    Fixed     Interest In Arrears   147000 146895.24 146,895.24   11.025  11.025       0.5    0   10.525   1402.7
399    Fixed     Interest In Arrears   104000 103951.47 103,951.47     9.75    9.75       0.5    0     9.25   893.53
400    Fixed     Interest In Arrears    31700  31670.44  31,670.44    9.775   9.775       0.5    0    9.275   272.94
401    Fixed     Interest In Arrears   142000 141930.15 141,930.15      9.5     9.5       0.5    0        9  1194.02
402    Fixed     Interest In Arrears    50400  50375.61  50,375.61   12.775  12.775       0.5    0   12.275   548.68
403    Fixed     Interest In Arrears   105000 104925.58 104,925.58    11.05   11.05       0.5    0    10.55  1003.91
404    Fixed     Interest In Arrears    76000  75971.38  75,971.38    10.75   10.75       0.5    0    10.25   709.45
405    Fixed     Interest In Arrears    93131  93060.54  93,060.54    10.75   10.75       0.5    0    10.25   869.37
406    Fixed     Interest In Arrears    93000  92939.94  92,939.94   11.475  11.475       0.5    0   10.975    919.2

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
349     248.46   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
350     409.83   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
351    1959.17   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
352     375.22   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
353    1185.64   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
354     1234.9   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
355     577.09   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
356     440.76   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
357     836.39   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
358     403.45   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
359     945.62   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
360     905.04   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
361     300.85   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
362     339.71   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
363     606.77   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
364     980.47   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
365     976.76    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
366     515.08   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
367     475.79   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
368     514.77   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
369     392.78   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
370     534.48   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
371    1357.77   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
372     196.12   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       12
373     617.18   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
374    1502.52   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
375     844.63   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
376      296.5   4/26/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
377    1957.39   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
378     665.48   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
379     333.82   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
380     618.31   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
381     679.04   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
382     1567.3   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
383     510.16   4/19/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240        0
384     797.44   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
385      469.6   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
386     420.26   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
387    1396.45   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
388     742.59   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
389     996.74    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
390     730.83   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
391      981.4   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
392     597.59   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
393     400.43   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
394     756.12   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
395     275.26    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
396     272.46    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
397    1901.69   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
398     1402.7   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
399     893.53   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
400     272.94   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
401    1194.02    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
402     548.68   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
403    1003.91   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
404     709.45    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
405     869.37   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
406      919.2   4/21/2006  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>
349    Not a Balloon Loan 15 YR FXD    0      0
350    Not a Balloon Loan 30 YR FXD    0      0
351    Not a Balloon Loan 30 YR FXD    0      0
352    Not a Balloon Loan 30 YR FXD    0      0
353    Not a Balloon Loan 30 YR FXD    0      0
354    Not a Balloon Loan 30 YR FXD    0      0
355    Not a Balloon Loan 30 YR FXD    0      0
356    Not a Balloon Loan 30 YR FXD    0      0
357    Not a Balloon Loan 30 YR FXD    0      0
358    Not a Balloon Loan 30 YR FXD    0      0
359    Not a Balloon Loan 30 YR FXD    0      0
360    Not a Balloon Loan 30 YR FXD    0      0
361    Not a Balloon Loan 30 YR FXD    0      0
362    Not a Balloon Loan 30 YR FXD    0      0
363    Not a Balloon Loan 30 YR FXD    0      0
364    Not a Balloon Loan 30 YR FXD    0      0
365    Not a Balloon Loan 30 YR FXD    0      0
366    Not a Balloon Loan 30 YR FXD    0      0
367    Not a Balloon Loan 30 YR FXD    0      0
368    Not a Balloon Loan 30 YR FXD    0      0
369    Not a Balloon Loan 30 YR FXD    0      0
370    Not a Balloon Loan 30 YR FXD    0      0
371    Not a Balloon Loan 30 YR FXD    0      0
372    Not a Balloon Loan 15 YR FXD    0      0
373    Not a Balloon Loan 30 YR FXD    0      0
374    Not a Balloon Loan 30 YR FXD    0      0
375    Not a Balloon Loan 30 YR FXD    0      0
376    Not a Balloon Loan 15 YR FXD    0      0
377    Not a Balloon Loan 30 YR FXD    0      0
378    Not a Balloon Loan 30 YR FXD    0      0
379    Not a Balloon Loan 30 YR FXD    0      0
380    Not a Balloon Loan 30 YR FXD    0      0
381    Not a Balloon Loan 30 YR FXD    0      0
382    Not a Balloon Loan 30 YR FXD    0      0
383    Not a Balloon Loan 20 YR FXD    0      0
384    Not a Balloon Loan 30 YR FXD    0      0
385    Not a Balloon Loan 30 YR FXD    0      0
386    Not a Balloon Loan 30 YR FXD    0      0
387    Not a Balloon Loan 30 YR FXD    0      0
388    Not a Balloon Loan 30 YR FXD    0      0
389    Not a Balloon Loan 30 YR FXD    0      0
390    Not a Balloon Loan 30 YR FXD    0      0
391    Not a Balloon Loan 30 YR FXD    0      0
392    Not a Balloon Loan 30 YR FXD    0      0
393    Not a Balloon Loan 30 YR FXD    0      0
394    Not a Balloon Loan 30 YR FXD    0      0
395    Not a Balloon Loan 30 YR FXD    0      0
396    Not a Balloon Loan 30 YR FXD    0      0
397    Not a Balloon Loan 30 YR FXD    0      0
398    Not a Balloon Loan 30 YR FXD    0      0
399    Not a Balloon Loan 30 YR FXD    0      0
400    Not a Balloon Loan 30 YR FXD    0      0
401    Not a Balloon Loan 30 YR FXD    0      0
402    Not a Balloon Loan 30 YR FXD    0      0
403    Not a Balloon Loan 30 YR FXD    0      0
404    Not a Balloon Loan 30 YR FXD    0      0
405    Not a Balloon Loan 30 YR FXD    0      0
406    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
349             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
350             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
351             0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
352             0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
353             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
354             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
355             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
356             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
357             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
358             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
359             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
360             0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
361             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
362             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
363             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
364             0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
365             0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
366             0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
367             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
368             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
369             0          0       0        0        0        0       0  11.075          0 00/00/0000 00/00/0000
370             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
371             0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
372             0          0       0        0        0        0       0      13          0 00/00/0000 00/00/0000
373             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
374             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
375             0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
376             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
377             0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
378             0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
379             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
380             0          0       0        0        0        0       0  12.725          0 00/00/0000 00/00/0000
381             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
382             0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
383             0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
384             0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
385             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
386             0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
387             0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
388             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
389             0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
390             0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
391             0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
392             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
393             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
394             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
395             0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
396             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
397             0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
398             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
399             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
400             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
401             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
402             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
403             0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
404             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
405             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
406             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
349    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   354389
350    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   153600
351    00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   880000
352    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   157600
353    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   552000
354    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   540000
355    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   312000
356    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   738000
357    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   519200
358    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   191920
359    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   368000
360    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   372000
361    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   263430
362    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   161600
363    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   260000
364    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   385600
365    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   436000
366    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   192000
367    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   200000
368    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   212000
369    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   164000
370    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   328000
371    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   576000
372    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   279000
373    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   293592
374    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   620000
375    00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   324800
376    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    97120
377    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   879200
378    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   268800
379    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   122000
380    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228000
381    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   259200
382    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   648000
383    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188000
384    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   316000
385    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   176000
386    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   194000
387    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   660000
388    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   344993
389    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   444000
390    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   280000
391    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   376000
392    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   251200
393    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   167856
394    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   324000
395    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   103920
396    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   104000
397    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   876000
398    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   588000
399    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   416000
400    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   126800
401    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   568000
402    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   201600
403    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   420000
404    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   304000
405    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   372524
406    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   372000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
349          0        5       95    393765         0
350          0       20      100    192000         0
351          0       20      100   1100000         0
352          0       20      100    197000         0
353          0       20      100    690000         0
354          0       20      100    675000         0
355          0       15       95    390000         0
356          0        5       95    820000         0
357          0       15       95    649000         0
358          0       20      100    239900         0
359          0       20      100    460000         0
360          0       20      100    465000         0
361          0       10      100    292700         0
362          0       20      100    202000         0
363          0       20      100    325000         0
364          0       20      100    482000         0
365          0       20      100    545000         0
366          0       20      100    240000         0
367          0       20      100    250000         0
368          0       20      100    265000         0
369          0       20      100    205000         0
370          0    12.62    92.23    412000         0
371          0       20      100    720000         0
372          0        5       95    310000         0
373          0       20      100    366990         0
374          0       20      100    775000         0
375          0       20      100    406000         0
376          0       20      100    121400         0
377          0       20      100   1099000         0
378          0       20      100    336000         0
379          0       20      100    152500         0
380          0       20      100    285000         0
381          0       20      100    324000         0
382          0       20      100    810000         0
383          0       20      100    235000         0
384          0       20      100    395000         0
385          0       20      100    220000         0
386          0       20      100    242500         0
387          0       20      100    825000         0
388          0       20      100    431241         0
389          0       20      100    555000         0
390          0       20      100    350000         0
391          0       20      100    470000         0
392          0       20      100    314000         0
393          0       20      100    209820         0
394          0       20      100    405000         0
395          0       20      100    129900         0
396          0       20      100    130000         0
397          0       20      100   1095000         0
398          0       20      100    735000         0
399          0       20      100    520000         0
400          0       20      100    158500         0
401          0       20      100    710000         0
402          0       20      100    252000         0
403          0       20      100    525000         0
404          0       20      100    380000         0
405          0       20      100    465655         0
406          0       20      100    465000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
349            0 No MI       0                      Single Family     1 HAZELHURST              WI 54531   612     0 13.81
350       192000 No MI       0                      Single Family     1 CHESAPEAKE              VA 23320   585     0 49.97
351            0 No MI       0                      Single Family     1 MELBOURNE               FL 32935   664     0 49.51
352       197000 No MI       0                      Single Family     1 HENDERSON               NV 89014   600     0  49.8
353       690000 No MI       0                      Two Family        2 ALTADENA                CA 91001   678     0 34.96
354       675000 No MI       0                      Single Family     1 ORANGE                  CA 92869   642     0 41.79
355            0 No MI       0                      Single Family     1 COMPTON                 CA 90221   655     0  44.5
356            0 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92344   662     0 47.29
357       649000 No MI       0                      Single Family     1 NIPOMO                  CA 93444   673     0 51.59
358       239900 No MI       0                      Single Family     1 MESA                    AZ 85208   724     0 39.14
359       460000 No MI       0                      Single Family     1 CORONA                  CA 92879   595     0 46.02
360       465000 No MI       0                      Single Family     1 ESCONDIDO               CA 92027   705     0 42.86
361       292700 No MI       0                      Single Family     1 PROVO                   UT 84604   607     0 48.98
362       202000 No MI       0                      Single Family     1 PRESCOTT VALLEY         AZ 86314   725     0 47.93
363       325000 No MI       0                      Single Family     1 RIVERDALE               MD 20737   676     0 36.64
364       482000 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22408   600     0 42.79
365       545000 No MI       0                      Single Family     1 NIPOMO                  CA 93444   646     0 19.59
366       240000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   622     0 37.55
367            0 No MI       0                      Single Family     1 RAMSEY                  MN 55303   623     0  40.7
368       265000 No MI       0                      Condomimium       1 RIVERSIDE               CA 92503   622     0 49.45
369       205000 No MI       0                      Single Family     1 QUEEN CREEK             AZ 85243   600     0 49.81
370            0 No MI       0                      Condomimium       1 COVINA                  CA 91723   593     0 42.75
371       720000 No MI       0                      Single Family     1 PHOENIX                 AZ 85085   670     0 25.56
372       310000 No MI       0                      Condomimium       1 MIAMI BEACH             FL 33141   690     0 38.68
373       366990 No MI       0                      Single Family     1 HEMET                   CA 92545   685     0 46.33
374            0 No MI       0                      Single Family     1 VISALIA                 CA 93291   635     0 43.72
375            0 No MI       0                      Single Family     1 RIALTO                  CA 92376   594     0 49.94
376       121400 No MI       0                      Single Family     1 PHOENIX                 AZ 85037   619     0  49.2
377      1099000 No MI       0                      Single Family     1 TARZANA                 CA 91356   662     0 45.35
378       336000 No MI       0                      Single Family     1 OXFORD                  MA  1540   614     0  13.5
379       152500 No MI       0                      Condomimium       1 LAS VEGAS               NV 89103   586     0 47.76
380       285000 No MI       0                      Single Family     1 ELKTON                  MD 21921   626     0 44.72
381       324000 No MI       0                      Single Family     1 HESPERIA                CA 92345   578     0 38.36
382       810000 No MI       0                      Single Family     1 ANAHEIM                 CA 92807   649     0 46.43
383       235000 No MI       0                      Single Family     1 PARADISE                CA 95969   688     0 46.24
384       395000 No MI       0                      Single Family     1 L A                     CA 90002   669     0 45.59
385       220000 No MI       0                      Single Family     1 VICTORVILLE             CA 92395   590     0 49.02
386            0 No MI       0                      Single Family     1 NORFOLK                 VA 23504   651     0 38.63
387            0 No MI       0                      Single Family     1 SANTA MARIA             CA 93455   683     0 47.88
388       431241 No MI       0                      Condomimium       1 CHULA VISTA             CA 91915   759     0 39.16
389       555000 No MI       0                      Two Family        2 MOUNT VERNON            NY 10550   683     0 47.33
390       350000 No MI       0                      Single Family     1 WOODBRIDGE              VA 22193   651     0 50.67
391       470000 No MI       0                      Single Family     1 SPARKS                  NV 89436   623     0 47.71
392       314000 No MI       0                      Single Family     1 OWING MILLS             MD 21117   619     0 48.64
393       209820 No MI       0                      Single Family     1 BUCKEYE                 AZ 85326   766     0 49.99
394       405000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92551   643     0 49.52
395       129900 No MI       0                      Two Family        2 MILWAUKEE               WI 53210   615     0 49.98
396            0 No MI       0                      Single Family     1 GREER                   SC 29651   584     0  31.1
397      1095000 No MI       0                      Single Family     1 FOUNTAIN VALLEY         CA 92708   668     0 36.06
398       735000 No MI       0                      Two Family        2 LOS ANGELES             CA 90026   700     0 42.16
399            0 No MI       0                      Two Family        2 JERSEY CITY             NJ  7307   692     0 45.86
400       158500 No MI       0                      Condomimium       1 CORAL SPRINGS           FL 33065   708     0 40.54
401            0 No MI       0                      Single Family     1 PLEASANT GROVE          UT 84062   679     0 49.34
402       252000 No MI       0                      Single Family     1 PHOENIX                 AZ 85037   624     0 48.69
403            0 No MI       0                      Condomimium       1 LAGUNA HILLS            CA 92653   651     0 37.52
404       380000 No MI       0                      Single Family     1 LORTON                  VA 22079   615     0    50
405       465655 No MI       0                      Single Family     1 BEAUMONT                CA 92223   683     0 34.55
406       465000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   664     0 42.48

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
349    Wholesale         AXP   Yes      7/1/2006 5/1/2006     1     0     0      0      FHLT 2006-SA
350    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
351    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
352    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
353    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
354    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
355    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
356    Wholesale         A-XP  No       7/1/2006 5/1/2006     2     0     0      0      FHLT 2006-SA
357    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
358    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
359    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
360    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
361    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
362    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
363    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
364    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
365    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
366    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
367    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
368    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
369    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
370    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
371    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
372    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
373    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
374    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
375    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
376    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
377    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
378    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
379    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
380    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
381    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
382    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
383    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
384    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
385    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
386    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
387    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
388    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
389    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
390    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
391    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
392    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
393    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
394    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
395    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
396    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
397    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
398    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
399    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
400    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
401    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
402    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
403    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
404    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
405    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
406    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
407    Fixed     Interest In Arrears    21313  21231.22  21,231.22     12.5    12.5       0.5    0       12   262.69
408    Fixed     Interest In Arrears    46000  45963.26  45,963.26     10.5    10.5       0.5    0       10   420.79
409    Fixed     Interest In Arrears   120000 119922.28 119,922.28     11.5    11.5       0.5    0       11  1188.35
410    Fixed     Interest In Arrears    91000  90927.34  90,927.34     10.5    10.5       0.5    0       10   832.42
411    Fixed     Interest In Arrears    51800  51766.36  51,766.36    11.45   11.45       0.5    0    10.95      511
412    Fixed     Interest In Arrears   106000 105968.16 105,968.16    11.78   11.78       0.5    0    11.28  1072.41
413    Fixed     Interest In Arrears    13250  12258.75  12,258.75     12.4    12.4       0.5    0     11.9   297.43
414    Fixed     Interest In Arrears    94600  94528.44  94,528.44    10.75   10.75       0.5    0    10.25   883.08
415    Fixed     Interest In Arrears    80600  80542.12  80,542.12    10.99   10.99       0.5    0    10.49   766.97
416    Fixed     Interest In Arrears   135000  134879.8 134,879.80     9.99    9.99       0.5    0     9.49  1183.73
417    Fixed     Interest In Arrears   150000 149897.68 149,897.68   11.225  11.225       0.5    0   10.725  1454.05
418    Fixed     Interest In Arrears    60000  59946.58  59,946.58     9.99    9.99       0.5    0     9.49    526.1
419    Fixed     Interest In Arrears    23000  22919.43  22,919.43    13.45   13.45       0.5    0    12.95   297.85
420    Fixed     Interest In Arrears    87000  86970.63  86,970.63    11.25   11.25       0.5    0    10.75      845
421    Fixed     Interest In Arrears    57000  56970.67  56,970.67     12.5    12.5       0.5    0       12   608.34
422    Fixed     Interest In Arrears    86000  85977.11  85,977.11   12.325  12.325       0.5    0   11.825   906.18
423    Fixed     Interest In Arrears   151000 150946.04 150,946.04    10.99   10.99       0.5    0    10.49  1436.87
424    Fixed     Interest In Arrears   125643 125558.22 125,558.22   11.275  11.275       0.5    0   10.775  1222.71
425    Fixed     Interest In Arrears    87000  86940.65  86,940.65   11.225  11.225       0.5    0   10.725   843.35
426    Fixed     Interest In Arrears    59600  59565.71  59,565.71       12      12       0.5    0     11.5   613.06
427    Fixed     Interest In Arrears    42600  42585.54  42,585.54   11.225  11.225       0.5    0   10.725   412.95
428    Fixed     Interest In Arrears   142947 142905.86 142,905.86   11.975  11.975       0.5    0   11.475  1467.63
429    Fixed     Interest In Arrears   100000  99910.95  99,910.95     9.99    9.99       0.5    0     9.49   876.84
430    Fixed     Interest In Arrears   103200 103103.81 103,103.81    9.775   9.775       0.5    0    9.275   888.55
431    Fixed     Interest In Arrears    53500  53464.47  53,464.47    11.35   11.35       0.5    0    10.85    523.7
432    Fixed     Interest In Arrears    26500  26484.83  26,484.83   12.025  12.025       0.5    0   11.525    273.1
433    Fixed     Interest In Arrears   109000 108958.96 108,958.96    10.75   10.75       0.5    0    10.25   1017.5
434    Fixed     Interest In Arrears   119000 118950.63 118,950.63     10.3    10.3       0.5    0      9.8  1070.79
435    Fixed     Interest In Arrears   123000 122889.54 122,889.54     9.95    9.95       0.5    0     9.45  1074.88
436    Fixed     Interest In Arrears   127800 127722.32 127,722.32    11.75   11.75       0.5    0    11.25  1290.03
437    Fixed     Interest In Arrears    72000  71958.57  71,958.57       12      12       0.5    0     11.5   740.61
438    Fixed     Interest In Arrears   115126 115077.98 115,077.98   10.275  10.275       0.5    0    9.775  1033.79
439    Fixed     Interest In Arrears   111600 111569.11 111,569.11    12.15   12.15       0.5    0    11.65  1160.84
440    Fixed     Interest In Arrears    90000  89955.73  89,955.73      9.5     9.5       0.5    0        9   756.77
441    Fixed     Interest In Arrears    70000  69982.04  69,982.04    12.49   12.49       0.5    0    11.99   746.54
442    Fixed     Interest In Arrears    80000  79939.81  79,939.81   10.775  10.775       0.5    0   10.275   748.29
443    Fixed     Interest In Arrears    66000   65969.2  65,969.20     9.75    9.75       0.5    0     9.25   567.05
444    Fixed     Interest In Arrears   107000 106971.04 106,971.04    12.25   12.25       0.5    0    11.75  1121.25
445    Fixed     Interest In Arrears    57500  57472.88  57,472.88      9.7     9.7       0.5    0      9.2   491.91
446    Fixed     Interest In Arrears   130000 129956.35 129,956.35   11.275  11.275       0.5    0   10.775  1265.11
447    Fixed     Interest In Arrears    47000  46977.64  46,977.64    12.85   12.85       0.5    0    12.35   514.41
448    Fixed     Interest In Arrears    99000  98966.76  98,966.76   11.275  11.275       0.5    0   10.775   963.43
449    Fixed     Interest In Arrears   150000 149922.82 149,922.82     12.5    12.5       0.5    0       12  1600.89
450    Fixed     Interest In Arrears    80200  80142.23  80,142.23   10.975  10.975       0.5    0   10.475   762.25
451    Fixed     Interest In Arrears    27375  27366.19  27,366.19   11.475  11.475       0.5    0   10.975   270.58
452    Fixed     Interest In Arrears    90580  90511.49  90,511.49    10.75   10.75       0.5    0    10.25   845.55
453    Fixed     Interest In Arrears    32500  32491.86  32,491.86     12.6    12.6       0.5    0     12.1   349.39
454    Fixed     Interest In Arrears    53699  53669.45  53,669.45     12.2    12.2       0.5    0     11.7   560.64
455    Fixed     Interest In Arrears    80000   79956.7  79,956.70   12.275  12.275       0.5    0   11.775   839.87
456    Fixed     Interest In Arrears    80400  80347.79  80,347.79    11.45   11.45       0.5    0    10.95   793.13
457    Fixed     Interest In Arrears   116400 116316.42 116,316.42    10.99   10.99       0.5    0    10.49  1107.63
458    Fixed     Interest In Arrears    35000  34979.98  34,979.98   12.025  12.025       0.5    0   11.525   360.69
459    Fixed     Interest In Arrears   150000 149916.54 149,916.54    12.15   12.15       0.5    0    11.65  1560.27
460    Fixed     Interest In Arrears    57000   56933.6  56,933.60    11.99   11.99       0.5    0    11.49   585.88
461    Fixed     Interest In Arrears    92000  91896.83  91,896.83   10.825  10.825       0.5    0   10.325      864
462    Fixed     Interest In Arrears    33725  33695.76  33,695.76       12      12       0.5    0     11.5    346.9
463    Fixed     Interest In Arrears    42400  42341.41  42,341.41     9.85    9.85       0.5    0     9.35    367.4
464    Fixed     Interest In Arrears    18600  18470.29  18,470.29     10.5    10.5       0.5    0       10   205.61

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
407     262.69   4/19/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
408     420.79   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
409    1188.35   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
410     832.42   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
411        511   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
412    1072.41   1/30/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       12
413     297.43  12/14/2005  2/1/2006  1/1/2011 8/1/2006    7       60        53       60        0
414     883.08   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
415     766.97   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
416    1183.73   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
417    1454.05   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
418      526.1   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
419     297.85   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
420        845   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
421     608.34   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
422     906.18    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
423    1436.87    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
424    1222.71   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
425     843.35   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
426     613.06   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
427     412.95    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
428    1467.63    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
429     876.84   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
430     888.55   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
431      523.7   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
432      273.1   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
433     1017.5    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
434    1070.79    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
435    1074.88   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
436    1290.03   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
437     740.61   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
438    1033.79    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
439    1160.84    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
440     756.77    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
441     746.54    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
442     748.29   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
443     567.05    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
444    1121.25    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
445     491.91    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
446    1265.11    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
447     514.41   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
448     963.43    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
449    1600.89   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
450     762.25   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
451     270.58   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
452     845.55   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
453     349.39    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
454     560.64   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
455     839.87   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
456     793.13   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
457    1107.63   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
458     360.69   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
459    1560.27   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
460     585.88    2/9/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
461        864   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
462      346.9   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
463      367.4    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
464     205.61    3/8/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0

<CAPTION>

 Loan                                 IO
Number     Balloon Flag      Index   Term Margin
------  ------------------ --------- ---- ------
<S>     <C>                <C>       <C>  <C>
407     Not a Balloon Loan 15 YR FXD    0      0
408     Not a Balloon Loan 30 YR FXD    0      0
409     Not a Balloon Loan 30 YR FXD    0      0
410     Not a Balloon Loan 30 YR FXD    0      0
411     Not a Balloon Loan 30 YR FXD    0      0
412     Not a Balloon Loan 30 YR FXD    0      0
413     Not a Balloon Loan 10 YR FXD    0      0
414     Not a Balloon Loan 30 YR FXD    0      0
415     Not a Balloon Loan 30 YR FXD    0      0
416     Not a Balloon Loan 30 YR FXD    0      0
417     Not a Balloon Loan 30 YR FXD    0      0
418     Not a Balloon Loan 30 YR FXD    0      0
419     Not a Balloon Loan 15 YR FXD    0      0
420     Not a Balloon Loan 30 YR FXD    0      0
421     Not a Balloon Loan 30 YR FXD    0      0
422     Not a Balloon Loan 30 YR FXD    0      0
423     Not a Balloon Loan 30 YR FXD    0      0
424     Not a Balloon Loan 30 YR FXD    0      0
425     Not a Balloon Loan 30 YR FXD    0      0
426     Not a Balloon Loan 30 YR FXD    0      0
427     Not a Balloon Loan 30 YR FXD    0      0
428     Not a Balloon Loan 30 YR FXD    0      0
429     Not a Balloon Loan 30 YR FXD    0      0
430     Not a Balloon Loan 30 YR FXD    0      0
431     Not a Balloon Loan 30 YR FXD    0      0
432     Not a Balloon Loan 30 YR FXD    0      0
433     Not a Balloon Loan 30 YR FXD    0      0
434     Not a Balloon Loan 30 YR FXD    0      0
435     Not a Balloon Loan 30 YR FXD    0      0
436     Not a Balloon Loan 30 YR FXD    0      0
437     Not a Balloon Loan 30 YR FXD    0      0
438     Not a Balloon Loan 30 YR FXD    0      0
439     Not a Balloon Loan 30 YR FXD    0      0
440     Not a Balloon Loan 30 YR FXD    0      0
441     Not a Balloon Loan 30 YR FXD    0      0
442     Not a Balloon Loan 30 YR FXD    0      0
443     Not a Balloon Loan 30 YR FXD    0      0
444     Not a Balloon Loan 30 YR FXD    0      0
445     Not a Balloon Loan 30 YR FXD    0      0
446     Not a Balloon Loan 30 YR FXD    0      0
447     Not a Balloon Loan 30 YR FXD    0      0
448     Not a Balloon Loan 30 YR FXD    0      0
449     Not a Balloon Loan 30 YR FXD    0      0
450     Not a Balloon Loan 30 YR FXD    0      0
451     Not a Balloon Loan 30 YR FXD    0      0
452     Not a Balloon Loan 30 YR FXD    0      0
453     Not a Balloon Loan 30 YR FXD    0      0
454     Not a Balloon Loan 30 YR FXD    0      0
455     Not a Balloon Loan 30 YR FXD    0      0
456     Not a Balloon Loan 30 YR FXD    0      0
457     Not a Balloon Loan 30 YR FXD    0      0
458     Not a Balloon Loan 30 YR FXD    0      0
459     Not a Balloon Loan 30 YR FXD    0      0
460     Not a Balloon Loan 30 YR FXD    0      0
461     Not a Balloon Loan 30 YR FXD    0      0
462     Not a Balloon Loan 30 YR FXD    0      0
463     Not a Balloon Loan 30 YR FXD    0      0
464     Not a Balloon Loan 15 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
407             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
408             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
409             0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
410             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
411             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
412             0          0       0        0        0        0       0   11.78          0 00/00/0000 00/00/0000
413             0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
414             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
415             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
416             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
417             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
418             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
419             0          0       0        0        0        0       0   13.45          0 00/00/0000 00/00/0000
420             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
421             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
422             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
423             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
424             0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
425             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
426             0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
427             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
428             0          0       0        0        0        0       0  11.975          0 00/00/0000 00/00/0000
429             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
430             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
431             0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
432             0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
433             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
434             0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
435             0          0       0        0        0        0       0    9.95          0 00/00/0000 00/00/0000
436             0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
437             0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
438             0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
439             0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
440             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
441             0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
442             0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
443             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
444             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
445             0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
446             0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
447             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
448             0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
449             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
450             0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
451             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
452             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
453             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
454             0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
455             0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
456             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
457             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
458             0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
459             0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
460             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
461             0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
462             0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
463             0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
464             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
407    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   383651
408    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   184000
409    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   480000
410    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   364000
411    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   207200
412    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   424000
413    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   238500
414    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   378400
415    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   322400
416    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   540000
417    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   600000
418    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   240000
419    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   391000
420    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   348000
421    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228000
422    00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   344000
423    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   604000
424    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   502572
425    00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   348000
426    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   238400
427    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   170400
428    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   571788
429    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   800000
430    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   412800
431    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   481500
432    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   106000
433    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   436000
434    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   476000
435    00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   492000
436    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   511200
437    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   288000
438    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   460500
439    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   446400
440    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   360000
441    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   280000
442    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   320000
443    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   264000
444    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   428000
445    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   230000
446    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   520000
447    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   188000
448    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   396000
449    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   600000
450    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320800
451    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   155125
452    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   362320
453    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   130000
454    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   214794
455    00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       2   320000
456    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   321600
457    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   465600
458    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   140000
459    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   600000
460    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   228000
461    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   368000
462    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   607050
463    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   169600
464    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   105400

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
407          0        5       95    426279         0
408          0       20      100    230000         0
409          0       20      100    600000         0
410          0       20      100    455000         0
411          0       20      100    259000         0
412          0       20      100    530000         0
413          0        5       95    265000         0
414          0       20      100    473000         0
415          0       20      100    403000         0
416          0       20      100    675000         0
417          0       20      100    750000         0
418          0       20      100    300000         0
419          0        5       90    460000         0
420          0       20      100    435000         0
421          0       20      100    285000         0
422          0       20      100    430000         0
423          0       20      100    755000         0
424          0       20      100    628215         0
425          0       20      100    435000         0
426          0       20      100    298000         0
427          0       20      100    213000         0
428          0       20      100    714735         0
429          0       10       90   1000000         0
430          0       20      100    516000         0
431          0       10      100    535000         0
432          0       20      100    132500         0
433          0       20      100    545000         0
434          0       20      100    595000         0
435          0       20      100    615000         0
436          0       20      100    639000         0
437          0       20      100    360000         0
438          0       20      100    575632         0
439          0       20      100    558000         0
440          0       20      100    450000         0
441          0       20      100    350000         0
442          0       20      100    400000         0
443          0       20      100    330000         0
444          0       20      100    535000         0
445          0       20      100    287500         0
446          0       20      100    650000         0
447          0       20      100    235000         0
448          0       20      100    495000         0
449          0       20      100    750000         0
450          0       20      100    401000         0
451          0       15      100    182500         0
452          0       20      100    452900         0
453          0       20      100    162500         0
454          0       20      100    268493         0
455          0       20      100    400000         0
456          0       20      100    402000         0
457          0       20      100    582000         0
458          0       20      100    175000         0
459          0       20      100    750000         0
460          0       20      100    285000         0
461          0       20      100    460000         0
462          0        5       95    674500         0
463          0       20      100    212000         0
464          0       15      100    124000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
407       426279 No MI       0                      Single Family     1 SAN JACINTO             CA 92582   767     0 38.31
408            0 No MI       0                      Single Family     1 BROOMFIELD              CO 80020   632     0 12.74
409       600000 No MI       0                      Single Family     1 LONG BEACH              CA 90807   693     0 44.81
410            0 No MI       0                      Single Family     1 RIALTO                  CA 92377   653     0 44.51
411       259000 No MI       0                      Single Family     1 WASCO                   CA 93280   641     0 45.94
412       530000 No MI       0                      Two Family        2 FAR ROCKAWAY            NY 11691   637     0 42.76
413            0 No MI       0                      Single Family     1 CATONSVILLE             MD 21228   552     0 37.28
414       473000 No MI       0                      Single Family     1 NORWALK                 CA 90650   668     0 47.65
415       403000 No MI       0                      Condomimium       1 EL MONTE                CA 91732   620     0 45.85
416            0 No MI       0                      Single Family     1 LOS ANGELES             CA 90042   611     0 40.48
417       750000 No MI       0                      Single Family     1 LEE'S SUMMIT            MO 64064   665     0  45.4
418       300000 No MI       0                      Single Family     1 DESERT HOT SPRINGS      CA 92240   755     0 31.26
419            0 No MI       0                      Single Family     1 TEMECULA                CA 92591   599     0 49.81
420       435000 No MI       0                      Single Family     1 COMPTON                 CA 90222   623     0 48.55
421       285000 No MI       0                      Single Family     1 LAKE ELSINORE           CA 92530   634     0 33.89
422            0 No MI       0                      Single Family     1 ATWATER                 CA 95301   617     0  19.8
423            0 No MI       0                      Single Family     1 BRISTOW                 VA 20136   627     0 49.42
424       628215 No MI       0                      Single Family     1 MURRIETA                CA 92563   771     0 48.03
425            0 No MI       0                      Single Family     1 STOCKTON                CA 95219   625     0 47.87
426       298000 No MI       0                      Single Family     1 LANCASTER               CA 93534   634     0  27.4
427       213000 No MI       0                      Single Family     1 LAS VEGAS               NV 89103   666     0 49.32
428       714735 No MI       0                      Single Family     1 CORONA                  CA 92880   664     0 44.83
429            0 No MI       0                      Single Family     1 FAIRFAX                 VA 22030   662     0 42.83
430       516000 No MI       0                      Single Family     1 SYLMAR                  CA 91342   722     0 37.03
431            0 No MI       0                      Single Family     1 SAN DIEGO               CA 92115   601     0 49.72
432       132500 No MI       0                      Single Family     1 BULLHEAD CITY           AZ 86442   622     0 35.51
433       545000 No MI       0                      Single Family     1 SAN FERNANDO            CA 91340   613     0  41.7
434       595000 No MI       0                      Single Family     1 SANTA CRUZ              CA 95060   667     0 21.78
435            0 No MI       0                      Single Family     1 CANOGA PARK             CA 91304   658     0 42.89
436       639000 No MI       0                      Single Family     1 COTATI                  CA 94931   702     0  45.4
437       360000 No MI       0                      Single Family     1 LAUREL                  MD 20724   637     0 49.17
438       575632 No MI       0                      Single Family     1 RIVERSIDE               CA 92508   669     0 41.78
439       558000 No MI       0                      Single Family     1 LAKEWOOD                CA 90712   632     0 49.97
440       450000 No MI       0                      Single Family     1 LA PUENTE               CA 91744   754     0 44.64
441       350000 No MI       0                      Single Family     1 MODESTO                 CA 95355   586     0 48.46
442            0 No MI       0                      Condomimium       1 R SANTA MARGARITA       CA 92688   738     0 48.09
443       330000 No MI       0                      Single Family     1 PALMDALE                CA 93550   650     0 49.79
444            0 No MI       0                      Two Family        2 SAN DIEGO               CA 92114   588     0 48.15
445       287500 No MI       0                      Single Family     1 PALMDALE                CA 93550   758     0 41.36
446       650000 No MI       0                      Two Family        2 BROOKLYN                NY 10466   758     0 47.82
447       235000 No MI       0                      Single Family     1 PHOENIX                 AZ 85027   590     0 47.62
448       495000 No MI       0                      Single Family     1 HUNTINGTON STATION      NY 11746   702     0 48.49
449       750000 No MI       0                      Single Family     1 CORONA                  CA 92881   585     0 43.98
450       401000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   669     0 47.82
451       182500 No MI       0                      Condomimium       1 GLEN BURNIE             MD 21060   625     0  47.2
452       452900 No MI       0                      Single Family     1 LORTON                  VA 22079   624     0 47.27
453       162500 No MI       0                      Single Family     1 PERRY                   UT 84302   594     0 41.59
454       268493 No MI       0                      Single Family     1 ACRES                   FL 33971   603     0 46.58
455            0 No MI       0                      Single Family     1 RIVERSIDE               CA 92503   622     0 47.39
456            0 No MI       0                      Single Family     1 GOODYEAR                AZ 85338   650     0 43.64
457       582000 No MI       0                      Single Family     1 ONTARIO                 CA 91762   637     0 48.51
458            0 No MI       0                      Single Family     1 OXFORD                  OH 45056   627     0 43.29
459            0 No MI       0                      Single Family     1 PACOIMA                 CA 91331   583     0  7.48
460       285000 No MI       0                      Single Family     1 RIVERTON                UT 84065   586     0 44.69
461       460000 No MI       0                      Two Family        2 JERSEY CITY             NJ  7304   683     0 49.47
462       674500 No MI       0                      Single Family     1 BREA                    CA 92821   555     0 49.65
463            0 No MI       0                      Condomimium       1 PLAISTOW                NH  3865   652     0  46.7
464            0 No MI       0                      Single Family     1 OSHKOSH                 WI 54902   638     0 49.96

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
407    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
408    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
409    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
410    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
411    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
412    Wholesale         XTA+  No       7/1/2006 2/1/2006     0     0     0      0      FHLT 2006-SA
413    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
414    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
415    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
416    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
417    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
418    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
419    Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
420    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
421    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
422    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
423    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
424    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
425    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
426    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
427    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
428    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
429    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
430    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
431    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
432    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
433    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
434    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
435    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
436    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
437    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
438    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
439    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
440    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
441    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
442    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
443    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
444    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
445    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
446    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
447    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
448    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
449    Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
450    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
451    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
452    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
453    Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
454    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
455    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
456    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
457    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
458    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
459    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
460    Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
461    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
462    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
463    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
464    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
465    Fixed     Interest In Arrears    75400   75318.4  75,318.40    10.99   10.99       0.5    0    10.49   717.49
466    Fixed     Interest In Arrears   187000 186934.04 186,934.04    11.05   11.05       0.5    0    10.55  1787.92
467    Fixed     Interest In Arrears    45000  44980.92  44,980.92     10.2    10.2       0.5    0      9.7   401.58
468    Fixed     Interest In Arrears    73600  73567.61  73,567.61   10.025  10.025       0.5    0    9.525   647.26
469    Fixed     Interest In Arrears   119000 118961.76 118,961.76   11.475  11.475       0.5    0   10.975  1176.18
470    Fixed     Interest In Arrears    23225  23139.64  23,139.64    12.95   12.95       0.5    0    12.45   293.09
471    Fixed     Interest In Arrears   110000 109916.81 109,916.81    10.75   10.75       0.5    0    10.25  1026.83
472    Fixed     Interest In Arrears   100000  99927.65  99,927.65   10.955  10.955       0.5    0   10.455   948.93
473    Fixed     Interest In Arrears    46000  45988.23  45,988.23     12.5    12.5       0.5    0       12   490.94
474    Fixed     Interest In Arrears    76170  76139.73  76,139.73     10.5    10.5       0.5    0       10   696.76
475    Fixed     Interest In Arrears    71000   70981.1  70,981.10   12.325  12.325       0.5    0   11.825   748.13
476    Fixed     Interest In Arrears    33880  33848.41  33,848.41    9.775   9.775       0.5    0    9.275   291.71
477    Fixed     Interest In Arrears   119600 119557.26 119,557.26    10.99   10.99       0.5    0    10.49  1138.08
478    Fixed     Interest In Arrears   115000 114970.57 114,970.57     12.5    12.5       0.5    0       12  1227.35
479    Fixed     Interest In Arrears    32750  32742.49  32,742.49    12.99   12.99       0.5    0    12.49   362.03
480    Fixed     Interest In Arrears    16500  16466.93  16,466.93    11.99   11.99       0.5    0    11.49   197.93
481    Fixed     Interest In Arrears    19800  19756.41  19,756.41    10.99   10.99       0.5    0    10.49   224.93
482    Fixed     Interest In Arrears   126000 125955.32 125,955.32   11.025  11.025       0.5    0   10.525  1202.31
483    Fixed     Interest In Arrears    57000  56968.64  56,968.64     12.2    12.2       0.5    0     11.7    595.1
484    Fixed     Interest In Arrears    84000  83965.15  83,965.15     10.3    10.3       0.5    0      9.8   755.85
485    Fixed     Interest In Arrears    27200  27193.41  27,193.41    12.75   12.75       0.5    0    12.25   295.59
486    Fixed     Interest In Arrears   116900 116866.48 116,866.48    11.99   11.99       0.5    0    11.49  1201.55
487    Fixed     Interest In Arrears    78000  77979.81  77,979.81    12.45   12.45       0.5    0    11.95   829.44
488    Fixed     Interest In Arrears    39000  38980.81  38,980.81      9.5     9.5       0.5    0        9   327.94
489    Fixed     Interest In Arrears   198000 197929.24 197,929.24    10.99   10.99       0.5    0    10.49  1884.11
490    Fixed     Interest In Arrears    30600  30591.85  30,591.85   12.325  12.325       0.5    0   11.825   322.44
491    Fixed     Interest In Arrears    29000  28990.15  28,990.15   11.225  11.225       0.5    0   10.725   281.12
492    Fixed     Interest In Arrears    99980  99951.33  99,951.33    11.99   11.99       0.5    0    11.49  1027.64
493    Fixed     Interest In Arrears    95700  95677.48  95,677.48   12.875  12.875       0.5    0   12.375   1049.3
494    Fixed     Interest In Arrears    84400  84358.48  84,358.48      9.5     9.5       0.5    0        9   709.69
495    Fixed     Interest In Arrears    38200  38186.35  38,186.35    10.99   10.99       0.5    0    10.49    363.5
496    Fixed     Interest In Arrears   100000  99954.32  99,954.32     9.85    9.85       0.5    0     9.35   866.51
497    Fixed     Interest In Arrears    87000   86961.3  86,961.30    9.975   9.975       0.5    0    9.475   761.89
498    Fixed     Interest In Arrears   102100 102054.73 102,054.73     9.99    9.99       0.5    0     9.49   895.25
499    Fixed     Interest In Arrears    72000  71975.69  71,975.69    11.25   11.25       0.5    0    10.75   699.31
500    Fixed     Interest In Arrears   133000  132955.1 132,955.10    11.25   11.25       0.5    0    10.75  1291.78
501    Fixed     Interest In Arrears    53250  53232.12  53,232.12   11.275  11.275       0.5    0   10.775   518.21
502    Fixed     Interest In Arrears    81587   81563.6  81,563.60    11.99   11.99       0.5    0    11.49   838.59
503    Fixed     Interest In Arrears    40800  40790.34  40,790.34    12.85   12.85       0.5    0    12.35   446.56
504    Fixed     Interest In Arrears   176000 175939.99 175,939.99   11.205  11.205       0.5    0   10.705  1703.41
505    Fixed     Interest In Arrears    29000  28993.02  28,993.02   12.775  12.775       0.5    0   12.275   315.71
506    Fixed     Interest In Arrears    46000  45987.06  45,987.06   12.075  12.075       0.5    0   11.575   475.82
507    Fixed     Interest In Arrears    35600  35591.04  35,591.04   12.575  12.575       0.5    0   12.075   382.02
508    Fixed     Interest In Arrears    59600   59585.9  59,585.90    12.85   12.85       0.5    0    12.35   652.32
509    Fixed     Interest In Arrears   120600 120544.92 120,544.92     9.85    9.85       0.5    0     9.35  1045.01
510    Fixed     Interest In Arrears   121000 120954.44 120,954.44    10.75   10.75       0.5    0    10.25  1129.52
511    Fixed     Interest In Arrears    15000  14971.64  14,971.64     12.6    12.6       0.5    0     12.1   185.86
512    Fixed     Interest In Arrears    61200  61177.08  61,177.08   10.775  10.775       0.5    0   10.275   572.45
513    Fixed     Interest In Arrears   131990 131956.22 131,956.22     12.5    12.5       0.5    0       12  1408.68
514    Fixed     Interest In Arrears    95000  94966.05  94,966.05    10.99   10.99       0.5    0    10.49   903.99
515    Fixed     Interest In Arrears    77000  76968.05  76,968.05     10.3    10.3       0.5    0      9.8   692.87
516    Fixed     Interest In Arrears    33000   32988.8  32,988.80   11.225  11.225       0.5    0   10.725   319.89
517    Fixed     Interest In Arrears    95000  94965.93  94,965.93   10.975  10.975       0.5    0   10.475   902.92
518    Fixed     Interest In Arrears    82200   81787.1  81,787.10      9.5     9.5       0.5    0        9  1063.65
519    Fixed     Interest In Arrears   135800  135739.8 135,739.80     9.99    9.99       0.5    0     9.49  1190.74
520    Fixed     Interest In Arrears    18000  17957.77  17,957.77   10.305  10.305       0.5    0    9.805   196.81
521    Fixed     Interest In Arrears    49000  48981.55  48,981.55    10.75   10.75       0.5    0    10.25   457.41
522    Fixed     Interest In Arrears    80000  79969.88  79,969.88    10.75   10.75       0.5    0    10.25   746.79

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
465     717.49    3/2/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
466    1787.92   4/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
467     401.58   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
468     647.26    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
469    1176.18    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
470     293.09   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
471    1026.83   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
472     948.93   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
473     490.94   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
474     696.76   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
475     748.13    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
476     291.71   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
477    1138.08    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
478    1227.35    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
479     362.03   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
480     197.93   4/28/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
481     224.93    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
482    1202.31    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
483      595.1   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
484     755.85    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
485     295.59   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
486    1201.55   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
487     829.44    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
488     327.94   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
489    1884.11    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
490     322.44    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
491     281.12    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
492    1027.64    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
493     1049.3   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
494     709.69   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
495      363.5    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
496     866.51   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
497     761.89    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
498     895.25    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
499     699.31    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
500    1291.78    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
501     518.21    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
502     838.59    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
503     446.56    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
504    1703.41    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
505     315.71    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
506     475.82   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
507     382.02    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
508     652.32    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
509    1045.01    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
510    1129.52    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
511     185.86    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
512     572.45    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
513    1408.68   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
514     903.99   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
515     692.87   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
516     319.89   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
517     902.92   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
518    1063.65    5/5/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24
519    1190.74    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
520     196.81   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
521     457.41   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
522     746.79    5/8/2006  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>
465    Not a Balloon Loan 30 YR FXD    0      0
466    Not a Balloon Loan 30 YR FXD    0      0
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 15 YR FXD    0      0
471    Not a Balloon Loan 30 YR FXD    0      0
472    Not a Balloon Loan 30 YR FXD    0      0
473    Not a Balloon Loan 30 YR FXD    0      0
474    Not a Balloon Loan 30 YR FXD    0      0
475    Not a Balloon Loan 30 YR FXD    0      0
476    Not a Balloon Loan 30 YR FXD    0      0
477    Not a Balloon Loan 30 YR FXD    0      0
478    Not a Balloon Loan 30 YR FXD    0      0
479    Not a Balloon Loan 30 YR FXD    0      0
480    Not a Balloon Loan 15 YR FXD    0      0
481    Not a Balloon Loan 15 YR FXD    0      0
482    Not a Balloon Loan 30 YR FXD    0      0
483    Not a Balloon Loan 30 YR FXD    0      0
484    Not a Balloon Loan 30 YR FXD    0      0
485    Not a Balloon Loan 30 YR FXD    0      0
486    Not a Balloon Loan 30 YR FXD    0      0
487    Not a Balloon Loan 30 YR FXD    0      0
488    Not a Balloon Loan 30 YR FXD    0      0
489    Not a Balloon Loan 30 YR FXD    0      0
490    Not a Balloon Loan 30 YR FXD    0      0
491    Not a Balloon Loan 30 YR FXD    0      0
492    Not a Balloon Loan 30 YR FXD    0      0
493    Not a Balloon Loan 30 YR FXD    0      0
494    Not a Balloon Loan 30 YR FXD    0      0
495    Not a Balloon Loan 30 YR FXD    0      0
496    Not a Balloon Loan 30 YR FXD    0      0
497    Not a Balloon Loan 30 YR FXD    0      0
498    Not a Balloon Loan 30 YR FXD    0      0
499    Not a Balloon Loan 30 YR FXD    0      0
500    Not a Balloon Loan 30 YR FXD    0      0
501    Not a Balloon Loan 30 YR FXD    0      0
502    Not a Balloon Loan 30 YR FXD    0      0
503    Not a Balloon Loan 30 YR FXD    0      0
504    Not a Balloon Loan 30 YR FXD    0      0
505    Not a Balloon Loan 30 YR FXD    0      0
506    Not a Balloon Loan 30 YR FXD    0      0
507    Not a Balloon Loan 30 YR FXD    0      0
508    Not a Balloon Loan 30 YR FXD    0      0
509    Not a Balloon Loan 30 YR FXD    0      0
510    Not a Balloon Loan 30 YR FXD    0      0
511    Not a Balloon Loan 15 YR FXD    0      0
512    Not a Balloon Loan 30 YR FXD    0      0
513    Not a Balloon Loan 30 YR FXD    0      0
514    Not a Balloon Loan 30 YR FXD    0      0
515    Not a Balloon Loan 30 YR FXD    0      0
516    Not a Balloon Loan 30 YR FXD    0      0
517    Not a Balloon Loan 30 YR FXD    0      0
518    Not a Balloon Loan 10 YR FXD    0      0
519    Not a Balloon Loan 30 YR FXD    0      0
520    Not a Balloon Loan 15 YR FXD    0      0
521    Not a Balloon Loan 30 YR FXD    0      0
522    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
465             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
466             0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
467             0          0       0        0        0        0       0    10.2          0 00/00/0000 00/00/0000
468             0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
469             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
470             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
471             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
472             0          0       0        0        0        0       0  10.955          0 00/00/0000 00/00/0000
473             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
474             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
475             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
476             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
477             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
478             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
479             0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
480             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
481             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
482             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
483             0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
484             0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
485             0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
486             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
487             0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
488             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
489             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
490             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
491             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
492             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
493             0          0       0        0        0        0       0  12.875          0 00/00/0000 00/00/0000
494             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
495             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
496             0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
497             0          0       0        0        0        0       0   9.975          0 00/00/0000 00/00/0000
498             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
499             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
500             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
501             0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
502             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
503             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
504             0          0       0        0        0        0       0  11.205          0 00/00/0000 00/00/0000
505             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
506             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
507             0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
508             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
509             0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
510             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
511             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
512             0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
513             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
514             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
515             0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
516             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
517             0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
518             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
519             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
520             0          0       0        0        0        0       0  10.305          0 00/00/0000 00/00/0000
521             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
522             0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
465    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   301600
466    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2  1000000
467    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   180000
468    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   294400
469    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   476000
470    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   418053
471    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   440000
472    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   400000
473    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184000
474    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   304680
475    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   284000
476    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   135520
477    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   478400
478    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   460000
479    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   131000
480    00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   297000
481    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    79200
482    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   504000
483    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228000
484    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   336000
485    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   108800
486    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   467600
487    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   312000
488    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   191200
489    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   792000
490    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   122400
491    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116000
492    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   399920
493    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   382800
494    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   337600
495    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   152800
496    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   400000
497    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   348000
498    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   408400
499    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   288000
500    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   532000
501    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   301750
502    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   326347
503    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   163200
504    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   704000
505    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   116000
506    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184000
507    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   142400
508    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   238400
509    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   482400
510    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   484000
511    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    60000
512    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   244800
513    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   527960
514    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   380000
515    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   308000
516    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   132000
517    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   380000
518    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   438400
519    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   543200
520    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102000
521    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   196000
522    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
465          0       20      100    377000         0
466          0    14.96    94.96   1250000         0
467          0       20      100    225000         0
468          0       20      100    368000         0
469          0       20      100    595000         0
470          0        5       95    464504         0
471          0       20      100    550000         0
472          0       20      100    500000         0
473          0       20      100    230000         0
474          0       20      100    380850         0
475          0       20      100    355000         0
476          0       20      100    169400         0
477          0       20      100    598000         0
478          0       20      100    575000         0
479          0       20      100    163750         0
480          0        5       95    330000         0
481          0       20      100     99000         0
482          0       20      100    630000         0
483          0       20      100    285000         0
484          0       20      100    420000         0
485          0       20      100    136000         0
486          0       20      100    584500         0
487          0       20      100    390000         0
488          0    16.32    96.32    239000         0
489          0       20      100    990000         0
490          0       20      100    153000         0
491          0       20      100    145000         0
492          0       20      100    499900         0
493          0       20      100    478500         0
494          0       20      100    422000         0
495          0       20      100    191000         0
496          0       20      100    500000         0
497          0       20      100    435000         0
498          0       20      100    510500         0
499          0       20      100    360000         0
500          0       20      100    665000         0
501          0       15      100    355000         0
502          0       20      100    407934         0
503          0       20      100    204000         0
504          0       20      100    880000         0
505          0       20      100    145000         0
506          0       20      100    230000         0
507          0       20      100    178000         0
508          0       20      100    298000         0
509          0       20      100    603000         0
510          0       20      100    605000         0
511          0       20      100     75000         0
512          0       20      100    306000         0
513          0       20      100    659950         0
514          0       20      100    475000         0
515          0       20      100    385000         0
516          0       20      100    165000         0
517          0       20      100    475000         0
518          0       15       95    548000         0
519          0       20      100    679000         0
520          0       15      100    120000         0
521          0       20      100    245000         0
522          0       20      100    400000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
465       377000 No MI       0                      Single Family     1 PERRIS                  CA 92571   617     0 49.15
466            0 No MI       0                      Single Family     1 LA SELVA BEACH          CA 95076   649     0 49.52
467       225000 No MI       0                      Single Family     1 BAKERSFIELD             CA 93305   731     0 46.56
468       368000 No MI       0                      Single Family     1 SPRING HILL             FL 34609   623     0 49.97
469       595000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11580   662     0 41.14
470       464504 No MI       0                      Single Family     1 SUITLAND                MD 20746   582     0 47.55
471       550000 No MI       0                      Single Family     1 LONG BEACH              CA 90815   689     0 43.34
472       500000 No MI       0                      Single Family     1 MIAMI                   FL 33184   682     0 29.96
473       230000 No MI       0                      Condomimium       1 HIALEAH                 FL 33016   598     0 33.91
474       380850 No MI       0                      Single Family     1 ENGLEWOOD               CO 80111   585     0 37.08
475            0 No MI       0                      Single Family     1 HEMET                   CA 92544   615     0 41.92
476       169400 No MI       0                      Condomimium       1 POMPANO BEACH           FL 33064   705     0 30.97
477       598000 No MI       0                      Single Family     1 NORTH HOLLYWOOD         CA 91605   624     0 39.55
478       575000 No MI       0                      Single Family     1 PALMDALE                CA 93551   581     0 28.71
479       163750 No MI       0                      Condomimium       1 HAMPTON                 VA 23669   595     0 47.05
480       330000 No MI       0                      Single Family     1 LOMA LINDA              CA 92354   737     0 36.14
481        99000 No MI       0                      Single Family     1 LEXINGTON               SC 29073   666     0 40.49
482       630000 No MI       0                      Two Family        2 LONG BEACH              CA 90805   716     0 47.09
483       285000 No MI       0                      Single Family     1 DELHI                   CA 95315   628     0 48.38
484            0 No MI       0                      Single Family     1 BAKERSFIELD             CA 93311   651     0 35.33
485       136000 No MI       0                      Single Family     1 MILWAUKEE               WI 53215   605     0 49.82
486            0 No MI       0                      Single Family     1 SILVER SPRING           MD 20904   637     0 48.52
487       390000 No MI       0                      Single Family     1 COMPTON                 CA 90220   629     0 44.09
488            0 No MI       0                      Single Family     1 VICTORVILLE             CA 92395   611     0 44.61
489       990000 No MI       0                      Single Family     1 SAUGUS AREA             CA 91390   641     0 48.14
490       153000 No MI       0                      Single Family     1 NEW BRITAIN             CT  6053   606     0 46.81
491       145000 No MI       0                      Two Family        2 ST. PAUL                MN 55104   626     0 41.71
492       499900 No MI       0                      Single Family     1 MURRIETA                CA 92562   609     0 24.74
493       478500 No MI       0                      Single Family     1 BRISTOW                 VA 20136   630     0 43.93
494            0 No MI       0                      Single Family     1 SUN CITY                CA 92585   659     0 48.37
495       191000 No MI       0                      Single Family     1 BAKERSFIELD             CA 93306   626     0 41.68
496            0 No MI       0                      Single Family     1 DELAFIELD               WI 53072   644     0  20.1
497       435000 No MI       0                      Single Family     1 LANCASTER               CA 93536   676     0 48.49
498       510500 No MI       0                      Single Family     1 SAN DIEGO               CA 92154   674     0 45.72
499            0 No MI       0                      Single Family     1 GOODYEAR                AZ 85338   633     0 49.34
500       665000 No MI       0                      Single Family     1 RANCHO SANTA MARG       CA 92688   658     0 48.53
501       355000 No MI       0                      Single Family     1 BLOOMINGTON             CA 92316   633     0 43.99
502       407934 No MI       0                      Single Family     1 PEORIA                  AZ 85383   618     0 29.82
503       204000 No MI       0                      Single Family     1 QUEEN CREEK             AZ 85242   581     0 47.49
504       880000 No MI       0                      Single Family     1 COSTA MESA              CA 92626   662     0    46
505            0 No MI       0                      Single Family     1 SAVANNAGH               GA 31405   626     0 44.54
506       230000 No MI       0                      Single Family     1 BLTIMORE                MD 21206   618     0 43.83
507            0 No MI       0                      Single Family     1 FALLON                  NV 89406   610     0 45.12
508       298000 No MI       0                      Single Family     1 ORLANDO                 FL 32824   597     0 47.92
509       603000 No MI       0                      Single Family     1 BUENA PARK              CA 90620   668     0 49.11
510       605000 No MI       0                      Single Family     1 SANTA ANA               CA 92139   680     0 49.86
511            0 No MI       0                      Single Family     1 FENNVILLE               MI 49408   592     0 24.42
512            0 No MI       0                      Single Family     1 TUCSON                  AZ 85730   746     0 42.48
513       659950 No MI       0                      Single Family     1 BAKERSFIELD             CA 93312   610     0 46.38
514       475000 No MI       0                      Single Family     1 SANTA MARIA             CA 93454   624     0 31.92
515       385000 No MI       0                      Two Family        2 LOS ANGELES             CA 90022   647     0 48.77
516       165000 No MI       0                      Two Family        2 WINDHAM                 CT  6226   669     0 26.16
517       475000 No MI       0                      Single Family     1 MONROE                  MI 48162   662     0 42.88
518       548000 No MI       0                      Two Family        2 NATIONAL CITY           CA 91950   614     0 49.64
519       679000 No MI       0                      Single Family     1 TUSTIN                  CA 92780   699     0 39.14
520       120000 No MI       0                      Condomimium       1 MIAMI                   FL 33134   737     0  43.7
521       245000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33905   722     0 44.22
522       400000 No MI       0                      Single Family     1 MIAMI UNICORP           FL 33196   690     0 45.07

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
465    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
466    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
467    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
468    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
469    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
470    Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
471    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
472    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
473    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
474    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
475    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
476    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
477    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
478    Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
479    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
480    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
481    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
482    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
483    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
484    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
485    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
486    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
487    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
488    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
489    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
490    Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
491    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
492    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
493    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
494    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
495    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
496    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
497    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
498    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
499    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
500    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
501    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
502    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
503    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
504    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
505    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
506    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
507    Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
508    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
509    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
510    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
511    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
512    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
513    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
514    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
515    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
516    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
517    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
518    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
519    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
520    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
521    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
522    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original Current
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment    PI
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- -------- -------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>      <C>
523    Fixed     Interest In Arrears    27750  27736.48  27,736.48     9.55    9.55       0.5    0     9.05   234.36  234.36
524    Fixed     Interest In Arrears    55000  54986.76  54,986.76   12.775  12.775       0.5    0   12.275   598.76  598.76
525    Fixed     Interest In Arrears    30400  30389.13  30,389.13    10.99   10.99       0.5    0    10.49   289.28  289.28
526    Fixed     Interest In Arrears    50000  49983.02  49,983.02   11.225  11.225       0.5    0   10.725   484.69  484.69
527    Fixed     Interest In Arrears    73800  73776.28  73,776.28   11.475  11.475       0.5    0   10.975   729.43  729.43
528    Fixed     Interest In Arrears    34000  33990.05  33,990.05     11.9    11.9       0.5    0     11.4   347.12  347.12
529    Fixed     Interest In Arrears    91000  90978.71  90,978.71     12.9    12.9       0.5    0     12.4   999.54  999.54
530    Fixed     Interest In Arrears    43990  43977.06  43,977.06   11.875  11.875       0.5    0   11.375   448.26  448.26
531    Fixed     Interest In Arrears   110000  109974.7 109,974.70   12.975  12.975       0.5    0   12.475  1214.68 1214.68
532    Fixed     Interest In Arrears    54800  54785.97  54,785.97     12.5    12.5       0.5    0       12   584.86  584.86
533    Fixed     Interest In Arrears    74000  73981.02  73,981.02    12.49   12.49       0.5    0    11.99    789.2   789.2
534    Fixed     Interest In Arrears   101000 100954.11 100,954.11    9.875   9.875       0.5    0    9.375   877.04  877.04
535    Fixed     Interest In Arrears    36000  35987.84  35,987.84    11.25   11.25       0.5    0    10.75   349.66  349.66
536    Fixed     Interest In Arrears   178000 177917.39 177,917.39    9.775   9.775       0.5    0    9.275  1532.57 1532.57
537    Fixed     Interest In Arrears    35200  35190.62  35,190.62   12.325  12.325       0.5    0   11.825   370.91  370.91
538    Fixed     Interest In Arrears    40027  40012.64  40,012.64   10.975  10.975       0.5    0   10.475   380.44  380.44
539    Fixed     Interest In Arrears    50400  50385.89  50,385.89     12.1    12.1       0.5    0     11.6   522.31  522.31
540    Fixed     Interest In Arrears   120450 120396.71 120,396.71       10      10       0.5    0      9.5  1057.04 1057.04
541    Fixed     Interest In Arrears    38600  38587.52  38,587.52    11.45   11.45       0.5    0    10.95   380.79  380.79
542    Fixed     Interest In Arrears    52580     52566  52,566.00   12.325  12.325       0.5    0   11.825   554.04  554.04
543    Fixed     Interest In Arrears    46969  46957.24  46,957.24     12.6    12.6       0.5    0     12.1   504.93  504.93
544    Fixed     Interest In Arrears    41985  41970.02  41,970.02       11      11       0.5    0     10.5   399.84  399.84
545    Fixed     Interest In Arrears   160000 159885.12 159,885.12    10.99   10.99       0.5    0    10.49  1522.51 1522.51
546    Fixed     Interest In Arrears    48100  47871.57  47,871.57   11.775  11.775       0.5    0   11.275   486.45  486.45
547    Fixed     Interest In Arrears    75000  74970.52  74,970.52    10.55   10.55       0.5    0    10.05   688.86  688.86
548    Fixed     Interest In Arrears    39600  39589.35  39,589.35    12.28   12.28       0.5    0    11.78   415.89  415.89
549    Fixed     Interest In Arrears    39000  38982.74  38,982.74       10      10       0.5    0      9.5   342.26  342.26
550    Fixed     Interest In Arrears   200000 199900.58 199,900.58     9.45    9.45       0.5    0     8.95  1674.42 1674.42
551    Fixed     Interest In Arrears    63800  63774.78  63,774.78   10.525  10.525       0.5    0   10.025    584.8   584.8
552    Fixed     Interest In Arrears   119000 118952.71 118,952.71     10.5    10.5       0.5    0       10  1088.54 1088.54
553    Fixed     Interest In Arrears    55000  54972.95  54,972.95      9.5     9.5       0.5    0        9   462.47  462.47
554    Fixed     Interest In Arrears   127000 126954.46 126,954.46   10.975  10.975       0.5    0   10.475  1207.06 1207.06
555    Fixed     Interest In Arrears    56980  56963.66  56,963.66    11.99   11.99       0.5    0    11.49   585.67  585.67
556    Fixed     Interest In Arrears    71000  70968.76  70,968.76   10.025  10.025       0.5    0    9.525   624.39  624.39
557    Fixed     Interest In Arrears   121000  120965.3 120,965.30    11.99   11.99       0.5    0    11.49  1243.69 1243.69
558    Fixed     Interest In Arrears   171000 170920.22 170,920.22     9.75    9.75       0.5    0     9.25  1469.16 1469.16
559    Fixed     Interest In Arrears    95000  94978.03  94,978.03    12.95   12.95       0.5    0    12.45  1047.18 1047.18
560    Fixed     Interest In Arrears    45000  44977.74  44,977.74    9.475   9.475       0.5    0    8.975   377.57  377.57
561    Fixed     Interest In Arrears   126000 125954.97 125,954.97    10.99   10.99       0.5    0    10.49  1198.98 1198.98
562    Fixed     Interest In Arrears    49500  49487.61  49,487.61     12.6    12.6       0.5    0     12.1   532.14  532.14
563    Fixed     Interest In Arrears    24000  23956.44  23,956.44   13.025  13.025       0.5    0   12.525   304.06  304.06
564    Fixed     Interest In Arrears    54000  53982.65  53,982.65   11.475  11.475       0.5    0   10.975   533.73  533.73
565    Fixed     Interest In Arrears    85000  84972.53  84,972.53    11.45   11.45       0.5    0    10.95   838.51  838.51
566    Fixed     Interest In Arrears    15750  15719.43  15,719.43   12.325  12.325       0.5    0   11.825   192.34  192.34
567    Fixed     Interest In Arrears   119000 118957.47 118,957.47    10.99   10.99       0.5    0    10.49  1132.37 1132.37
568    Fixed     Interest In Arrears   135000 134966.21 134,966.21     12.6    12.6       0.5    0     12.1  1451.29 1451.29
569    Fixed     Interest In Arrears   106000 105947.86 105,947.86      9.5     9.5       0.5    0        9   891.31  891.31
570    Fixed     Interest In Arrears    76000  75969.63  75,969.63   10.475  10.475       0.5    0    9.975   693.79  693.79
571    Fixed     Interest In Arrears   200000 199942.64 199,942.64    11.99   11.99       0.5    0    11.49  2055.69 2055.69
572    Fixed     Interest In Arrears    26980  26973.17  26,973.17    12.55   12.55       0.5    0    12.05      289     289
573    Fixed     Interest In Arrears    60000   59973.4  59,973.40     9.99    9.99       0.5    0     9.49    526.1   526.1
574    Fixed     Interest In Arrears    43000  42988.49  42,988.49     12.3    12.3       0.5    0     11.8   452.26  452.26
575    Fixed     Interest In Arrears    90000  89969.61  89,969.61    11.25   11.25       0.5    0    10.75   874.14  874.14
576    Fixed     Interest In Arrears    34000  33990.48  33,990.48     12.1    12.1       0.5    0     11.6   352.35  352.35
577    Fixed     Interest In Arrears    89980  89946.31  89,946.31   10.775  10.775       0.5    0   10.275   841.64  841.64
578    Fixed     Interest In Arrears    76000   75974.2  75,974.20   11.225  11.225       0.5    0   10.725   736.72  736.72
579    Fixed     Interest In Arrears   115000 114963.24 114,963.24     11.5    11.5       0.5    0       11  1138.84 1138.84
580    Fixed     Interest In Arrears    62600  62579.77  62,579.77    11.45   11.45       0.5    0    10.95   617.54  617.54

<CAPTION>

                                                              Remaining Original  Prepay
 Loan  Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
523       5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
524      5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
525      5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
526       5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
527      5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
528       5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
529       5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
530       5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
531      5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
532       5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
533       5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
534      5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
535      5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
536      5/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
537       5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
538      5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
539      5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
540       5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
541       5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
542      4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
543      5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
544       5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
545      4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
546      4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
547       5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
548      5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
549      5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
550      5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
551      5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
552      5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
553       5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
554       5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
555       5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
556      5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
557       5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
558      5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
559       6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
560      5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
561       5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
562      5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
563      5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
564      5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
565      5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
566      5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
567       5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
568      5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
569      5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
570      5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
571       6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
572      5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
573      5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
574      5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
575       5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
576      5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
577      5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
578      5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
579      5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
580      5/17/2006  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>
523    Not a Balloon Loan 30 YR FXD    0      0
524    Not a Balloon Loan 30 YR FXD    0      0
525    Not a Balloon Loan 30 YR FXD    0      0
526    Not a Balloon Loan 30 YR FXD    0      0
527    Not a Balloon Loan 30 YR FXD    0      0
528    Not a Balloon Loan 30 YR FXD    0      0
529    Not a Balloon Loan 30 YR FXD    0      0
530    Not a Balloon Loan 30 YR FXD    0      0
531    Not a Balloon Loan 30 YR FXD    0      0
532    Not a Balloon Loan 30 YR FXD    0      0
533    Not a Balloon Loan 30 YR FXD    0      0
534    Not a Balloon Loan 30 YR FXD    0      0
535    Not a Balloon Loan 30 YR FXD    0      0
536    Not a Balloon Loan 30 YR FXD    0      0
537    Not a Balloon Loan 30 YR FXD    0      0
538    Not a Balloon Loan 30 YR FXD    0      0
539    Not a Balloon Loan 30 YR FXD    0      0
540    Not a Balloon Loan 30 YR FXD    0      0
541    Not a Balloon Loan 30 YR FXD    0      0
542    Not a Balloon Loan 30 YR FXD    0      0
543    Not a Balloon Loan 30 YR FXD    0      0
544    Not a Balloon Loan 30 YR FXD    0      0
545    Not a Balloon Loan 30 YR FXD    0      0
546    Not a Balloon Loan 30 YR FXD    0      0
547    Not a Balloon Loan 30 YR FXD    0      0
548    Not a Balloon Loan 30 YR FXD    0      0
549    Not a Balloon Loan 30 YR FXD    0      0
550    Not a Balloon Loan 30 YR FXD    0      0
551    Not a Balloon Loan 30 YR FXD    0      0
552    Not a Balloon Loan 30 YR FXD    0      0
553    Not a Balloon Loan 30 YR FXD    0      0
554    Not a Balloon Loan 30 YR FXD    0      0
555    Not a Balloon Loan 30 YR FXD    0      0
556    Not a Balloon Loan 30 YR FXD    0      0
557    Not a Balloon Loan 30 YR FXD    0      0
558    Not a Balloon Loan 30 YR FXD    0      0
559    Not a Balloon Loan 30 YR FXD    0      0
560    Not a Balloon Loan 30 YR FXD    0      0
561    Not a Balloon Loan 30 YR FXD    0      0
562    Not a Balloon Loan 30 YR FXD    0      0
563    Not a Balloon Loan 15 YR FXD    0      0
564    Not a Balloon Loan 30 YR FXD    0      0
565    Not a Balloon Loan 30 YR FXD    0      0
566    Not a Balloon Loan 15 YR FXD    0      0
567    Not a Balloon Loan 30 YR FXD    0      0
568    Not a Balloon Loan 30 YR FXD    0      0
569    Not a Balloon Loan 30 YR FXD    0      0
570    Not a Balloon Loan 30 YR FXD    0      0
571    Not a Balloon Loan 30 YR FXD    0      0
572    Not a Balloon Loan 30 YR FXD    0      0
573    Not a Balloon Loan 30 YR FXD    0      0
574    Not a Balloon Loan 30 YR FXD    0      0
575    Not a Balloon Loan 30 YR FXD    0      0
576    Not a Balloon Loan 30 YR FXD    0      0
577    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
523             0          0       0        0        0        0       0    9.55          0 00/00/0000 00/00/0000
524             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
525             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
526             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
527             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
528             0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
529             0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
530             0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
531             0          0       0        0        0        0       0  12.975          0 00/00/0000 00/00/0000
532             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
533             0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
534             0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
535             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
536             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
537             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
538             0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
539             0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
540             0          0       0        0        0        0       0      10          0 00/00/0000 00/00/0000
541             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
542             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
543             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
544             0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
545             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
546             0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
547             0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
548             0          0       0        0        0        0       0   12.28          0 00/00/0000 00/00/0000
549             0          0       0        0        0        0       0      10          0 00/00/0000 00/00/0000
550             0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
551             0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
552             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
553             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
554             0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
555             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
556             0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
557             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
558             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
559             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
560             0          0       0        0        0        0       0   9.475          0 00/00/0000 00/00/0000
561             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
562             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
563             0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
564             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
565             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
566             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
567             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
568             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
569             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
570             0          0       0        0        0        0       0  10.475          0 00/00/0000 00/00/0000
571             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
572             0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
573             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
574             0          0       0        0        0        0       0    12.3          0 00/00/0000 00/00/0000
575             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
576             0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
577             0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
578             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
579             0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
580             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                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
523    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   157250
524    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220000
525    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   121600
526    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   200000
527    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   295200
528    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   136000
529    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   364000
530    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   175960
531    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   440000
532    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   219200
533    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   296000
534    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   404000
535    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   192000
536    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   712000
537    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   140800
538    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   160108
539    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   201600
540    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   682550
541    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   154400
542    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   210320
543    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   187876
544    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   223920
545    00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied    2   640000
546    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   192400
547    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   300000
548    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   158400
549    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
550    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   800000
551    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   255200
552    00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied    2   476000
553    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   539750
554    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   508000
555    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   227920
556    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   284000
557    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   484000
558    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   684000
559    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   380000
560    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180000
561    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   504000
562    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   198000
563    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    96000
564    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   432000
565    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   340000
566    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    89250
567    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   476000
568    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   540000
569    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   424000
570    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   304000
571    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   800000
572    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   107920
573    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   240000
574    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172000
575    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   360000
576    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   136000
577    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   359920
578    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
579    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   460000
580    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   250400

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
523          0       15      100    185000         0
524          0       20      100    275000         0
525          0       20      100    152000         0
526          0       20      100    250000         0
527          0       20      100    369000         0
528          0       20      100    170000         0
529          0       20      100    455000         0
530          0       20      100    219950         0
531          0       20      100    550000         0
532          0       20      100    274000         0
533          0       20      100    370000         0
534          0       20      100    505000         0
535          0       15       95    240000         0
536          0       20      100    890000         0
537          0       20      100    176000         0
538          0       20      100    200135         0
539          0       20      100    252000         0
540          0       15      100    803000         0
541          0       20      100    193000         0
542          0       20      100    262900         0
543          0       20      100    234845         0
544          0       15       95    279900         0
545          0       20      100    800000         0
546          0       20      100    240500         0
547          0       20      100    375000         0
548          0       20      100    198000         0
549          0       20      100    195000         0
550          0       20      100   1000000         0
551          0       20      100    319000         0
552          0       20      100    595000         0
553          0     8.66    93.66    635000         0
554          0       20      100    635000         0
555          0       20      100    284900         0
556          0       20      100    355000         0
557          0       20      100    605000         0
558          0       20      100    855000         0
559          0       20      100    475000         0
560          0       20      100    225000         0
561          0       20      100    630000         0
562          0       20      100    247500         0
563          0       20      100    120000         0
564          0       10       90    540000         0
565          0       20      100    425000         0
566          0       15      100    105000         0
567          0       20      100    595000         0
568          0       20      100    675000         0
569          0       20      100    530000         0
570          0       20      100    380000         0
571          0       20      100   1000000         0
572          0       20      100    134900         0
573          0       20      100    300000         0
574          0       20      100    215000         0
575          0       20      100    450000         0
576          0       20      100    170000         0
577          0       20      100    449900         0
578          0       20      100    380000         0
579          0       20      100    575000         0
580          0       20      100    313000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
523            0 No MI       0                      Single Family     1 TUCSON                  AZ 85706   640     0 49.95
524       275000 No MI       0                      Single Family     1 LAS VEGAS               NV 89123   634     0 46.04
525       152000 No MI       0                      Single Family     1 NEWMAN                  GA 30263   647     0 33.48
526       250000 No MI       0                      Single Family     1 GLENDALE                AZ 85303   678     0 42.79
527       369000 No MI       0                      Two Family        2 SAN BERNARDINO          CA 92405   736     0 44.13
528            0 No MI       0                      Single Family     1 PHOENIX                 AZ 85040   580     0    50
529       455000 No MI       0                      Single Family     1 PALM DESERT             CA 92260   580     0 27.26
530       219950 No MI       0                      Single Family     1 PHOENIX                 AZ 85053   600     0 48.49
531       550000 No MI       0                      Single Family     1 BROOKLYN                NY 11234   632     0 49.45
532            0 No MI       0                      Single Family     1 LAS VEGAS               NV 89130   623     0 41.89
533       370000 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92404   586     0 48.92
534            0 No MI       0                      Two Family        2 NORTH BERGEN            NJ  7047   667     0 45.77
535            0 No MI       0                      Single Family     1 HAINESPORT              NJ  8036   602     0 49.34
536       890000 No MI       0                      Single Family     1 LOS ANGELES             CA 90065   753     0 46.03
537       176000 No MI       0                      Single Family     1 PHOENIX                 AZ 85040   607     0 27.57
538       200135 No MI       0                      Single Family     1 TOLLESON                AZ 85353   668     0 39.94
539       252000 No MI       0                      Single Family     1 FORT MEYERS             FL 33907   585     0 37.86
540       803000 No MI       0                      Single Family     1 PASADENA                CA 91104   688     0 49.45
541       193000 No MI       0                      Single Family     1 PHOENIX                 AZ 85033   656     0 48.95
542       262900 No MI       0                      Single Family     1 CHANDLER                AZ 85224   617     0 34.86
543       234845 No MI       0                      Single Family     1 SNELLVILLE              GA 30039   591     0 22.85
544       279900 No MI       0                      Single Family     1 STOCKBRIDGE             GA 30281   649     0 30.51
545            0 No MI       0                      Single Family     1 WESTMINSTER             CA 92683   671     0 42.55
546       240500 No MI       0                      Two Family        2 JEWETT CITY             CT  6351   635     0 36.72
547       375000 No MI       0                      Single Family     1 NORTH BABYLON           NY 11795   672     0 35.55
548       198000 No MI       0                      Single Family     1 PHOENIX                 AZ 85031   625     0 45.81
549       195000 No MI       0                      Single Family     1 RANDALLSTOWN            MD 21133   656     0 35.27
550            0 No MI       0                      Single Family     1 OAKDALE                 CA 95361   656     0    18
551       319000 No MI       0                      Single Family     1 PORT SAINT LUCIE        FL 34953   682     0 21.49
552            0 No MI       0                      Single Family     1 LA MESA                 CA 91941   648     0 47.84
553            0 No MI       0                      Single Family     1 CHINO                   CA 91710   635     0 45.22
554       635000 No MI       0                      Single Family     1 SALINAS                 CA 93901   665     0 49.91
555       284900 No MI       0                      Single Family     1 PEORIA                  AZ 85382   611     0 49.95
556            0 No MI       0                      Single Family     1 BELLEVILLE              NJ  7109   683     0 35.21
557       605000 No MI       0                      Single Family     1 LAS VEGAS               NV 89141   647     0 45.56
558       855000 No MI       0                      Single Family     1 MISSION VIEJO           CA 92691   762     0 35.25
559       475000 No MI       0                      Single Family     1 BIG BEAR LAKE           CA 92315   621     0 33.08
560       225000 No MI       0                      Single Family     1 PHOENIX                 AZ 85033   750     0 49.76
561       630000 No MI       0                      Single Family     1 SAN FRANCISCO           CA 94112   664     0 44.63
562       247500 No MI       0                      Condomimium       1 ALEXANDRIA              VA 22309   580     0 49.89
563       120000 No MI       0                      Two Family        2 DETROIT                 MI 48210   627     0 30.07
564       540000 No MI       0                      Single Family     1 WHITTIER                CA 90601   626     0 49.11
565       425000 No MI       0                      Single Family     1 LONG BEACH              CA 90805   651     0 45.71
566       105000 No MI       0                      Single Family     1 COLUMBIA                MO 65202   614     0 32.19
567            0 No MI       0                      Single Family     1 ANAHEIM                 CA 92805   635     0 49.78
568       675000 No MI       0                      Single Family     1 BAKERSFIELD             CA 93314   592     0 49.98
569            0 No MI       0                      Single Family     1 SYLMAR                  CA 91342   735     0 44.93
570            0 No MI       0                      Single Family     1 MACUNGIE                PA 18062   622     0  49.6
571            0 No MI       0                      Single Family     1 HAYMARKET               VA 20169   619     0 46.41
572       134900 No MI       0                      Single Family     1 YAKIMA                  WA 98902   595     0 42.91
573            0 No MI       0                      Single Family     1 SACRAMENTO              CA 95824   672     0 39.37
574       215000 No MI       0                      Single Family     1 TAMARAC                 FL 33309   596     0 45.92
575       450000 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   681     0 41.73
576       170000 No MI       0                      Single Family     1 PORT RICHEY             FL 34668   584     0 49.19
577       449900 No MI       0                      Single Family     1 STERLING                VA 20166   765     0 49.07
578       380000 No MI       0                      Single Family     1 FONTANA                 CA 92337   662     0 41.88
579       575000 No MI       0                      Two Family        2 LOS ANGELES             CA 90063   636     0 45.77
580            0 No MI       0                      Single Family     1 AVONDALE                AZ 85323   620     0 49.51

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
523    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
524    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
525    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
526    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
527    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
528    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
529    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
530    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
531    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
532    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
533    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
534    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
535    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
536    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
537    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
538    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
539    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
540    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
541    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
542    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
543    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
544    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
545    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
546    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
547    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
548    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
549    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
550    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
551    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
552    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
553    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
554    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
555    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
556    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
557    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
558    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
559    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
560    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
561    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
562    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
563    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
564    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
565    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
566    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
567    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
568    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
569    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
570    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
571    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
572    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
573    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
574    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
575    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
576    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
577    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
578    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
579    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
580    Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
581    Fixed     Interest In Arrears   105200 105169.82 105,169.82    11.99   11.99       0.5    0    11.49   1081.3
582    Fixed     Interest In Arrears    52000  51985.92  51,985.92    12.25   12.25       0.5    0    11.75   544.91
583    Fixed     Interest In Arrears    50000   49987.2  49,987.20     12.5    12.5       0.5    0       12   533.63
584    Fixed     Interest In Arrears   120000 119944.31 119,944.31    9.775   9.775       0.5    0    9.275  1033.19
585    Fixed     Interest In Arrears    98000  97972.11  97,972.11   12.025  12.025       0.5    0   11.525  1009.93
586    Fixed     Interest In Arrears    61400  61384.63  61,384.63     12.6    12.6       0.5    0     12.1   660.07
587    Fixed     Interest In Arrears   147000 146964.63 146,964.63   12.775  12.775       0.5    0   12.275  1600.31
588    Fixed     Interest In Arrears    19000  18964.93  18,964.93    12.85   12.85       0.5    0    12.35   238.53
589    Fixed     Interest In Arrears   148500 148440.99 148,440.99     10.5    10.5       0.5    0       10  1358.39
590    Fixed     Interest In Arrears    28998  28984.96  28,984.96    9.925   9.925       0.5    0    9.425   252.88
591    Fixed     Interest In Arrears    48000  47988.99  47,988.99    12.99   12.99       0.5    0    12.49   530.61
592    Fixed     Interest In Arrears    81000  80966.03  80,966.03    10.25   10.25       0.5    0     9.75   725.85
593    Fixed     Interest In Arrears    42100  42081.47  42,081.47   10.025  10.025       0.5    0    9.525   370.24
594    Fixed     Interest In Arrears    85098  85073.59  85,073.59    11.99   11.99       0.5    0    11.49   874.68
595    Fixed     Interest In Arrears   120000 119965.47 119,965.47   11.975  11.975       0.5    0   11.475  1232.03
596    Fixed     Interest In Arrears    88000  87971.72  87,971.72   11.475  11.475       0.5    0   10.975   869.78
597    Fixed     Interest In Arrears    33000  32989.34  32,989.34    11.45   11.45       0.5    0    10.95   325.54
598    Fixed     Interest In Arrears    92000  91957.07  91,957.07     9.75    9.75       0.5    0     9.25   790.43
599    Fixed     Interest In Arrears    26600  26592.79  26,592.79    12.25   12.25       0.5    0    11.75   278.75
600    Fixed     Interest In Arrears    61000  60984.39  60,984.39     12.5    12.5       0.5    0       12   651.03
601    Fixed     Interest In Arrears    32000  31985.15  31,985.15    9.775   9.775       0.5    0    9.275   275.52
602    Fixed     Interest In Arrears    61600  61585.42  61,585.42    12.85   12.85       0.5    0    12.35   674.21
603    Fixed     Interest In Arrears    55700  55674.14  55,674.14    9.775   9.775       0.5    0    9.275   479.58
604    Fixed     Interest In Arrears    51980  51960.53  51,960.53   10.775  10.775       0.5    0   10.275   486.21
605    Fixed     Interest In Arrears    20280  20241.66  20,241.66     12.6    12.6       0.5    0     12.1   251.28
606    Fixed     Interest In Arrears    49400  49388.68  49,388.68    12.99   12.99       0.5    0    12.49   546.08
607    Fixed     Interest In Arrears   102000 101959.46 101,959.46     10.5    10.5       0.5    0       10   933.04
608    Fixed     Interest In Arrears   125000 124968.72 124,968.72     12.6    12.6       0.5    0     12.1  1343.78
609    Fixed     Interest In Arrears   100400 100357.89 100,357.89    10.25   10.25       0.5    0     9.75   899.69
610    Fixed     Interest In Arrears    61780  61765.38  61,765.38    12.85   12.85       0.5    0    12.35   676.18
611    Fixed     Interest In Arrears    94000  93966.66  93,966.66   11.025  11.025       0.5    0   10.525   896.97
612    Fixed     Interest In Arrears    33000  32992.49  32,992.49   13.025  13.025       0.5    0   12.525    365.7
613    Fixed     Interest In Arrears   229000 228898.48 228,898.48     9.99    9.99       0.5    0     9.49  2007.95
614    Fixed     Interest In Arrears    27821  27808.09  27,808.09    9.775   9.775       0.5    0    9.275   239.54
615    Fixed     Interest In Arrears    90300  90275.97  90,275.97   12.325  12.325       0.5    0   11.825   951.49
616    Fixed     Interest In Arrears   151800 151763.27 151,763.27    12.75   12.75       0.5    0    12.25  1649.61
617    Fixed     Interest In Arrears    41000   40989.5  40,989.50     12.5    12.5       0.5    0       12   437.58
618    Fixed     Interest In Arrears    40000  39989.99  39,989.99     12.6    12.6       0.5    0     12.1   430.01
619    Fixed     Interest In Arrears    62000  61982.21  61,982.21    11.99   11.99       0.5    0    11.49   637.27
620    Fixed     Interest In Arrears    57000  56980.65  56,980.65   11.225  11.225       0.5    0   10.725   552.54
621    Fixed     Interest In Arrears    70000  69982.08  69,982.08     12.5    12.5       0.5    0       12   747.09
622    Fixed     Interest In Arrears   150000 149926.21 149,926.21      9.5     9.5       0.5    0        9  1261.29
623    Fixed     Interest In Arrears    22400   22394.7  22,394.70    12.85   12.85       0.5    0    12.35   245.17
624    Fixed     Interest In Arrears    45262  45246.63  45,246.63   11.225  11.225       0.5    0   10.725   438.76
625    Fixed     Interest In Arrears    52000  51985.09  51,985.09    11.99   11.99       0.5    0    11.49   534.48
626    Fixed     Interest In Arrears    45200  45185.48  45,185.48   11.475  11.475       0.5    0   10.975   446.75
627    Fixed     Interest In Arrears    45500  45479.83  45,479.83     9.99    9.99       0.5    0     9.49   398.96
628    Fixed     Interest In Arrears    41500  41488.95  41,488.95   12.325  12.325       0.5    0   11.825   437.29
629    Fixed     Interest In Arrears   114000 113949.46 113,949.46     9.99    9.99       0.5    0     9.49   999.59
630    Fixed     Interest In Arrears    37480   37467.2  37,467.20     11.2    11.2       0.5    0     10.7   362.61
631    Fixed     Interest In Arrears   164000 163944.63 163,944.63    11.25   11.25       0.5    0    10.75  1592.87
632    Fixed     Interest In Arrears    36000  35987.84  35,987.84    11.25   11.25       0.5    0    10.75   349.66
633    Fixed     Interest In Arrears    48400  48378.54  48,378.54     9.99    9.99       0.5    0     9.49   424.39
634    Fixed     Interest In Arrears    38000  37991.01  37,991.01    12.85   12.85       0.5    0    12.35   415.91
635    Fixed     Interest In Arrears    37000  36988.37  36,988.37   11.575  11.575       0.5    0   11.075   368.53
636    Fixed     Interest In Arrears   179400 179335.89 179,335.89    10.99   10.99       0.5    0    10.49  1707.12
637    Fixed     Interest In Arrears   166000 165953.29 165,953.29   12.075  12.075       0.5    0   11.575  1717.09
638    Fixed     Interest In Arrears    71980  71963.16  71,963.16     12.9    12.9       0.5    0     12.4   790.63

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
581     1081.3   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
582     544.91   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
583     533.63   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
584    1033.19   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
585    1009.93   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
586     660.07   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
587    1600.31   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
588     238.53   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
589    1358.39    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
590     252.88   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
591     530.61   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
592     725.85   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
593     370.24   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
594     874.68    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
595    1232.03   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
596     869.78   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
597     325.54   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
598     790.43   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
599     278.75   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
600     651.03   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
601     275.52    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
602     674.21   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
603     479.58   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
604     486.21   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
605     251.28   5/24/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
606     546.08   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
607     933.04   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
608    1343.78   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
609     899.69   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
610     676.18   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
611     896.97   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
612      365.7   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
613    2007.95   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
614     239.54   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
615     951.49   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
616    1649.61    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
617     437.58    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
618     430.01   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
619     637.27   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
620     552.54   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
621     747.09   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
622    1261.29    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
623     245.17    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
624     438.76    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
625     534.48    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
626     446.75   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
627     398.96    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
628     437.29   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
629     999.59   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
630     362.61   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
631    1592.87   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
632     349.66   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
633     424.39   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
634     415.91   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
635     368.53    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
636    1707.12   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
637    1717.09   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
638     790.63   5/24/2006  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>
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 30 YR FXD    0      0
584    Not a Balloon Loan 30 YR FXD    0      0
585    Not a Balloon Loan 30 YR FXD    0      0
586    Not a Balloon Loan 30 YR FXD    0      0
587    Not a Balloon Loan 30 YR FXD    0      0
588    Not a Balloon Loan 15 YR FXD    0      0
589    Not a Balloon Loan 30 YR FXD    0      0
590    Not a Balloon Loan 30 YR FXD    0      0
591    Not a Balloon Loan 30 YR FXD    0      0
592    Not a Balloon Loan 30 YR FXD    0      0
593    Not a Balloon Loan 30 YR FXD    0      0
594    Not a Balloon Loan 30 YR FXD    0      0
595    Not a Balloon Loan 30 YR FXD    0      0
596    Not a Balloon Loan 30 YR FXD    0      0
597    Not a Balloon Loan 30 YR FXD    0      0
598    Not a Balloon Loan 30 YR FXD    0      0
599    Not a Balloon Loan 30 YR FXD    0      0
600    Not a Balloon Loan 30 YR FXD    0      0
601    Not a Balloon Loan 30 YR FXD    0      0
602    Not a Balloon Loan 30 YR FXD    0      0
603    Not a Balloon Loan 30 YR FXD    0      0
604    Not a Balloon Loan 30 YR FXD    0      0
605    Not a Balloon Loan 15 YR FXD    0      0
606    Not a Balloon Loan 30 YR FXD    0      0
607    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
611    Not a Balloon Loan 30 YR FXD    0      0
612    Not a Balloon Loan 30 YR FXD    0      0
613    Not a Balloon Loan 30 YR FXD    0      0
614    Not a Balloon Loan 30 YR FXD    0      0
615    Not a Balloon Loan 30 YR FXD    0      0
616    Not a Balloon Loan 30 YR FXD    0      0
617    Not a Balloon Loan 30 YR FXD    0      0
618    Not a Balloon Loan 30 YR FXD    0      0
619    Not a Balloon Loan 30 YR FXD    0      0
620    Not a Balloon Loan 30 YR FXD    0      0
621    Not a Balloon Loan 30 YR FXD    0      0
622    Not a Balloon Loan 30 YR FXD    0      0
623    Not a Balloon Loan 30 YR FXD    0      0
624    Not a Balloon Loan 30 YR FXD    0      0
625    Not a Balloon Loan 30 YR FXD    0      0
626    Not a Balloon Loan 30 YR FXD    0      0
627    Not a Balloon Loan 30 YR FXD    0      0
628    Not a Balloon Loan 30 YR FXD    0      0
629    Not a Balloon Loan 30 YR FXD    0      0
630    Not a Balloon Loan 30 YR FXD    0      0
631    Not a Balloon Loan 30 YR FXD    0      0
632    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
636    Not a Balloon Loan 30 YR FXD    0      0
637    Not a Balloon Loan 30 YR FXD    0      0
638    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
581             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
582             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
583             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
584             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
585             0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
586             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
587             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
588             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
589             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
590             0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
591             0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
592             0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
593             0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
594             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
595             0          0       0        0        0        0       0  11.975          0 00/00/0000 00/00/0000
596             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
597             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
598             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
599             0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
600             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
601             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
602             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
603             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
604             0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
605             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
606             0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
607             0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
608             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
609             0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
610             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
611             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
612             0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
613             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
614             0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
615             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
616             0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
617             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
618             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
619             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
620             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
621             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
622             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
623             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
624             0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
625             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
626             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
627             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
628             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
629             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
630             0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
631             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
632             0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
633             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
634             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
635             0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
636             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
637             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
638             0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
581    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   420800
582    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   208000
583    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
584    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   480000
585    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   392000
586    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   245600
587    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   588000
588    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    76000
589    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   594000
590    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   115992
591    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   192000
592    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   324000
593    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168400
594    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   340392
595    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   780000
596    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   352000
597    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   132000
598    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   368000
599    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   106400
600    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   244000
601    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
602    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   246400
603    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   222800
604    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   207920
605    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    81120
606    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   197600
607    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   420000
608    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   500000
609    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   401600
610    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   247120
611    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   376000
612    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   132000
613    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2  1000000
614    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   157656
615    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   511700
616    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   607200
617    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   164000
618    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   260000
619    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   248000
620    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   228000
621    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   280000
622    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   600000
623    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    89600
624    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   181048
625    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   208000
626    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180800
627    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   409500
628    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   221360
629    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   456000
630    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   149920
631    00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   656000
632    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   144000
633    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   193600
634    00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied    2   152000
635    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   148000
636    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   717600
637    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   664000
638    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   287920

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
581          0       20      100    526000         0
582          0       20      100    260000         0
583          0       20      100    250000         0
584          0       20      100    600000         0
585          0       20      100    490000         0
586          0       20      100    307000         0
587          0       20      100    735000         0
588          0       20      100     95000         0
589          0       20      100    742500         0
590          0       20      100    144990         0
591          0       20      100    240000         0
592          0       20      100    405000         0
593          0       20      100    210500         0
594          0       20      100    425490         0
595          0       10       75   1200000         0
596          0       20      100    440000         0
597          0       20      100    165000         0
598          0       20      100    460000         0
599          0       20      100    133000         0
600          0       20      100    305000         0
601          0       20      100    160000         0
602          0       20      100    308000         0
603          0       20      100    278500         0
604          0       20      100    259900         0
605          0       20      100    101400         0
606          0       20      100    247000         0
607          0    19.43    99.43    525000         0
608          0       20      100    625000         0
609          0       20      100    502000         0
610          0       20      100    308900         0
611          0       20      100    470000         0
612          0       20      100    165000         0
613          0    17.43    93.53   1314000         0
614          0       15      100    185477         0
615          0       15      100    602000         0
616          0       20      100    759000         0
617          0       20      100    205000         0
618          0    12.31    92.31    325000         0
619          0       20      100    310000         0
620          0       20      100    285000         0
621          0       20      100    350000         0
622          0       20      100    750000         0
623          0       20      100    112000         0
624          0       20      100    226310         0
625          0       20      100    260000         0
626          0       20      100    226000         0
627          0       10      100    455000         0
628          0       15       95    276700         0
629          0       20      100    570000         0
630          0       20      100    187400         0
631          0       20      100    820000         0
632          0       20      100    180000         0
633          0       20      100    242000         0
634          0       20      100    190000         0
635          0       20      100    185000         0
636          0       20      100    897000         0
637          0       20      100    830000         0
638          0       20      100    359900         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
581       526000 No MI       0                      Single Family     1 ELLICOTT CITY           MD 21042   617     0 49.52
582       260000 No MI       0                      Single Family     1 JACUMBA                 CA 91934   622     0    45
583       250000 No MI       0                      Single Family     1 GLEN ALLEN              VA 23060   594     0 38.04
584       600000 No MI       0                      Single Family     1 LAKESIDE                CA 92040   806     0 44.65
585       490000 No MI       0                      Single Family     1 SOUTH GATE              CA 90280   628     0  41.2
586       307000 No MI       0                      Single Family     1 LAS VEGAS               NV 89119   597     0 42.84
587            0 No MI       0                      Single Family     1 SAN DIEGO               CA 92104   636     0 38.33
588        95000 No MI       0                      Single Family     1 JACKSONVILLE            FL 32208   587     0 44.12
589       742500 No MI       0                      Single Family     1 SANTA ANA               CA 92703   699     0 47.23
590       144990 No MI       0                      Condomimium       1 MIAMI                   FL 33033   660     0 31.64
591       245000 No MI       0                      Single Family     1 PHOENIX                 AZ 85043   635     0 48.31
592       405000 No MI       0                      Condomimium       1 CHULA VISTA             CA 91910   735     0 44.25
593       210500 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   699     0 40.43
594       425490 No MI       0                      Single Family     1 GLENDALE                AZ 85310   632     0 43.11
595            0 No MI       0                      Single Family     1 SEATTLE                 WA 98112   671     0    44
596       440000 No MI       0                      Single Family     1 MENIFEE                 CA 92584   628     0 41.33
597       165000 No MI       0                      Condomimium       1 HIALEAH                 FL 33014   673     0 34.75
598       460000 No MI       0                      Single Family     1 RICHMOND                CA 94804   713     0 46.24
599            0 No MI       0                      Single Family     1 OGDEN                   UT 84404   595     0 48.87
600       319900 No MI       0                      Single Family     1 CONYERS                 GA 30013   614     0 48.55
601       160000 No MI       0                      Condomimium       1 MIAMI                   FL 33179   664     0 43.43
602            0 No MI       0                      Single Family     1 OLYMPIA                 WA 98502   592     0 43.48
603       278500 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89031   693     0 48.93
604       259900 No MI       0                      Single Family     1 CAPE CORAL              FL 33901   721     0 47.15
605       101400 No MI       0                      Single Family     1 RACINE                  WI 53405   599     0 44.14
606       247000 No MI       0                      Single Family     1 JUPITER                 FL 33458   638     0 32.17
607            0 No MI       0                      Single Family     1 MURRIETA                CA 92562   624     0 49.44
608       625000 No MI       0                      Single Family     1 MIAMI                   FL 33196   588     0 31.38
609       502000 No MI       0                      Single Family     1 LA PUENTE               CA 91746   758     0 41.19
610       308900 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89031   581     0 48.68
611       470000 No MI       0                      Single Family     1 MIAMI                   FL 33173   681     0 44.75
612       165000 No MI       0                      Single Family     1 LAS VEGAS               NV 89106   635     0 45.88
613            0 No MI       0                      Single Family     1 OCEAN PINES             MD 21811   660     0 48.72
614       185477 No MI       0                      Condomimium       1 ATLANTA                 GA 30331   755     0 36.17
615       602000 No MI       0                      Condomimium       1 COSTA MESA              CA 92627   603     0 34.26
616       759000 No MI       0                      Single Family     1 SAN PEDRO               CA 90731   588     0 42.03
617       205000 No MI       0                      Single Family     1 LAS VEGAS               NV 89142   622     0 47.74
618            0 No MI       0                      Single Family     1 QUINCY                  MA  2169   591     0  38.4
619            0 No MI       0                      Single Family     1 BROCKTON                MA  2302   604     0 47.21
620       285000 No MI       0                      Single Family     1 HYASTTSVILLE            MD 20785   677     0  45.8
621       350000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   616     0 49.62
622       750000 No MI       0                      Single Family     1 BAKERSFIELD             CA 93311   655     0 47.12
623       112000 No MI       0                      Condomimium       1 ARVADA                  CO 80005   581     0 24.46
624       226310 No MI       0                      Single Family     1 MONROE TWP.             NJ  8094   665     0 43.35
625            0 No MI       0                      Single Family     1 MCDONOUGH               GA 30252   628     0 45.55
626       226000 No MI       0                      Single Family     1 DENVER                  CO 80216   626     0  46.1
627            0 No MI       0                      Single Family     1 SAN JACINTO             CA 92583   689     0 47.33
628       276700 No MI       0                      Single Family     1 BEND                    OR 97702   600     0 46.08
629            0 No MI       0                      Single Family     1 HAWTHORNE               CA 90250   652     0 26.91
630       187400 No MI       0                      Single Family     1 MCDONOUGH               GA 30253   654     0 43.17
631            0 No MI       0                      Single Family     1 LA PALMA                CA 90623   630     0 49.85
632            0 No MI       0                      Condomimium       1 MIAMI                   FL 33185   659     0 42.09
633            0 No MI       0                      Single Family     1 BREMERTON               WA 98311   701     0 47.94
634            0 No MI       0                      Condomimium       1 STATEN ISLAND           NY 10303   580     0 22.95
635       185000 No MI       0                      Single Family     1 APOPKA                  FL 32703   662     0 36.74
636            0 No MI       0                      Single Family     1 BURBANK                 CA 91504   600     0 45.52
637       830000 No MI       0                      Single Family     1 CAVE CREEK              AZ 85331   606     0 25.91
638       359900 No MI       0                      Single Family     1 ADELANTO                CA 92301   635     0 43.06

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

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
639    Fixed     Interest In Arrears   109400 109367.64 109,367.64    11.85   11.85       0.5    0    11.35  1112.69
640    Fixed     Interest In Arrears    72000  71966.23  71,966.23    9.725   9.725       0.5    0    9.225   617.27
641    Fixed     Interest In Arrears    35000  34990.68  34,990.68   12.325  12.325       0.5    0   11.825    368.8
642    Fixed     Interest In Arrears    80000  79974.14  79,974.14    11.45   11.45       0.5    0    10.95   789.19
643    Fixed     Interest In Arrears   125400 125344.81 125,344.81   10.025  10.025       0.5    0    9.525   1102.8
644    Fixed     Interest In Arrears    85980  85950.49  85,950.49   11.175  11.175       0.5    0   10.675    830.2
645    Fixed     Interest In Arrears    83200  83173.26  83,173.26   11.475  11.475       0.5    0   10.975   822.34
646    Fixed     Interest In Arrears    70400  70383.79  70,383.79    12.97   12.97       0.5    0    12.47   777.12
647    Fixed     Interest In Arrears    18000  17965.64  17,965.64     12.5    12.5       0.5    0       12   221.86
648    Fixed     Interest In Arrears    73000  72967.87  72,967.87   10.025  10.025       0.5    0    9.525   641.98
649    Fixed     Interest In Arrears    97500  97478.57  97,478.57   13.175  13.175       0.5    0   12.675   1091.9
650    Fixed     Interest In Arrears   179125 179063.52 179,063.52   11.175  11.175       0.5    0   10.675  1729.58
651    Fixed     Interest In Arrears    86000   85975.8  85,975.80   12.075  12.075       0.5    0   11.575   889.58
652    Fixed     Interest In Arrears   245000 244891.38 244,891.38     9.99    9.99       0.5    0     9.49  2148.25
653    Fixed     Interest In Arrears   115600 115558.78 115,558.78       11      11       0.5    0     10.5  1100.89
654    Fixed     Interest In Arrears    28350   28343.8  28,343.80     13.2    13.2       0.5    0     12.7   318.05
655    Fixed     Interest In Arrears   128000 127963.29 127,963.29    11.99   11.99       0.5    0    11.49  1315.64
656    Fixed     Interest In Arrears    34000  33991.95  33,991.95    12.85   12.85       0.5    0    12.35   372.13
657    Fixed     Interest In Arrears    85000  84977.37  84,977.37   12.325  12.325       0.5    0   11.825   895.65
658    Fixed     Interest In Arrears    48200  48188.59  48,188.59    12.85   12.85       0.5    0    12.35   527.55
659    Fixed     Interest In Arrears   103000 102954.67 102,954.67   10.025  10.025       0.5    0    9.525   905.81
660    Fixed     Interest In Arrears    73000  72982.73  72,982.73    12.85   12.85       0.5    0    12.35   798.98
661    Fixed     Interest In Arrears    40400  40390.22  40,390.22    12.75   12.75       0.5    0    12.25   439.03
662    Fixed     Interest In Arrears    48600  48583.32  48,583.32   11.175  11.175       0.5    0   10.675   469.27
663    Fixed     Interest In Arrears    19600  19565.02  19,565.02     13.2    13.2       0.5    0     12.7   250.58
664    Fixed     Interest In Arrears    57998  57978.94  57,978.94   11.375  11.375       0.5    0   10.875   568.83
665    Fixed     Interest In Arrears   124000 123970.66 123,970.66    12.85   12.85       0.5    0    12.35  1357.17
666    Fixed     Interest In Arrears   125000 124970.43 124,970.43    12.85   12.85       0.5    0    12.35  1368.11
667    Fixed     Interest In Arrears    82800  82771.27  82,771.27   11.125  11.125       0.5    0   10.625   796.36
668    Fixed     Interest In Arrears   108000 107969.94 107,969.94   12.125  12.125       0.5    0   11.625  1121.31
669    Fixed     Interest In Arrears   108400 108374.79 108,374.79   12.925  12.925       0.5    0   12.425  1192.77
670    Fixed     Interest In Arrears    22500  22454.91  22,454.91    11.99   11.99       0.5    0    11.49    269.9
671    Fixed     Interest In Arrears    90000  89967.83  89,967.83    10.99   10.99       0.5    0    10.49   856.42
672    Fixed     Interest In Arrears   145000 144953.91 144,953.91   11.525  11.525       0.5    0   11.025  1438.69
673    Fixed     Interest In Arrears    22000  21959.39  21,959.39    12.85   12.85       0.5    0    12.35   276.19
674    Fixed     Interest In Arrears    25000  24994.21  24,994.21    12.95   12.95       0.5    0    12.45   275.58
675    Fixed     Interest In Arrears    89000  88978.58  88,978.58   12.775  12.775       0.5    0   12.275    968.9
676    Fixed     Interest In Arrears   104000 103948.84 103,948.84      9.5     9.5       0.5    0        9   874.49
677    Fixed     Interest In Arrears    63444  63428.39  63,428.39   12.675  12.675       0.5    0   12.175   685.74
678    Fixed     Interest In Arrears    37200  37190.69  37,190.69     12.6    12.6       0.5    0     12.1   399.91
679    Fixed     Interest In Arrears    78600  78574.46  78,574.46   11.425  11.425       0.5    0   10.925   773.88
680    Fixed     Interest In Arrears    33000  32988.04  32,988.04   10.925  10.925       0.5    0   10.425    312.4
681    Fixed     Interest In Arrears    66500  66472.26  66,472.26   10.275  10.275       0.5    0    9.775   597.15
682    Fixed     Interest In Arrears    95000  94961.21  94,961.21   10.375  10.375       0.5    0    9.875   860.14
683    Fixed     Interest In Arrears    68000  67979.43  67,979.43    11.75   11.75       0.5    0    11.25    686.4
684    Fixed     Interest In Arrears    52000  51981.55  51,981.55   11.025  11.025       0.5    0   10.525    496.2
685    Fixed     Interest In Arrears    39400  39390.52  39,390.52   12.775  12.775       0.5    0   12.275   428.93
686    Fixed     Interest In Arrears   125000 124958.02 124,958.02   11.275  11.275       0.5    0   10.775  1216.46
687    Fixed     Interest In Arrears    84000  83927.01  83,927.01    11.99   11.99       0.5    0    11.49   863.39
688    Fixed     Interest In Arrears    36000  35990.99  35,990.99     12.6    12.6       0.5    0     12.1   387.01
689    Fixed     Interest In Arrears    40980  40948.74  40,948.74   12.575  12.575       0.5    0   12.075   439.75
690    Fixed     Interest In Arrears    27750  27742.61  27,742.61   12.325  12.325       0.5    0   11.825   292.41
691    Fixed     Interest In Arrears    72000  71985.04  71,985.04   13.425  13.425       0.5    0   12.925   820.46
692    Fixed     Interest In Arrears    41980  41969.73  41,969.73     12.7    12.7       0.5    0     12.2   454.56
693    Fixed     Interest In Arrears    48000   47977.6  47,977.60     9.75    9.75       0.5    0     9.25    412.4
694    Fixed     Interest In Arrears    21200  21079.07  21,079.07    12.65   12.65       0.5    0    12.15   263.37
695    Fixed     Interest In Arrears    90000  89927.39  89,927.39   12.325  12.325       0.5    0   11.825   948.33
696    Fixed     Interest In Arrears    70000  69972.18  69,972.18     10.5    10.5       0.5    0       10   640.32

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
639    1112.69   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
640     617.27   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
641      368.8    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
642     789.19    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
643     1102.8   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
644      830.2   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
645     822.34   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
646     777.12   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
647     221.86   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
648     641.98   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
649     1091.9    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
650    1729.58   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
651     889.58   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
652    2148.25   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
653    1100.89    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
654     318.05   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
655    1315.64   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
656     372.13   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
657     895.65   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
658     527.55   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
659     905.81    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
660     798.98   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
661     439.03    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
662     469.27    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
663     250.58    6/5/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
664     568.83   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
665    1357.17   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
666    1368.11   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
667     796.36    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
668    1121.31   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
669    1192.77    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
670      269.9   6/14/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
671     856.42    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
672    1438.69   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
673     276.19   6/14/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
674     275.58    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
675      968.9   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
676     874.49   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
677     685.74   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
678     399.91   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
679     773.88    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
680      312.4   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
681     597.15    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
682     860.14    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
683      686.4    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
684      496.2    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
685     428.93   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
686    1216.46    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
687     863.39    3/4/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
688     387.01    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
689     439.75   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
690     292.41   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
691     820.46    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
692     454.56    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
693      412.4    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
694     263.37    3/9/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
695     948.33   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
696     640.32    5/3/2006  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>
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 30 YR FXD    0      0
642    Not a Balloon Loan 30 YR FXD    0      0
643    Not a Balloon Loan 30 YR FXD    0      0
644    Not a Balloon Loan 30 YR FXD    0      0
645    Not a Balloon Loan 30 YR FXD    0      0
646    Not a Balloon Loan 30 YR FXD    0      0
647    Not a Balloon Loan 15 YR FXD    0      0
648    Not a Balloon Loan 30 YR FXD    0      0
649    Not a Balloon Loan 30 YR FXD    0      0
650    Not a Balloon Loan 30 YR FXD    0      0
651    Not a Balloon Loan 30 YR FXD    0      0
652    Not a Balloon Loan 30 YR FXD    0      0
653    Not a Balloon Loan 30 YR FXD    0      0
654    Not a Balloon Loan 30 YR FXD    0      0
655    Not a Balloon Loan 30 YR FXD    0      0
656    Not a Balloon Loan 30 YR FXD    0      0
657    Not a Balloon Loan 30 YR FXD    0      0
658    Not a Balloon Loan 30 YR FXD    0      0
659    Not a Balloon Loan 30 YR FXD    0      0
660    Not a Balloon Loan 30 YR FXD    0      0
661    Not a Balloon Loan 30 YR FXD    0      0
662    Not a Balloon Loan 30 YR FXD    0      0
663    Not a Balloon Loan 15 YR FXD    0      0
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    Not a Balloon Loan 30 YR FXD    0      0
669    Not a Balloon Loan 30 YR FXD    0      0
670    Not a Balloon Loan 15 YR FXD    0      0
671    Not a Balloon Loan 30 YR FXD    0      0
672    Not a Balloon Loan 30 YR FXD    0      0
673    Not a Balloon Loan 15 YR FXD    0      0
674    Not a Balloon Loan 30 YR FXD    0      0
675    Not a Balloon Loan 30 YR FXD    0      0
676    Not a Balloon Loan 30 YR FXD    0      0
677    Not a Balloon Loan 30 YR FXD    0      0
678    Not a Balloon Loan 30 YR FXD    0      0
679    Not a Balloon Loan 30 YR FXD    0      0
680    Not a Balloon Loan 30 YR FXD    0      0
681    Not a Balloon Loan 30 YR FXD    0      0
682    Not a Balloon Loan 30 YR FXD    0      0
683    Not a Balloon Loan 30 YR FXD    0      0
684    Not a Balloon Loan 30 YR FXD    0      0
685    Not a Balloon Loan 30 YR FXD    0      0
686    Not a Balloon Loan 30 YR FXD    0      0
687    Not a Balloon Loan 30 YR FXD    0      0
688    Not a Balloon Loan 30 YR FXD    0      0
689    Not a Balloon Loan 30 YR FXD    0      0
690    Not a Balloon Loan 30 YR FXD    0      0
691    Not a Balloon Loan 30 YR FXD    0      0
692    Not a Balloon Loan 30 YR FXD    0      0
693    Not a Balloon Loan 30 YR FXD    0      0
694    Not a Balloon Loan 15 YR FXD    0      0
695    Not a Balloon Loan 30 YR FXD    0      0
696    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
639             0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
640             0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
641             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
642             0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
643             0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
644             0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
645             0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
646             0          0       0        0        0        0       0   12.97          0 00/00/0000 00/00/0000
647             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
648             0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
649             0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
650             0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
651             0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
652             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
653             0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
654             0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
655             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
656             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
657             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
658             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
659             0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
660             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
661             0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
662             0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
663             0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
664             0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
665             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
666             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
667             0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
668             0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
669             0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
670             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
671             0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
672             0          0       0        0        0        0       0  11.525          0 00/00/0000 00/00/0000
673             0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
674             0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
675             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
676             0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
677             0          0       0        0        0        0       0  12.675          0 00/00/0000 00/00/0000
678             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
679             0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
680             0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
681             0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
682             0          0       0        0        0        0       0  10.375          0 00/00/0000 00/00/0000
683             0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
684             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
685             0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
686             0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
687             0          0       0        0        0        0       0   11.99          0   4/1/2006   4/1/2006
688             0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
689             0          0       0        0        0        0       0  12.575          0   4/1/2006   4/1/2006
690             0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
691             0          0       0        0        0        0       0  13.425          0 00/00/0000 00/00/0000
692             0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
693             0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
694             0          0       0        0        0        0       0   12.65          0   4/1/2006   4/1/2006
695             0          0       0        0        0        0       0  12.325          0   4/1/2006   4/1/2006
696             0          0       0        0        0        0       0    10.5          0   6/1/2006   6/1/2006

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
639    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   437600
640    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   288000
641    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   140000
642    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320000
643    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   501600
644    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   343920
645    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   332800
646    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   281600
647    00/00/0000 00/00/0000       0 Purchase         Full          Second Home          2   324000
648    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   292000
649    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   520000
650    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   800000
651    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   344000
652    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   980000
653    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   462400
654    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   510300
655    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   512000
656    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   136000
657    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   340000
658    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192800
659    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   412000
660    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   292000
661    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   161600
662    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   194400
663    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   352800
664    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   231992
665    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   496000
666    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   500000
667    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   331150
668    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   432000
669    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   433600
670    00/00/0000 00/00/0000       0 Home Improvement Full          Investor Occupied    2   405000
671    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   510000
672    00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       2   580000
673    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    88000
674    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127200
675    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   356000
676    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   464000
677    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   253777
678    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   148800
679    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   314400
680    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   132000
681    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   266000
682    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   380000
683    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   272000
684    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   208000
685    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   157600
686    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   500000
687      5/1/2006   5/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   336000
688    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   144000
689      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   163920
690    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   148000
691    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   288000
692    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   167920
693    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
694      5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    84800
695      5/1/2006   5/1/2006       0 Rate & Term Refi Stated Doc    Owner Occupied       2   360000
696      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   280000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
639          0       20      100    547000         0
640          0       20      100    360000         0
641          0       20      100    175000         0
642          0       20      100    400000         0
643          0       20      100    627000         0
644          0       20    99.98    430000         0
645          0       20      100    416000         0
646          0       20      100    352000         0
647          0        5       95    360000         0
648          0       20      100    365000         0
649          0       15       95    650000         0
650          0    15.54    84.96   1152500         0
651          0       20      100    430000         0
652          0       20      100   1225000         0
653          0       20      100    578000         0
654          0        5       95    567000         0
655          0       20      100    640000         0
656          0       20      100    170000         0
657          0       20      100    425000         0
658          0       20      100    241000         0
659          0       20      100    515000         0
660          0       20      100    365000         0
661          0       20      100    202000         0
662          0       20      100    243000         0
663          0        5       95    392000         0
664          0       20      100    289990         0
665          0       20      100    620000         0
666          0       20      100    625000         0
667          0       20    99.99    413990         0
668          0       20      100    540000         0
669          0       20      100    542000         0
670          0        5       95    450000         0
671          0       15      100    600000         0
672          0       20      100    725000         0
673          0       20      100    110000         0
674          0    15.72    95.72    159000         0
675          0       20      100    445000         0
676          0    17.93    97.93    580000         0
677          0       20      100    317222         0
678          0       20      100    186000         0
679          0       20      100    393000         0
680          0       20      100    165000         0
681          0       20      100    332500         0
682          0       20      100    475000         0
683          0       20      100    340000         0
684          0       20      100    260000         0
685          0       20      100    197000         0
686          0       20      100    625000         0
687          0       20      100    420000         0
688          0       20      100    180000         0
689          0       20      100    210000         0
690          0       15       95    185000         0
691          0       20      100    360000         0
692          0       20      100    209900         0
693          0       20      100    240000         0
694          0       20      100    106000         0
695          0       20      100    450000         0
696          0       20      100    350000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
639       547000 No MI       0                      Two Family        2 LOS ANGELES             CA 90038   673     0 47.67
640       360000 No MI       0                      Single Family     1 PALMDALE                CA 93552   729     0 25.19
641            0 No MI       0                      Single Family     1 MILWAUKEE               WI 53215   615     0    48
642       400000 No MI       0                      Single Family     1 HESPERIA                CA 92345   655     0  46.5
643       627000 No MI       0                      Single Family     1 CARSON                  CA 90745   680     0 49.49
644       429900 No MI       0                      Single Family     1 RIVERSIDE               CA 92504   744     0 40.92
645       416000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92551   629     0 43.92
646            0 No MI       0                      Condomimium       1 LOS ANGELES             CA 90016   620     0 49.95
647       360000 No MI       0                      Single Family     1 SAINT PAUL              MN 55104   678     0 30.28
648       365000 No MI       0                      Condomimium       1 WESTMINSTER             CA 92683   681     0 39.43
649            0 No MI       0                      Single Family     1 COLLEGEVILLE            PA 19473   636     0 48.63
650      1152500 No MI       0                      Single Family     1 LAS VEGAS               NV 89135   665     0 25.79
651       430000 No MI       0                      Single Family     1 FONTANA                 CA 92335   619     0 46.93
652            0 No MI       0                      Single Family     1 SAN RAFAEL              CA 94901   692     0  44.1
653       578000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92555   724     0 39.99
654            0 No MI       0                      Single Family     1 PEABODY                 MA  1960   621     0 32.88
655            0 No MI       0                      Single Family     1 TEMECULA                CA 92591   584     0 46.82
656       170000 No MI       0                      Single Family     1 MIDDLEBURG              FL 32068   584     0 44.05
657       425000 No MI       0                      Condomimium       1 ALEXANDRIA              VA 22302   602     0 44.39
658       241000 No MI       0                      Single Family     1 MARYSVILLE              WA 98270   599     0 49.64
659       515000 No MI       0                      Single Family     1 PICO RIVERA             CA 90660   745     0  36.1
660       365000 No MI       0                      Single Family     1 LAKE ELSINORE           CA 92530   592     0 37.72
661       202000 No MI       0                      Single Family     1 FRESNO                  CA 93705   623     0 41.15
662            0 No MI       0                      Single Family     1 MESA                    AZ 85209   619     0 29.15
663            0 No MI       0                      Single Family     1 LONE TREE               CO 80124   594     0 33.24
664       289990 No MI       0                      Condomimium       1 ESCONDIDO               CA 92026   671     0 48.52
665       620000 No MI       0                      Single Family     1 MODESTO                 CA 95356   589     0 42.65
666       625000 No MI       0                      Single Family     1 ORANGE                  CA 92869   630     0 44.53
667       413990 No MI       0                      Single Family     1 INDIO                   CA 92203   737     0 47.91
668       540000 No MI       0                      Single Family     1 LOS ANGELES             CA 90043   665     0  49.7
669       542000 No MI       0                      Single Family     1 CORONA                  CA 92881   623     0 47.52
670            0 No MI       0                      Two Family        2 LYNN                    MA  1902   678     0 17.16
671            0 No MI       0                      Single Family     1 ESCONDIDO               CA 92026   645     0 40.96
672            0 No MI       0                      Single Family     1 REDONDO BEACH           CA 90278   721     0 46.84
673       110000 No MI       0                      Single Family     1 BALTIMORE               MD 21206   588     0 34.37
674       159000 No MI       0                      Single Family     1 TOBYHANNA               PA 18466   598     0 36.35
675       445000 No MI       0                      Single Family     1 STAFFORD                VA 22554   622     0 49.63
676            0 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20772   697     0  37.9
677       317222 No MI       0                      Single Family     1 MESA                    AZ 85208   611     0 31.86
678       186000 No MI       0                      Single Family     1 MORRISVILLE             PA 19067   594     0 47.07
679       393000 No MI       0                      Single Family     1 MENIFEE                 CA 92584   680     0 46.59
680       165000 No MI       0                      Single Family     1 CHARLOTTE               NC 28273   706     0 31.65
681       332500 No MI       0                      Single Family     1 VICTORVILLE             CA 92394   662     0 49.91
682            0 No MI       0                      Single Family     1 LAS VEGAS               NV 89149   760     0 43.54
683       340000 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92411   677     0 46.22
684       260000 No MI       0                      Single Family     1 BANNING                 CA 92220   724     0    50
685       197000 No MI       0                      Single Family     1 NEW BEDFORD             MA  2745   632     0 42.75
686       625000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11580   715     0 44.82
687            0 No MI       0                      Two Family        2 PASSAIC                 NJ  7055   638     0 49.89
688       180000 No MI       0                      Single Family     1 TUCSON                  AZ 85746   592     0  49.9
689       204900 No MI       0                      Single Family     1 PLEASANTVILLE           NJ  8232   632     0 41.15
690       185000 No MI       0                      Single Family     1 MESA                    AZ 85204   614     0 48.57
691       360000 No MI       0                      Single Family     1 HERNDON                 VA 20170   629     0 48.36
692       209900 No MI       0                      Single Family     1 LYONS                   IL 60534   593     0 43.74
693       240000 No MI       0                      Single Family     1 TACOMA                  WA 98445   688     0 30.76
694            0 No MI       0                      Single Family     1 ALLENTOWN               PA 18109   585     0 49.16
695            0 No MI       0                      Single Family     1 LA PUENTE               CA 91746   635     0 45.58
696       350000 No MI       0                      Single Family     1 RINGWOOD                NJ  7456   656     0 48.96

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
639    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
640    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
641    Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
642    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
643    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
644    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
645    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
646    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
647    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
648    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
649    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
650    Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
651    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
652    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
653    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
654    Wholesale         A-XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
655    Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
656    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
657    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
658    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
659    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
660    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
661    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
662    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
663    Wholesale         AXP   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
664    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
665    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
666    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
667    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
668    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
669    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
670    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
671    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
672    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
673    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
674    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
675    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
676    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
677    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
678    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
679    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
680    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
681    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
682    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
683    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
684    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
685    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
686    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
687    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
688    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
689    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
690    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
691    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
692    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
693    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
694    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
695    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
696    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
697    Fixed     Interest In Arrears   116000 115961.89 115,961.89   11.375  11.375       0.5    0   10.875  1137.69
698    Fixed     Interest In Arrears   110000  109960.7 109,960.70    10.99   10.99       0.5    0    10.49  1046.72
699    Fixed     Interest In Arrears   136000 135860.94 135,860.94    11.25   11.25       0.5    0    10.75  1320.92
700    Fixed     Interest In Arrears    29580  29557.17  29,557.17   12.525  12.525       0.5    0   12.025   316.27
701    Fixed     Interest In Arrears    87000  86877.26  86,877.26     9.75    9.75       0.5    0     9.25   747.46
702    Fixed     Interest In Arrears    50000  49983.39  49,983.39   11.325  11.325       0.5    0   10.825   488.49
703    Fixed     Interest In Arrears    96000  95867.37  95,867.37     9.85    9.85       0.5    0     9.35   831.85
704    Fixed     Interest In Arrears    95800  95712.71  95,712.71   11.775  11.775       0.5    0   11.275   968.85
705    Fixed     Interest In Arrears    35780  35747.21  35,747.21    11.75   11.75       0.5    0    11.25   361.17
706    Fixed     Interest In Arrears    57000   56947.8  56,947.80    11.75   11.75       0.5    0    11.25   575.36
707    Fixed     Interest In Arrears   126000  125858.7 125,858.70   10.825  10.825       0.5    0   10.325   1183.3
708    Fixed     Interest In Arrears    67400  67343.15  67,343.15   12.125  12.125       0.5    0   11.625   699.78
709    Fixed     Interest In Arrears    76000  75938.49  75,938.49   12.325  12.325       0.5    0   11.825   800.81
710    Fixed     Interest In Arrears    29000  28975.86  28,975.86    12.35   12.35       0.5    0    11.85   306.13
711    Fixed     Interest In Arrears   108000 107880.21 107,880.21   10.875  10.875       0.5    0   10.375  1018.32
712    Fixed     Interest In Arrears   141530 141402.63 141,402.63    11.85   11.85       0.5    0    11.35  1439.47
713    Fixed     Interest In Arrears    99000   98923.5  98,923.50    10.65   10.65       0.5    0    10.15   916.71
714    Fixed     Interest In Arrears    79400  79314.11  79,314.11    10.99   10.99       0.5    0    10.49   755.54
715    Fixed     Interest In Arrears    23980  23839.94  23,839.94     12.4    12.4       0.5    0     11.9      294
716    Fixed     Interest In Arrears   104800 104646.55 104,646.55    9.575   9.575       0.5    0    9.075   886.96
717    Fixed     Interest In Arrears    98400  98255.94  98,255.94    9.575   9.575       0.5    0    9.075   832.79
718    Fixed     Interest In Arrears    87600  87501.78  87,501.78   10.825  10.825       0.5    0   10.325   822.67
719    Fixed     Interest In Arrears   146000 145858.67 145,858.67     11.5    11.5       0.5    0       11  1445.83
720    Fixed     Interest In Arrears    87800  87694.41  87,694.41     10.5    10.5       0.5    0       10   803.14
721    Fixed     Interest In Arrears    28000  27985.03  27,985.03   12.565  12.565       0.5    0   12.065   300.25
722    Fixed     Interest In Arrears    45000  44953.49  44,953.49     11.2    11.2       0.5    0     10.7   435.36
723    Fixed     Interest In Arrears    80000  79974.44  79,974.44     11.5    11.5       0.5    0       11   792.23
724    Fixed     Interest In Arrears    41000  40959.86  40,959.86    11.45   11.45       0.5    0    10.95   404.46
725    Fixed     Interest In Arrears    15000  14933.64  14,933.64    10.99   10.99       0.5    0    10.49    170.4
726    Fixed     Interest In Arrears   119000  118884.8 118,884.80     11.5    11.5       0.5    0       11  1178.45
727    Fixed     Interest In Arrears    70000  69894.78  69,894.78     9.45    9.45       0.5    0     8.95   586.05
728    Fixed     Interest In Arrears   135000 134904.86 134,904.86   11.075  11.075       0.5    0   10.575  1293.29
729    Fixed     Interest In Arrears    98000  97888.94  97,888.94   10.775  10.775       0.5    0   10.275   916.65
730    Fixed     Interest In Arrears    51400  51344.38  51,344.38    10.99   10.99       0.5    0    10.49   489.11
731    Fixed     Interest In Arrears    59800     59747  59,747.00     11.9    11.9       0.5    0     11.4   610.51
732    Fixed     Interest In Arrears   112000 111897.39 111,897.39    11.75   11.75       0.5    0    11.25  1130.54
733    Fixed     Interest In Arrears    37400  37380.55  37,380.55    12.45   12.45       0.5    0    11.95    397.7
734    Fixed     Interest In Arrears    55200  55125.98  55,125.98     9.99    9.99       0.5    0     9.49   484.01
735    Fixed     Interest In Arrears    44800  44737.78  44,737.78    9.825   9.825       0.5    0    9.325   387.37
736    Fixed     Interest In Arrears    66450  66410.49  66,410.49    11.85   11.85       0.5    0    11.35   675.85
737    Fixed     Interest In Arrears   145000 144787.71 144,787.71    9.575   9.575       0.5    0    9.075  1227.18
738    Fixed     Interest In Arrears   138400 138290.22 138,290.22     12.4    12.4       0.5    0     11.9  1466.35
739    Fixed     Interest In Arrears    56000  55961.66  55,961.66       12      12       0.5    0     11.5   576.02
740    Fixed     Interest In Arrears   112360 112280.82 112,280.82   11.075  11.075       0.5    0   10.575   1076.4
741    Fixed     Interest In Arrears    59250  59169.36  59,169.36    10.99   10.99       0.5    0    10.49    563.8
742    Fixed     Interest In Arrears    86000   85923.2  85,923.20    9.975   9.975       0.5    0    9.475   753.12
743    Fixed     Interest In Arrears    30000  29981.35  29,981.35    11.65   11.65       0.5    0    11.15   300.53
744    Fixed     Interest In Arrears    22600  22510.13  22,510.13   12.125  12.125       0.5    0   11.625   273.06
745    Fixed     Interest In Arrears    18800  18698.27  18,698.27     13.2    13.2       0.5    0     12.7   240.34
746    Fixed     Interest In Arrears    55580  55502.81  55,502.81    9.825   9.825       0.5    0    9.325   480.58
747    Fixed     Interest In Arrears    78000  77955.04  77,955.04    11.99   11.99       0.5    0    11.49   801.72
748    Fixed     Interest In Arrears    38400   38390.5  38,390.50    12.65   12.65       0.5    0    12.15    414.3
749    Fixed     Interest In Arrears    38200  38166.79  38,166.79    11.99   11.99       0.5    0    11.49   392.64
750    Fixed     Interest In Arrears   113000 112866.26 112,866.26   10.575  10.575       0.5    0   10.075     1040
751    Fixed     Interest In Arrears    64000  63946.33  63,946.33    12.15   12.15       0.5    0    11.65   665.71
752    Fixed     Interest In Arrears    25800  25780.65  25,780.65    12.65   12.65       0.5    0    12.15   278.36
753    Fixed     Interest In Arrears    51600  51534.53  51,534.53    10.25   10.25       0.5    0     9.75   462.39
754    Fixed     Interest In Arrears   176400 176263.16 176,263.16     12.5    12.5       0.5    0       12  1882.64

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
697    1137.69   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
698    1046.72    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
699    1320.92   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
700     316.27   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
701     747.46   2/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
702     488.49   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
703     831.85   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
704     968.85   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
705     361.17   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
706     575.36   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
707     1183.3   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
708     699.78    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
709     800.81   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
710     306.13   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
711    1018.32   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
712    1439.47   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
713     916.71   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
714     755.54   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
715        294   3/30/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       24
716     886.96   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
717     832.79    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
718     822.67   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
719    1445.83   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
720     803.14   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
721     300.25   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
722     435.36   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
723     792.23    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
724     404.46   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
725      170.4   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
726    1178.45   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
727     586.05   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
728    1293.29   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
729     916.65   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
730     489.11   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
731     610.51   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
732    1130.54   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
733      397.7    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
734     484.01   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
735     387.37   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
736     675.85   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
737    1227.18   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
738    1466.35   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
739     576.02   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
740     1076.4   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
741      563.8   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
742     753.12   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
743     300.53    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
744     273.06   4/17/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
745     240.34   3/24/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
746     480.58   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
747     801.72   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
748      414.3    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
749     392.64   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
750       1040   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
751     665.71   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
752     278.36   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
753     462.39   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
754    1882.64   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
697    Not a Balloon Loan 30 YR FXD    0      0
698    Not a Balloon Loan 30 YR FXD    0      0
699    Not a Balloon Loan 30 YR FXD    0      0
700    Not a Balloon Loan 30 YR FXD    0      0
701    Not a Balloon Loan 30 YR FXD    0      0
702    Not a Balloon Loan 30 YR FXD    0      0
703    Not a Balloon Loan 30 YR FXD    0      0
704    Not a Balloon Loan 30 YR FXD    0      0
705    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
711    Not a Balloon Loan 30 YR FXD    0      0
712    Not a Balloon Loan 30 YR FXD    0      0
713    Not a Balloon Loan 30 YR FXD    0      0
714    Not a Balloon Loan 30 YR FXD    0      0
715    Not a Balloon Loan 15 YR FXD    0      0
716    Not a Balloon Loan 30 YR FXD    0      0
717    Not a Balloon Loan 30 YR FXD    0      0
718    Not a Balloon Loan 30 YR FXD    0      0
719    Not a Balloon Loan 30 YR FXD    0      0
720    Not a Balloon Loan 30 YR FXD    0      0
721    Not a Balloon Loan 30 YR FXD    0      0
722    Not a Balloon Loan 30 YR FXD    0      0
723    Not a Balloon Loan 30 YR FXD    0      0
724    Not a Balloon Loan 30 YR FXD    0      0
725    Not a Balloon Loan 15 YR FXD    0      0
726    Not a Balloon Loan 30 YR FXD    0      0
727    Not a Balloon Loan 30 YR FXD    0      0
728    Not a Balloon Loan 30 YR FXD    0      0
729    Not a Balloon Loan 30 YR FXD    0      0
730    Not a Balloon Loan 30 YR FXD    0      0
731    Not a Balloon Loan 30 YR FXD    0      0
732    Not a Balloon Loan 30 YR FXD    0      0
733    Not a Balloon Loan 30 YR FXD    0      0
734    Not a Balloon Loan 30 YR FXD    0      0
735    Not a Balloon Loan 30 YR FXD    0      0
736    Not a Balloon Loan 30 YR FXD    0      0
737    Not a Balloon Loan 30 YR FXD    0      0
738    Not a Balloon Loan 30 YR FXD    0      0
739    Not a Balloon Loan 30 YR FXD    0      0
740    Not a Balloon Loan 30 YR FXD    0      0
741    Not a Balloon Loan 30 YR FXD    0      0
742    Not a Balloon Loan 30 YR FXD    0      0
743    Not a Balloon Loan 30 YR FXD    0      0
744    Not a Balloon Loan 15 YR FXD    0      0
745    Not a Balloon Loan 15 YR FXD    0      0
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    Not a Balloon Loan 30 YR FXD    0      0
750    Not a Balloon Loan 30 YR FXD    0      0
751    Not a Balloon Loan 30 YR FXD    0      0
752    Not a Balloon Loan 30 YR FXD    0      0
753    Not a Balloon Loan 30 YR FXD    0      0
754    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
697             0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
698             0          0       0        0        0        0       0   10.99          0   4/1/2006   4/1/2006
699             0          0       0        0        0        0       0   11.25          0   4/1/2006   4/1/2006
700             0          0       0        0        0        0       0  12.525          0   4/1/2006   4/1/2006
701             0          0       0        0        0        0       0    9.75          0   4/1/2006   4/1/2006
702             0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
703             0          0       0        0        0        0       0    9.85          0   4/1/2006   4/1/2006
704             0          0       0        0        0        0       0  11.775          0   4/1/2006   4/1/2006
705             0          0       0        0        0        0       0   11.75          0   4/1/2006   4/1/2006
706             0          0       0        0        0        0       0   11.75          0   4/1/2006   4/1/2006
707             0          0       0        0        0        0       0  10.825          0   4/1/2006   4/1/2006
708             0          0       0        0        0        0       0  12.125          0   4/1/2006   4/1/2006
709             0          0       0        0        0        0       0  12.325          0   4/1/2006   4/1/2006
710             0          0       0        0        0        0       0   12.35          0   4/1/2006   4/1/2006
711             0          0       0        0        0        0       0  10.875          0   4/1/2006   4/1/2006
712             0          0       0        0        0        0       0   11.85          0   4/1/2006   4/1/2006
713             0          0       0        0        0        0       0   10.65          0   5/1/2006   5/1/2006
714             0          0       0        0        0        0       0   10.99          0   4/1/2006   4/1/2006
715             0          0       0        0        0        0       0    12.4          0   4/1/2006   4/1/2006
716             0          0       0        0        0        0       0   9.575          0   4/1/2006   4/1/2006
717             0          0       0        0        0        0       0   9.575          0   4/1/2006   4/1/2006
718             0          0       0        0        0        0       0  10.825          0   4/1/2006   4/1/2006
719             0          0       0        0        0        0       0    11.5          0   4/1/2006   4/1/2006
720             0          0       0        0        0        0       0    10.5          0   4/1/2006   4/1/2006
721             0          0       0        0        0        0       0  12.565          0   5/1/2006   5/1/2006
722             0          0       0        0        0        0       0    11.2          0   4/1/2006   4/1/2006
723             0          0       0        0        0        0       0    11.5          0   6/1/2006   6/1/2006
724             0          0       0        0        0        0       0   11.45          0   4/1/2006   4/1/2006
725             0          0       0        0        0        0       0   10.99          0   5/1/2006   5/1/2006
726             0          0       0        0        0        0       0    11.5          0   4/1/2006   4/1/2006
727             0          0       0        0        0        0       0    9.45          0   4/1/2006   4/1/2006
728             0          0       0        0        0        0       0  11.075          0   5/1/2006   5/1/2006
729             0          0       0        0        0        0       0  10.775          0   4/1/2006   4/1/2006
730             0          0       0        0        0        0       0   10.99          0   4/1/2006   4/1/2006
731             0          0       0        0        0        0       0    11.9          0   4/1/2006   4/1/2006
732             0          0       0        0        0        0       0   11.75          0   4/1/2006   4/1/2006
733             0          0       0        0        0        0       0   12.45          0   5/1/2006   5/1/2006
734             0          0       0        0        0        0       0    9.99          0   4/1/2006   4/1/2006
735             0          0       0        0        0        0       0   9.825          0   4/1/2006   4/1/2006
736             0          0       0        0        0        0       0   11.85          0   5/1/2006   5/1/2006
737             0          0       0        0        0        0       0   9.575          0   4/1/2006   4/1/2006
738             0          0       0        0        0        0       0    12.4          0   4/1/2006   4/1/2006
739             0          0       0        0        0        0       0      12          0   4/1/2006   4/1/2006
740             0          0       0        0        0        0       0  11.075          0   5/1/2006   5/1/2006
741             0          0       0        0        0        0       0   10.99          0   4/1/2006   4/1/2006
742             0          0       0        0        0        0       0   9.975          0   5/1/2006   5/1/2006
743             0          0       0        0        0        0       0   11.65          0   5/1/2006   5/1/2006
744             0          0       0        0        0        0       0  12.125          0   5/1/2006   5/1/2006
745             0          0       0        0        0        0       0    13.2          0   4/1/2006   4/1/2006
746             0          0       0        0        0        0       0   9.825          0   4/1/2006   4/1/2006
747             0          0       0        0        0        0       0   11.99          0   5/1/2006   5/1/2006
748             0          0       0        0        0        0       0   12.65          0   6/1/2006   6/1/2006
749             0          0       0        0        0        0       0   11.99          0   4/1/2006   4/1/2006
750             0          0       0        0        0        0       0  10.575          0   4/1/2006   4/1/2006
751             0          0       0        0        0        0       0   12.15          0   4/1/2006   4/1/2006
752             0          0       0        0        0        0       0   12.65          0   4/1/2006   4/1/2006
753             0          0       0        0        0        0       0   10.25          0   4/1/2006   4/1/2006
754             0          0       0        0        0        0       0    12.5          0   4/1/2006   4/1/2006

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
697    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   464000
698      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   440000
699      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   544000
700      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   118320
701      5/1/2006   5/1/2006       0 Home Improvement Full          Owner Occupied       2   348000
702    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   450000
703      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   384000
704      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   383200
705      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   143120
706      5/1/2006   5/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   228000
707      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   504000
708      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   269600
709      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   304000
710      5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   116000
711      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   432000
712      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   566120
713      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   396000
714      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   317600
715      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2    95920
716      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   419200
717      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   393600
718      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   350400
719      5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   584000
720      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   351200
721      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   112000
722      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   180000
723      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   320000
724      5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   164000
725      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2    60000
726      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   476000
727      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   630000
728      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   540000
729      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   392000
730      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   205600
731      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   239200
732      5/1/2006   5/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   448000
733      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   149600
734      5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   220800
735      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   179200
736      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   354400
737      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   580000
738      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   553600
739      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   224000
740      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   449440
741      5/1/2006   5/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   316000
742      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   344000
743      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   120000
744      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied       2    90400
745      5/1/2006   5/1/2006       0 Purchase         Full          Investor Occupied    2   338400
746      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   222320
747      6/1/2006   6/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   312000
748      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   691200
749      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   152800
750      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   452000
751      5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   256000
752      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied       2   103200
753      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   206400
754      5/1/2006   5/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   705600

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
697          0       20      100    580000         0
698          0     19.9    99.46    705000         0
699          0       20      100    700000         0
700          0       20      100    148000         0
701          0       20      100    435000         0
702          0       10      100    500000         0
703          0       20      100    500000         0
704          0       20      100    483800         0
705          0       20      100    178900         0
706          0       20      100    285000         0
707          0       20      100    630000         0
708          0       20      100    370000         0
709          0       20      100    380000         0
710          0       20      100    145000         0
711          0       20      100    540000         0
712          0       20      100    707650         0
713          0       20      100    495000         0
714          0       20      100    397000         0
715          0       20      100    121500         0
716          0       20      100    525000         0
717          0       20      100    492000         0
718          0       20      100    440000         0
719          0       20      100    730000         0
720          0       20      100    439000         0
721          0       20      100    143000         0
722          0       20      100    225000         0
723          0       20      100    405000         0
724          0       20      100    205000         0
725          0       20      100     75000         0
726          0       20      100    595000         0
727          0       10      100    700000         0
728          0       20      100    675000         0
729          0       20      100    498000         0
730          0       20      100    305000         0
731          0       20      100    325000         0
732          0       20      100    560000         0
733          0       20      100    187000         0
734          0       20      100    276000         0
735          0       20      100    224000         0
736          0       15       95    443500         0
737          0       20      100    725000         0
738          0       20      100    692000         0
739          0       20      100    280000         0
740          0       20      100    570000         0
741          0       15       95    395000         0
742          0       20      100    430000         0
743          0       20      100    158000         0
744          0       20      100    113000         0
745          0        5       95    410000         0
746          0       20      100    277900         0
747          0       20      100    390000         0
748          0        5       95    783000         0
749          0       20      100    200000         0
750          0       20      100    568000         0
751          0       20      100    320000         0
752          0       20      100    129000         0
753          0       20      100    260000         0
754          0       18       90    980000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
697       580000 No MI       0                      Single Family     1 BOCA RATON              FL 33428   663     0 49.83
698       553000 No MI       0                      Two Family        2 LONG BEACH              CA 90703   734     0 46.86
699       680000 No MI       0                      Single Family     1 LOS ANGELES             CA 90066   669     0 49.12
700       147900 No MI       0                      Single Family     1 CENTER LINE             MI 48015   632     0 45.28
701            0 No MI       0                      Single Family     1 NORTH READING           MA  1864   648     0 39.47
702            0 No MI       0                      Single Family     1 HEMET                   CA 92543   627     0 47.15
703       480000 No MI       0                      Single Family     1 BRADENTON               FL 34212   651     0 47.44
704       479000 No MI       0                      Single Family     1 LONG BEACH              CA 90805   607     0 46.04
705       178900 No MI       0                      Single Family     1 SOUTH HADLEY            MA  1075   607     0 32.43
706            0 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22407   634     0 42.81
707       630000 No MI       0                      Single Family     1 HAWTHORNE               CA 90250   693     0 49.85
708       337000 No MI       0                      Single Family     1 CHESAPEAKE              VA 23320   605     0 23.41
709       380000 No MI       0                      Single Family     1 FORT WASHINGTON         MD 20744   626     0 47.29
710            0 No MI       0                      Single Family     1 ROCKFORD                IL 61109   580     0 37.15
711       540000 No MI       0                      Two Family        2 BROOKLYN                NY 11221   602     0 49.73
712       707650 No MI       0                      Single Family     1 PERRIS                  CA 92570   626     0 49.31
713       495000 No MI       0                      Two Family        2 BROOKLYN                NY 11234   688     0 47.38
714       397000 No MI       0                      Single Family     1 ALEXANDRIA              VA 22307   647     0 38.76
715       119900 No MI       0                      Single Family     1 EASTPOINTE              MI 48021   584     0 42.64
716       524000 No MI       0                      Single Family     1 LOS ANGELES             CA 91304   703     0 37.66
717       492000 No MI       0                      Single Family     1 CHULA VISTA             CA 91911   693     0 31.43
718       438000 No MI       0                      Single Family     1 SANTA ANA               CA 92703   720     0 49.65
719            0 No MI       0                      Single Family     1 RIVERSIDE               CA 92503   602     0 49.21
720       439000 No MI       0                      Single Family     1 FINCASTLE               VA 24090   672     0 31.08
721       140000 No MI       0                      Single Family     1 PHOENIX                 AZ 85009   624     0  40.3
722       225000 No MI       0                      Single Family     1 EAST HAVEN              CT  6512   603     0 49.17
723       400000 No MI       0                      Condomimium       1 BUTLER                  NJ  7405   618     0 48.74
724            0 No MI       0                      Single Family     1 PORT ANGELES            WA 98362   585     0 43.81
725        75000 No MI       0                      Two Family        2 DETROIT                 MI 48234   620     0 16.25
726       595000 No MI       0                      Single Family     1 SOUTH RIDING            VA 20152   672     0 48.11
727       700000 No MI       0                      Single Family     1 SANTA ANA               CA 92705   745     0 44.76
728       675000 No MI       0                      Single Family     1 MERRICK                 NY 11566   718     0 49.38
729       490000 No MI       0                      Single Family     1 LAKE ELSINORE           CA 92532   668     0 49.07
730       257000 No MI       0                      Single Family     1 BAKERSFIELD             CA 93309   690     0 49.88
731       299000 No MI       0                      Single Family     1 GLOUCESTER POINT        VA 23062   603     0 15.89
732            0 No MI       0                      Single Family     1 SANTEE                  CA 92071   641     0  48.7
733            0 No MI       0                      Single Family     1 CHICAGO                 IL 60617   582     0 27.08
734            0 No MI       0                      Single Family     1 DELANO                  CA 93215   599     0  42.9
735       224000 No MI       0                      Single Family     1 PHOENIX                 AZ 85043   742     0 40.67
736       443000 No MI       0                      Single Family     1 TEMECULA                CA 92591   606     0 43.24
737       725000 No MI       0                      Single Family     1 ESCONDIDO               CA 92026   726     0 44.97
738       692000 No MI       0                      Single Family     1 ALTADENA                CA 91001   597     0 49.57
739       280000 No MI       0                      Single Family     1 MADERA                  CA 93637   622     0 45.55
740       561800 No MI       0                      Two Family        2 FLUSHING                NY 11358   722     0 44.86
741            0 No MI       0                      Single Family     1 LEXINGTON PARK          MD 20653   633     0 43.41
742            0 No MI       0                      Single Family     1 LA PUENTE               CA 91744   665     0 47.87
743       150000 No MI       0                      Single Family     1 ARIZONA CITY            AZ 85223   597     0 40.24
744            0 No MI       0                      Single Family     1 DETROIT                 MI 48219   604     0 36.09
745       376000 No MI       0                      Single Family     1 DUARTE                  CA 91010   647     0 45.63
746       277900 No MI       0                      Single Family     1 BANNING                 CA 92220   698     0 45.44
747            0 No MI       0                      Single Family     1 FONTANA                 CA 92335   630     0 46.14
748       768000 No MI       0                      Condomimium       1 BALTIMORE               MD 21224   683     0 22.17
749       191000 No MI       0                      Single Family     1 RAYMORE                 MO 64083   602     0 42.09
750       565000 No MI       0                      Single Family     1 SPRINGFIELD             VA 22150   675     0  44.9
751            0 No MI       0                      Condomimium       1 FALLS CHURCH            VA 22042   601     0 20.11
752       129000 No MI       0                      Single Family     1 CANTONMENT              FL 32533   595     0 19.81
753       258000 No MI       0                      Single Family     1 LANCASTER               CA 93534   679     0  45.5
754            0 No MI       0                      Single Family     1 SAN CLEMENTE            CA 92672   634     0 44.22

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
697    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
698    Wholesale         A+XP  No       7/1/2006 4/1/2006     0     0     0      0      FHLT 2006-SA
699    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
700    Wholesale         F     Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
701    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
702    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
703    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
704    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
705    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
706    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
707    Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
708    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
709    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
710    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
711    Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
712    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
713    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
714    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
715    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
716    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
717    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
718    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
719    Wholesale         AXP   No       7/1/2006 5/1/2006     1     0     0      0      FHLT 2006-SA
720    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
721    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
722    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
723    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
724    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
725    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
726    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
727    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
728    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
729    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
730    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
731    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
732    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
733    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
734    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
735    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
736    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
737    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
738    Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
739    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
740    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
741    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
742    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
743    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
744    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
745    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
746    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
747    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
748    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
749    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
750    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
751    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
752    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
753    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
754    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
755    Fixed     Interest In Arrears   117000 116880.37 116,880.37    11.25   11.25       0.5    0    10.75  1136.38
756    Fixed     Interest In Arrears    55000  54952.18  54,952.18     10.1    10.1       0.5    0      9.6   486.73
757    Fixed     Interest In Arrears    37500  37481.76  37,481.76    12.75   12.75       0.5    0    12.25   407.51
758    Fixed     Interest In Arrears    70000  69944.42  69,944.42   10.525  10.525       0.5    0   10.025   641.63
759    Fixed     Interest In Arrears    27600  27577.96  27,577.96     10.5    10.5       0.5    0       10   252.47
760    Fixed     Interest In Arrears    29250  29222.45  29,222.45    9.725   9.725       0.5    0    9.225   250.77
761    Fixed     Interest In Arrears    55600   55555.9  55,555.90     12.4    12.4       0.5    0     11.9   589.08
762    Fixed     Interest In Arrears    80000  79903.79  79,903.79     10.5    10.5       0.5    0       10   731.79
763    Fixed     Interest In Arrears   117981 117818.03 117,818.03     9.85    9.85       0.5    0     9.35  1022.31
764    Fixed     Interest In Arrears    42000  41959.35  41,959.35     11.5    11.5       0.5    0       11   415.92
765    Fixed     Interest In Arrears    38000  37969.86  37,969.86     12.4    12.4       0.5    0     11.9   402.61
766    Fixed     Interest In Arrears   170000 169860.58 169,860.58    12.25   12.25       0.5    0    11.75  1781.42
767    Fixed     Interest In Arrears    79000  78954.57  78,954.57       12      12       0.5    0     11.5    812.6
768    Fixed     Interest In Arrears   117000 116699.01 116,699.01    10.99   10.99       0.5    0    10.49  1113.33
769    Fixed     Interest In Arrears    34230  34196.86  34,196.86     11.5    11.5       0.5    0       11   338.98
770    Fixed     Interest In Arrears   115000 114877.87 114,877.87   11.075  11.075       0.5    0   10.575  1101.69
771    Fixed     Interest In Arrears    75000  74951.83  74,951.83     11.5    11.5       0.5    0       11   742.72
772    Fixed     Interest In Arrears   144000  143868.8 143,868.80   11.775  11.775       0.5    0   11.275  1456.31
773    Fixed     Interest In Arrears    30800  30771.14  30,771.14     9.75    9.75       0.5    0     9.25   264.62
774    Fixed     Interest In Arrears    86000  85931.34  85,931.34     10.5    10.5       0.5    0       10   786.68
775    Fixed     Interest In Arrears    25800   25777.6  25,777.60    11.99   11.99       0.5    0    11.49   265.18
776    Fixed     Interest In Arrears    34000   33979.9  33,979.90   11.875  11.875       0.5    0   11.375   346.46
777    Fixed     Interest In Arrears    67000  66900.36  66,900.36      9.5     9.5       0.5    0        9   563.37
778    Fixed     Interest In Arrears    77000   76946.9  76,946.90   11.175  11.175       0.5    0   10.675   743.49
779    Fixed     Interest In Arrears    31000  30977.74  30,977.74    10.99   10.99       0.5    0    10.49   294.99
780    Fixed     Interest In Arrears    26598  26559.05  26,559.05    9.575   9.575       0.5    0    9.075   225.11
781    Fixed     Interest In Arrears    55000   54968.3  54,968.30    11.99   11.99       0.5    0    11.49   565.31
782    Fixed     Interest In Arrears    75000  74949.12  74,949.12    11.25   11.25       0.5    0    10.75   728.45
783    Fixed     Interest In Arrears    90000  89935.39  89,935.39    10.99   10.99       0.5    0    10.49   856.41
784    Fixed     Interest In Arrears   136300  135091.6 135,091.60    11.75   11.75       0.5    0    11.25  1935.86
785    Fixed     Interest In Arrears   189980 189870.49 189,870.49    11.99   11.99       0.5    0    11.49   1952.7
786    Fixed     Interest In Arrears    68000  67945.61  67,945.61    10.49   10.49       0.5    0     9.99   621.51
787    Fixed     Interest In Arrears   164000  163857.5 163,857.50    11.99   11.99       0.5    0    11.49  1685.66
788    Fixed     Interest In Arrears    75000  74982.94  74,982.94   13.025  13.025       0.5    0   12.525   831.12
789    Fixed     Interest In Arrears    27300  27216.66  27,216.66   12.025  12.025       0.5    0   11.525   301.07
790    Fixed     Interest In Arrears   103000 102910.42 102,910.42     10.1    10.1       0.5    0      9.6   911.52
791    Fixed     Interest In Arrears    51400  51351.59  51,351.59    9.725   9.725       0.5    0    9.225   440.66
792    Fixed     Interest In Arrears    39800  39771.63  39,771.63   11.025  11.025       0.5    0   10.525   379.78
793    Fixed     Interest In Arrears   101600  101524.4 101,524.40   10.825  10.825       0.5    0   10.325   954.15
794    Fixed     Interest In Arrears   115000 114918.07 114,918.07   11.025  11.025       0.5    0   10.525  1097.34
795    Fixed     Interest In Arrears    63000  62945.26  62,945.26    11.99   11.99       0.5    0    11.49   647.54
796    Fixed     Interest In Arrears    58000  57962.34  57,962.34    11.45   11.45       0.5    0    10.95   572.16
797    Fixed     Interest In Arrears    52960  52919.94  52,919.94    10.75   10.75       0.5    0    10.25   494.37
798    Fixed     Interest In Arrears    59250  59205.18  59,205.18    10.75   10.75       0.5    0    10.25   553.09
799    Fixed     Interest In Arrears    64000  63956.58  63,956.58    11.25   11.25       0.5    0    10.75   621.61
800    Fixed     Interest In Arrears    94000  93930.04  93,930.04   10.825  10.825       0.5    0   10.325   882.78
801    Fixed     Interest In Arrears    82600  82522.62  82,522.62     9.75    9.75       0.5    0     9.25   709.66
802    Fixed     Interest In Arrears    60000  59952.11  59,952.11     10.5    10.5       0.5    0       10   548.84
803    Fixed     Interest In Arrears    57990  57956.57  57,956.57    11.99   11.99       0.5    0    11.49   596.05
804    Fixed     Interest In Arrears    83800  83733.11  83,733.11     10.5    10.5       0.5    0       10   766.55
805    Fixed     Interest In Arrears    27000  26983.68  26,983.68   11.775  11.775       0.5    0   11.275   273.06
806    Fixed     Interest In Arrears    85000  84922.86  84,922.86      9.9     9.9       0.5    0      9.4   739.66
807    Fixed     Interest In Arrears    57843  57801.47  57,801.47    10.99   10.99       0.5    0    10.49   550.42
808    Fixed     Interest In Arrears    30800  30781.89  30,781.89     11.9    11.9       0.5    0     11.4   314.44
809    Fixed     Interest In Arrears    62000  61966.27  61,966.27    12.25   12.25       0.5    0    11.75    649.7
810    Fixed     Interest In Arrears   130000 129911.81 129,911.81    11.25   11.25       0.5    0    10.75  1262.64
811    Fixed     Interest In Arrears    63000  62959.55  62,959.55     11.5    11.5       0.5    0       11   623.88
812    Fixed     Interest In Arrears    52500  52469.73  52,469.73    11.99   11.99       0.5    0    11.49   539.62

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
755    1136.38   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
756     486.73   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
757     407.51    4/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
758     641.63    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
759     252.47   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
760     250.77   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
761     589.08   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
762     731.79   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
763    1022.31   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
764     415.92   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
765     402.61   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
766    1781.42   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
767      812.6    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
768    1113.33   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
769     338.98   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
770    1101.69   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
771     742.72   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
772    1456.31   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
773     264.62   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
774     786.68    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
775     265.18   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
776     346.46   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
777     563.37   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
778     743.49   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
779     294.99    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
780     225.11   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
781     565.31   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
782     728.45   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
783     856.41    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
784    1935.86   4/19/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120       36
785     1952.7   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
786     621.51    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
787    1685.66    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
788     831.12    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
789     301.07   3/27/2006  5/1/2006  4/1/2026 8/1/2006    4      240       236      240        0
790     911.52    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
791     440.66   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
792     379.78    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
793     954.15    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
794    1097.34   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
795     647.54   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
796     572.16   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
797     494.37   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
798     553.09   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
799     621.61    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
800     882.78   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
801     709.66    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
802     548.84   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
803     596.05   4/16/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
804     766.55   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
805     273.06    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
806     739.66   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
807     550.42   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
808     314.44   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
809      649.7   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
810    1262.64    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
811     623.88   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
812     539.62   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>
755    Not a Balloon Loan 30 YR FXD    0      0
756    Not a Balloon Loan 30 YR FXD    0      0
757    Not a Balloon Loan 30 YR FXD    0      0
758    Not a Balloon Loan 30 YR FXD    0      0
759    Not a Balloon Loan 30 YR FXD    0      0
760    Not a Balloon Loan 30 YR FXD    0      0
761    Not a Balloon Loan 30 YR FXD    0      0
762    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
767    Not a Balloon Loan 30 YR FXD    0      0
768    Not a Balloon Loan 30 YR FXD    0      0
769    Not a Balloon Loan 30 YR FXD    0      0
770    Not a Balloon Loan 30 YR FXD    0      0
771    Not a Balloon Loan 30 YR FXD    0      0
772    Not a Balloon Loan 30 YR FXD    0      0
773    Not a Balloon Loan 30 YR FXD    0      0
774    Not a Balloon Loan 30 YR FXD    0      0
775    Not a Balloon Loan 30 YR FXD    0      0
776    Not a Balloon Loan 30 YR FXD    0      0
777    Not a Balloon Loan 30 YR FXD    0      0
778    Not a Balloon Loan 30 YR FXD    0      0
779    Not a Balloon Loan 30 YR FXD    0      0
780    Not a Balloon Loan 30 YR FXD    0      0
781    Not a Balloon Loan 30 YR FXD    0      0
782    Not a Balloon Loan 30 YR FXD    0      0
783    Not a Balloon Loan 30 YR FXD    0      0
784    Not a Balloon Loan 10 YR FXD    0      0
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    Not a Balloon Loan 30 YR FXD    0      0
789    Not a Balloon Loan 20 YR FXD    0      0
790    Not a Balloon Loan 30 YR FXD    0      0
791    Not a Balloon Loan 30 YR FXD    0      0
792    Not a Balloon Loan 30 YR FXD    0      0
793    Not a Balloon Loan 30 YR FXD    0      0
794    Not a Balloon Loan 30 YR FXD    0      0
795    Not a Balloon Loan 30 YR FXD    0      0
796    Not a Balloon Loan 30 YR FXD    0      0
797    Not a Balloon Loan 30 YR FXD    0      0
798    Not a Balloon Loan 30 YR FXD    0      0
799    Not a Balloon Loan 30 YR FXD    0      0
800    Not a Balloon Loan 30 YR FXD    0      0
801    Not a Balloon Loan 30 YR FXD    0      0
802    Not a Balloon Loan 30 YR FXD    0      0
803    Not a Balloon Loan 30 YR FXD    0      0
804    Not a Balloon Loan 30 YR FXD    0      0
805    Not a Balloon Loan 30 YR FXD    0      0
806    Not a Balloon Loan 30 YR FXD    0      0
807    Not a Balloon Loan 30 YR FXD    0      0
808    Not a Balloon Loan 30 YR FXD    0      0
809    Not a Balloon Loan 30 YR FXD    0      0
810    Not a Balloon Loan 30 YR FXD    0      0
811    Not a Balloon Loan 30 YR FXD    0      0
812    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
755             0          0       0        0        0        0       0   11.25          0   4/1/2006   4/1/2006
756             0          0       0        0        0        0       0    10.1          0   5/1/2006   5/1/2006
757             0          0       0        0        0        0       0   12.75          0   5/1/2006   5/1/2006
758             0          0       0        0        0        0       0  10.525          0   5/1/2006   5/1/2006
759             0          0       0        0        0        0       0    10.5          0   5/1/2006   5/1/2006
760             0          0       0        0        0        0       0   9.725          0   5/1/2006   5/1/2006
761             0          0       0        0        0        0       0    12.4          0   4/1/2006   4/1/2006
762             0          0       0        0        0        0       0    10.5          0   4/1/2006   4/1/2006
763             0          0       0        0        0        0       0    9.85          0   4/1/2006   4/1/2006
764             0          0       0        0        0        0       0    11.5          0   4/1/2006   4/1/2006
765             0          0       0        0        0        0       0    12.4          0   4/1/2006   4/1/2006
766             0          0       0        0        0        0       0   12.25          0   4/1/2006   4/1/2006
767             0          0       0        0        0        0       0      12          0   5/1/2006   5/1/2006
768             0          0       0        0        0        0       0   10.99          0   4/1/2006   4/1/2006
769             0          0       0        0        0        0       0    11.5          0   4/1/2006   4/1/2006
770             0          0       0        0        0        0       0  11.075          0   4/1/2006   4/1/2006
771             0          0       0        0        0        0       0    11.5          0   5/1/2006   5/1/2006
772             0          0       0        0        0        0       0  11.775          0   4/1/2006   4/1/2006
773             0          0       0        0        0        0       0    9.75          0   5/1/2006   5/1/2006
774             0          0       0        0        0        0       0    10.5          0   5/1/2006   5/1/2006
775             0          0       0        0        0        0       0   11.99          0   4/1/2006   4/1/2006
776             0          0       0        0        0        0       0  11.875          0   5/1/2006   5/1/2006
777             0          0       0        0        0        0       0     9.5          0   4/1/2006   4/1/2006
778             0          0       0        0        0        0       0  11.175          0   5/1/2006   5/1/2006
779             0          0       0        0        0        0       0   10.99          0   5/1/2006   5/1/2006
780             0          0       0        0        0        0       0   9.575          0   4/1/2006   4/1/2006
781             0          0       0        0        0        0       0   11.99          0   5/1/2006   5/1/2006
782             0          0       0        0        0        0       0   11.25          0   5/1/2006   5/1/2006
783             0          0       0        0        0        0       0   10.99          0   5/1/2006   5/1/2006
784             0          0       0        0        0        0       0   11.75          0   5/1/2006   5/1/2006
785             0          0       0        0        0        0       0   11.99          0   5/1/2006   5/1/2006
786             0          0       0        0        0        0       0   10.49          0   5/1/2006   5/1/2006
787             0          0       0        0        0        0       0   11.99          0   4/1/2006   4/1/2006
788             0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
789             0          0       0        0        0        0       0  12.025          0   4/1/2006   4/1/2006
790             0          0       0        0        0        0       0    10.1          0   5/1/2006   5/1/2006
791             0          0       0        0        0        0       0   9.725          0   5/1/2006   5/1/2006
792             0          0       0        0        0        0       0  11.025          0   5/1/2006   5/1/2006
793             0          0       0        0        0        0       0  10.825          0   5/1/2006   5/1/2006
794             0          0       0        0        0        0       0  11.025          0   5/1/2006   5/1/2006
795             0          0       0        0        0        0       0   11.99          0   4/1/2006   4/1/2006
796             0          0       0        0        0        0       0   11.45          0   5/1/2006   5/1/2006
797             0          0       0        0        0        0       0   10.75          0   5/1/2006   5/1/2006
798             0          0       0        0        0        0       0   10.75          0   5/1/2006   5/1/2006
799             0          0       0        0        0        0       0   11.25          0   5/1/2006   5/1/2006
800             0          0       0        0        0        0       0  10.825          0   5/1/2006   5/1/2006
801             0          0       0        0        0        0       0    9.75          0   5/1/2006   5/1/2006
802             0          0       0        0        0        0       0    10.5          0   5/1/2006   5/1/2006
803             0          0       0        0        0        0       0   11.99          0   5/1/2006   5/1/2006
804             0          0       0        0        0        0       0    10.5          0   5/1/2006   5/1/2006
805             0          0       0        0        0        0       0  11.775          0   5/1/2006   5/1/2006
806             0          0       0        0        0        0       0     9.9          0   5/1/2006   5/1/2006
807             0          0       0        0        0        0       0   10.99          0   5/1/2006   5/1/2006
808             0          0       0        0        0        0       0    11.9          0   5/1/2006   5/1/2006
809             0          0       0        0        0        0       0   12.25          0   5/1/2006   5/1/2006
810             0          0       0        0        0        0       0   11.25          0   5/1/2006   5/1/2006
811             0          0       0        0        0        0       0    11.5          0   5/1/2006   5/1/2006
812             0          0       0        0        0        0       0   11.99          0   5/1/2006   5/1/2006

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
755      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   468000
756      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   220000
757      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   675000
758      6/1/2006   6/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   280000
759      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   110400
760      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   156000
761      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   222400
762      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   320000
763      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   471924
764      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   168000
765      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   152000
766      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   680000
767      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   316000
768      5/1/2006   5/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   468000
769      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   136922
770      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   460000
771      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   300000
772      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   576000
773      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   123200
774      6/1/2006   6/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   344000
775      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   103200
776      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   136000
777      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   268000
778      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   308000
779      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   124000
780      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   106392
781      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   220000
782      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   300000
783      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   360000
784      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   545200
785      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   759920
786      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   272000
787      5/1/2006   5/1/2006       0 Purchase         Full          Owner Occupied    2   656000
788    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   300000
789      5/1/2006   5/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   109200
790      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   412000
791      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   205600
792      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   199200
793      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   406400
794      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   460000
795      5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   252000
796      6/1/2006   6/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   232000
797      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   211840
798      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   335750
799      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   256000
800      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   376000
801      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   330400
802      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   240000
803      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   231960
804      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   335200
805      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   108000
806      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   340000
807      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   231372
808      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   123200
809      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   248000
810      6/1/2006   6/1/2006       0 Home Improvement Stated Doc    Owner Occupied    2   520000
811      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   252000
812      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2   210000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
755          0       20      100    585000         0
756          0       20      100    275000         0
757          0        5       95    750000         0
758          0       20      100    350000         0
759          0       20      100    138000         0
760          0       15       95    195000         0
761          0       20      100    278000         0
762          0       20      100    400000         0
763          0       20      100    590000         0
764          0       20      100    210000         0
765          0       20      100    201500         0
766          0       20      100    850000         0
767          0       20      100    395000         0
768          0       20      100    585000         0
769          0       20      100    173000         0
770          0       20      100    575000         0
771          0       20      100    380000         0
772          0       20      100    760000         0
773          0       20      100    154000         0
774          0       20      100    430000         0
775          0       20      100    129000         0
776          0       20      100    170000         0
777          0       20      100    335000         0
778          0       20      100    385000         0
779          0       20      100    155000         0
780          0       20      100    135000         0
781          0       20      100    275000         0
782          0       20      100    375000         0
783          0       20      100    450000         0
784          0       20      100    681500         0
785          0       20      100    950000         0
786          0       20      100    340000         0
787          0       20      100    835000         0
788          0       20      100    375000         0
789          0       20      100    136500         0
790          0       20      100    515000         0
791          0       20      100    267000         0
792          0    15.99    95.99    249000         0
793          0       20      100    508000         0
794          0       20      100    575000         0
795          0       20      100    315000         0
796          0       20      100    290000         0
797          0       20      100    265000         0
798          0       15      100    395000         0
799          0       20      100    320000         0
800          0       20      100    470000         0
801          0       20      100    413000         0
802          0       20      100    300000         0
803          0       20      100    289950         0
804          0    19.96    99.77    420000         0
805          0       20      100    135000         0
806          0       20      100    425000         0
807          0       20      100    290000         0
808          0       20      100    154000         0
809          0       20      100    310000         0
810          0       20      100    650000         0
811          0       20      100    318000         0
812          0       20      100    263000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
755       585000 No MI       0                      Single Family     1 SANTA ANA               CA 92704   677     0 46.89
756       275000 No MI       0                      Single Family     1 LAS VEGAS               NV 89121   641     0 36.32
757            0 No MI       0                      Single Family     1 BRIDGEWATER             NJ  8807   611     0 49.99
758            0 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92411   683     0 36.53
759       138000 No MI       0                      Single Family     1 WINSTON SALEM           NC 27127   778     0 35.81
760       195000 No MI       0                      Single Family     1 ORLANDO                 FL 32824   656     0 47.29
761       278000 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89031   617     0 44.45
762       400000 No MI       0                      Single Family     1 LOS ANGELES             CA 90001   674     0 44.34
763       589905 No MI       0                      Single Family     1 BORDENTOWN              NJ  8505   651     0 49.42
764       210000 No MI       0                      Condomimium       1 MIAMI                   FL 33196   622     0 42.48
765       190000 No MI       0                      Single Family     1 MANCHESTER              CT  6040   591     0 48.39
766       850000 No MI       0                      Single Family     1 BIRMINGHAM              MI 48009   639     0 45.89
767       395000 No MI       0                      Single Family     1 DESERT HOT SPRINGS      CA 92240   591     0 38.31
768            0 No MI       0                      Single Family     1 HULL                    MA  2045   648     0 35.91
769       171153 No MI       0                      Condomimium       1 MABLETON                GA 30126   597     0 48.01
770       575000 No MI       0                      Two Family        2 BROOKLYN                NY 11208   680     0 41.64
771       375000 No MI       0                      Single Family     1 NORTH BILLERICA         MA  1862   602     0 43.51
772       720000 No MI       0                      Single Family     1 DOWNEY                  CA 90241   663     0 36.61
773       154000 No MI       0                      Condomimium       1 NORTH MIAMI BEACH       FL 33162   659     0  43.2
774            0 No MI       0                      Condomimium       1 RESEDA                  CA 91335   629     0 39.34
775       129000 No MI       0                      Single Family     1 JOHNSTOWN               OH 43031   589     0 30.71
776       170000 No MI       0                      Condomimium       1 NOTH ANDOVER            MA  1845   613     0 49.63
777       335000 No MI       0                      Single Family     1 LANCASTER               CA 93535   718     0 41.37
778       385000 No MI       0                      Single Family     1 CATHEDRAL CITY          CA 92234   624     0 48.09
779            0 No MI       0                      Single Family     1 ROME                    GA 30165   626     0 44.26
780       132990 No MI       0                      Single Family     1 ACWORTH                 GA 30101   700     0 25.16
781       275000 No MI       0                      Condomimium       1 JERSEY CITY             NJ  7304   585     0 49.98
782       375000 No MI       0                      Single Family     1 LOS ANGELES             CA 90059   642     0 38.73
783       450000 No MI       0                      Condomimium       1 MISSION VIEJO           CA 92691   607     0  32.8
784       685000 No MI       0                      Single Family     1 ORANGE                  CA 92865   626     0 45.51
785       949900 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55443   584     0 45.24
786            0 No MI       0                      Single Family     1 SOUTH JORDAN            UT 84095   584     0 45.91
787       820000 No MI       0                      Single Family     1 TUCSON                  AZ 85743   600     0 45.02
788       375000 No MI       0                      Single Family     1 FAIRFAX                 VA 22030   632     0 49.16
789            0 No MI       0                      Single Family     1 SPANISH FORK            UT 84660   635     0 29.04
790       515000 No MI       0                      Single Family     1 WHITTIER                CA 90604   647     0 39.88
791       257000 No MI       0                      Single Family     1 DELRAY BEACH            FL 33445   673     0 49.43
792       249000 No MI       0                      Two Family        2 FRESNO                  CA 93701   734     0 23.98
793       525000 No MI       0                      Single Family     1 LOS ANGELES             CA 91331   727     0 46.95
794       575000 No MI       0                      Single Family     1 SAN PEDRO               CA 90731   679     0 48.46
795       315000 No MI       0                      Single Family     1 LYNN                    MA  1902   630     0 43.65
796            0 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89031   647     0 35.29
797       264800 No MI       0                      Single Family     1 LAS VEGAS               NV 89156   647     0 44.51
798       395000 No MI       0                      Single Family     1 SAN JACINTO             CA 92583   613     0 39.15
799       320000 No MI       0                      Condomimium       1 LA HABRA                CA 90631   657     0 49.57
800       470000 No MI       0                      Condomimium       1 VISTA                   CA 92081   723     0 44.59
801       413000 No MI       0                      Single Family     1 RIVERSIDE               CA 92503   644     0  39.8
802       300000 No MI       0                      Two Family        2 FORT MYERS              FL 33912   653     0 42.55
803       289950 No MI       0                      Condomimium       1 LOS ANGELES             CA 91402   599     0 46.15
804       420000 No MI       0                      Single Family     1 SANTA MARIA             CA 93454   675     0 46.43
805       135000 No MI       0                      Two Family        2 MILWAUKEE               WI 53208   664     0 33.99
806       425000 No MI       0                      Single Family     1 FONTANA                 CA 92335   675     0  41.5
807       289215 No MI       0                      Single Family     1 MIDLOTHIAN              VA 23112   591     0 49.94
808       154000 No MI       0                      Condomimium       1 HENDERSON               NV 89014   585     0 47.66
809            0 No MI       0                      Single Family     1 ASHBURNHAM              MA  1430   589     0 45.26
810            0 No MI       0                      Single Family     1 SANTA ANA               CA 92701   642     0 47.26
811       315000 No MI       0                      Single Family     1 LAS VEGAS               NV 89142   620     0 44.68
812       262500 No MI       0                      Single Family     1 TEHACHAPI               CA 93561   596     0 49.28

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
755    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
756    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
757    Wholesale         BXP   No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
758    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
759    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
760    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
761    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
762    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
763    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
764    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
765    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
766    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
767    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
768    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
769    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
770    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
771    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
772    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
773    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
774    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
775    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
776    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
777    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
778    Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
779    Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
780    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
781    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
782    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
783    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
784    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
785    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
786    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
787    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
788    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
789    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
790    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
791    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
792    Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
793    Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
794    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
795    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
796    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
797    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
798    Wholesale         AXP   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
799    Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
800    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
801    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
802    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
803    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
804    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
805    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
806    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
807    Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
808    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
809    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
810    Wholesale         A+XP  No       7/1/2006 8/1/2006     0     0     0      0      FHLT 2006-SA
811    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
812    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
813    Fixed     Interest In Arrears   113000 112955.09 112,955.09     10.5    10.5       0.5    0       10  1033.66
814    Fixed     Interest In Arrears    63000  62966.48  62,966.48    12.35   12.35       0.5    0    11.85   665.05
815    Fixed     Interest In Arrears    23745  23663.82  23,663.82     13.7    13.7       0.5    0     13.2   311.45
816    Fixed     Interest In Arrears    84000  83967.19  83,967.19    10.58   10.58       0.5    0    10.08   773.41
817    Fixed     Interest In Arrears    25750  25736.75  25,736.75     12.5    12.5       0.5    0       12   274.82
818    Fixed     Interest In Arrears    73000  72961.38  72,961.38   12.375  12.375       0.5    0   11.875   772.02
819    Fixed     Interest In Arrears    71400  71351.29  71,351.29   11.225  11.225       0.5    0   10.725   692.13
820    Fixed     Interest In Arrears   190000 189843.37 189,843.37    10.35   10.35       0.5    0     9.85  1716.73
821    Fixed     Interest In Arrears    33000  32979.14  32,979.14   11.575  11.575       0.5    0   11.075   328.69
822    Fixed     Interest In Arrears    45000  44980.82  44,980.82   10.175  10.175       0.5    0    9.675   400.74
823    Fixed     Interest In Arrears    17500  17470.25  17,470.25     13.7    13.7       0.5    0     13.2   229.54
824    Fixed     Interest In Arrears    32800  32790.61  32,790.61       12      12       0.5    0     11.5   337.39
825    Fixed     Interest In Arrears    76000  75980.55  75,980.55     12.5    12.5       0.5    0       12   811.12
826    Fixed     Interest In Arrears    23044  22955.58  22,955.58     12.5    12.5       0.5    0       12   284.02
827    Fixed     Interest In Arrears    27500  27481.34  27,481.34    11.25   11.25       0.5    0    10.75    267.1
828    Fixed     Interest In Arrears   103600 103549.61 103,549.61    12.75   12.75       0.5    0    12.25  1125.81
829    Fixed     Interest In Arrears    82400   82374.1  82,374.10   11.575  11.575       0.5    0   11.075   820.72
830    Fixed     Interest In Arrears   139800 139719.16 139,719.16   11.975  11.975       0.5    0   11.475  1435.31
831    Fixed     Interest In Arrears    35400  35377.23  35,377.23    11.49   11.49       0.5    0    10.99   350.29
832    Fixed     Interest In Arrears    57000  56963.39  56,963.39     11.5    11.5       0.5    0       11   564.47
833    Fixed     Interest In Arrears    48000  47978.72  47,978.72     9.99    9.99       0.5    0     9.49   420.88
834    Fixed     Interest In Arrears    35600  35590.99  35,590.99    12.55   12.55       0.5    0    12.05   381.33
835    Fixed     Interest In Arrears    50000  49987.35  49,987.35    12.55   12.55       0.5    0    12.05   535.57
836    Fixed     Interest In Arrears   160000 159902.74 159,902.74    11.75   11.75       0.5    0    11.25  1615.06
837    Fixed     Interest In Arrears    34180   34160.3  34,160.30    11.99   11.99       0.5    0    11.49   351.32
838    Fixed     Interest In Arrears   117000 116890.39 116,890.39     9.75    9.75       0.5    0     9.25  1005.21
839    Fixed     Interest In Arrears    54750   54718.5  54,718.50       12      12       0.5    0     11.5   563.17
840    Fixed     Interest In Arrears    77000  76961.73  76,961.73     9.45    9.45       0.5    0     8.95   644.65
841    Fixed     Interest In Arrears    51000  50973.69  50,973.69    12.49   12.49       0.5    0    11.99   543.91
842    Fixed     Interest In Arrears    41600  41582.74  41,582.74     10.3    10.3       0.5    0      9.8   374.33
843    Fixed     Interest In Arrears    27000  26993.09  26,993.09     12.5    12.5       0.5    0       12   288.16
844    Fixed     Interest In Arrears    78000  77973.67  77,973.67    11.25   11.25       0.5    0    10.75   757.58
845    Fixed     Interest In Arrears    88000  87952.12  87,952.12    12.25   12.25       0.5    0    11.75   922.15
846    Fixed     Interest In Arrears    39000  38982.28  38,982.28    9.875   9.875       0.5    0    9.375   338.66
847    Fixed     Interest In Arrears    54000  53984.47  53,984.47   11.975  11.975       0.5    0   11.475   554.41
848    Fixed     Interest In Arrears   113000 112971.08 112,971.08     12.5    12.5       0.5    0       12     1206
849    Fixed     Interest In Arrears    73980  73956.09  73,956.09    11.45   11.45       0.5    0    10.95    729.8
850    Fixed     Interest In Arrears    51000  50965.02  50,965.02     11.2    11.2       0.5    0     10.7   493.41
851    Fixed     Interest In Arrears   119800 119709.39 119,709.39    10.75   10.75       0.5    0    10.25  1118.31
852    Fixed     Interest In Arrears   200000 199916.58 199,916.58   10.275  10.275       0.5    0    9.775  1795.92
853    Fixed     Interest In Arrears   119000 118968.33 118,968.33   12.325  12.325       0.5    0   11.825   1253.9
854    Fixed     Interest In Arrears    46800  46788.29  46,788.29     12.6    12.6       0.5    0     12.1   503.11
855    Fixed     Interest In Arrears    23400  23348.66  23,348.66   11.025  11.025       0.5    0   10.525   266.33
856    Fixed     Interest In Arrears    69180  69161.59  69,161.59   12.325  12.325       0.5    0   11.825   728.95
857    Fixed     Interest In Arrears    79980  79944.81  79,944.81   10.025  10.025       0.5    0    9.525   703.36
858    Fixed     Interest In Arrears    69980  69950.66  69,950.66    10.25   10.25       0.5    0     9.75   627.09
859    Fixed     Interest In Arrears   144000 143958.57 143,958.57   11.975  11.975       0.5    0   11.475  1478.43
860    Fixed     Interest In Arrears    90000  89977.48  89,977.48     12.6    12.6       0.5    0     12.1   967.52
861    Fixed     Interest In Arrears    35700  35687.34  35,687.34   11.025  11.025       0.5    0   10.525   340.65
862    Fixed     Interest In Arrears    86400  86377.89  86,377.89     12.5    12.5       0.5    0       12   922.11
863    Fixed     Interest In Arrears    82500  82476.34  82,476.34    11.99   11.99       0.5    0    11.49   847.97
864    Fixed     Interest In Arrears    80652  80629.05  80,629.05   12.025  12.025       0.5    0   11.525   831.15
865    Fixed     Interest In Arrears   107000 106952.57 106,952.57     9.99    9.99       0.5    0     9.49   938.21
866    Fixed     Interest In Arrears    47594  47582.74  47,582.74    12.85   12.85       0.5    0    12.35   520.91
867    Fixed     Interest In Arrears    93000   92962.4  92,962.40    10.42   10.42       0.5    0     9.92   845.15
868    Fixed     Interest In Arrears    37000  36991.58  36,991.58   13.025  13.025       0.5    0   12.525   410.02
869    Fixed     Interest In Arrears    84000   83978.5  83,978.50     12.5    12.5       0.5    0       12    896.5
870    Fixed     Interest In Arrears    66000  65977.84  65,977.84   11.275  11.275       0.5    0   10.775   642.29

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
813    1033.66    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
814     665.05   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
815     311.45   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
816     773.41   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
817     274.82   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
818     772.02    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
819     692.13   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
820    1716.73    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
821     328.69   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
822     400.74   4/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
823     229.54    5/8/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
824     337.39   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
825     811.12   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
826     284.02    4/5/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
827      267.1    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
828    1125.81   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
829     820.72    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
830    1435.31   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
831     350.29   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
832     564.47   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
833     420.88   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
834     381.33    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
835     535.57    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
836    1615.06   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
837     351.32    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
838    1005.21   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
839     563.17   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
840     644.65   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
841     543.91   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
842     374.33   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
843     288.16    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
844     757.58    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
845     922.15    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
846     338.66    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
847     554.41    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
848       1206    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
849      729.8    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
850     493.41   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
851    1118.31   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
852    1795.92    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
853     1253.9    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
854     503.11   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
855     266.33    5/5/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
856     728.95    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
857     703.36   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
858     627.09    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
859    1478.43    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
860     967.52    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
861     340.65   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
862     922.11   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
863     847.97   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
864     831.15    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
865     938.21   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
866     520.91    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
867     845.15   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
868     410.02    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
869      896.5   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
870     642.29    5/9/2006  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>
813    Not a Balloon Loan 30 YR FXD    0      0
814    Not a Balloon Loan 30 YR FXD    0      0
815    Not a Balloon Loan 15 YR FXD    0      0
816    Not a Balloon Loan 30 YR FXD    0      0
817    Not a Balloon Loan 30 YR FXD    0      0
818    Not a Balloon Loan 30 YR FXD    0      0
819    Not a Balloon Loan 30 YR FXD    0      0
820    Not a Balloon Loan 30 YR FXD    0      0
821    Not a Balloon Loan 30 YR FXD    0      0
822    Not a Balloon Loan 30 YR FXD    0      0
823    Not a Balloon Loan 15 YR FXD    0      0
824    Not a Balloon Loan 30 YR FXD    0      0
825    Not a Balloon Loan 30 YR FXD    0      0
826    Not a Balloon Loan 15 YR FXD    0      0
827    Not a Balloon Loan 30 YR FXD    0      0
828    Not a Balloon Loan 30 YR FXD    0      0
829    Not a Balloon Loan 30 YR FXD    0      0
830    Not a Balloon Loan 30 YR FXD    0      0
831    Not a Balloon Loan 30 YR FXD    0      0
832    Not a Balloon Loan 30 YR FXD    0      0
833    Not a Balloon Loan 30 YR FXD    0      0
834    Not a Balloon Loan 30 YR FXD    0      0
835    Not a Balloon Loan 30 YR FXD    0      0
836    Not a Balloon Loan 30 YR FXD    0      0
837    Not a Balloon Loan 30 YR FXD    0      0
838    Not a Balloon Loan 30 YR FXD    0      0
839    Not a Balloon Loan 30 YR FXD    0      0
840    Not a Balloon Loan 30 YR FXD    0      0
841    Not a Balloon Loan 30 YR FXD    0      0
842    Not a Balloon Loan 30 YR FXD    0      0
843    Not a Balloon Loan 30 YR FXD    0      0
844    Not a Balloon Loan 30 YR FXD    0      0
845    Not a Balloon Loan 30 YR FXD    0      0
846    Not a Balloon Loan 30 YR FXD    0      0
847    Not a Balloon Loan 30 YR FXD    0      0
848    Not a Balloon Loan 30 YR FXD    0      0
849    Not a Balloon Loan 30 YR FXD    0      0
850    Not a Balloon Loan 30 YR FXD    0      0
851    Not a Balloon Loan 30 YR FXD    0      0
852    Not a Balloon Loan 30 YR FXD    0      0
853    Not a Balloon Loan 30 YR FXD    0      0
854    Not a Balloon Loan 30 YR FXD    0      0
855    Not a Balloon Loan 15 YR FXD    0      0
856    Not a Balloon Loan 30 YR FXD    0      0
857    Not a Balloon Loan 30 YR FXD    0      0
858    Not a Balloon Loan 30 YR FXD    0      0
859    Not a Balloon Loan 30 YR FXD    0      0
860    Not a Balloon Loan 30 YR FXD    0      0
861    Not a Balloon Loan 30 YR FXD    0      0
862    Not a Balloon Loan 30 YR FXD    0      0
863    Not a Balloon Loan 30 YR FXD    0      0
864    Not a Balloon Loan 30 YR FXD    0      0
865    Not a Balloon Loan 30 YR FXD    0      0
866    Not a Balloon Loan 30 YR FXD    0      0
867    Not a Balloon Loan 30 YR FXD    0      0
868    Not a Balloon Loan 30 YR FXD    0      0
869    Not a Balloon Loan 30 YR FXD    0      0
870    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
813             0          0       0        0        0        0       0    10.5          0   6/1/2006   6/1/2006
814             0          0       0        0        0        0       0   12.35          0   5/1/2006   5/1/2006
815             0          0       0        0        0        0       0    13.7          0   5/1/2006   5/1/2006
816             0          0       0        0        0        0       0   10.58          0   6/1/2006   6/1/2006
817             0          0       0        0        0        0       0    12.5          0   5/1/2006   5/1/2006
818             0          0       0        0        0        0       0  12.375          0   5/1/2006   5/1/2006
819             0          0       0        0        0        0       0  11.225          0   5/1/2006   5/1/2006
820             0          0       0        0        0        0       0   10.35          0   5/1/2006   5/1/2006
821             0          0       0        0        0        0       0  11.575          0   5/1/2006   5/1/2006
822             0          0       0        0        0        0       0  10.175          0   6/1/2006   6/1/2006
823             0          0       0        0        0        0       0    13.7          0   6/1/2006   6/1/2006
824             0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
825             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
826             0          0       0        0        0        0       0    12.5          0   5/1/2006   5/1/2006
827             0          0       0        0        0        0       0   11.25          0   5/1/2006   5/1/2006
828             0          0       0        0        0        0       0   12.75          0   5/1/2006   5/1/2006
829             0          0       0        0        0        0       0  11.575          0   6/1/2006   6/1/2006
830             0          0       0        0        0        0       0  11.975          0   5/1/2006   5/1/2006
831             0          0       0        0        0        0       0   11.49          0   5/1/2006   5/1/2006
832             0          0       0        0        0        0       0    11.5          0   5/1/2006   5/1/2006
833             0          0       0        0        0        0       0    9.99          0   6/1/2006   6/1/2006
834             0          0       0        0        0        0       0   12.55          0   6/1/2006   6/1/2006
835             0          0       0        0        0        0       0   12.55          0   6/1/2006   6/1/2006
836             0          0       0        0        0        0       0   11.75          0   5/1/2006   5/1/2006
837             0          0       0        0        0        0       0   11.99          0   5/1/2006   5/1/2006
838             0          0       0        0        0        0       0    9.75          0   5/1/2006   5/1/2006
839             0          0       0        0        0        0       0      12          0   5/1/2006   5/1/2006
840             0          0       0        0        0        0       0    9.45          0   6/1/2006   6/1/2006
841             0          0       0        0        0        0       0   12.49          0   5/1/2006   5/1/2006
842             0          0       0        0        0        0       0    10.3          0   6/1/2006   6/1/2006
843             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
844             0          0       0        0        0        0       0   11.25          0   6/1/2006   6/1/2006
845             0          0       0        0        0        0       0   12.25          0   5/1/2006   5/1/2006
846             0          0       0        0        0        0       0   9.875          0   6/1/2006   6/1/2006
847             0          0       0        0        0        0       0  11.975          0   6/1/2006   6/1/2006
848             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
849             0          0       0        0        0        0       0   11.45          0   6/1/2006   6/1/2006
850             0          0       0        0        0        0       0    11.2          0   5/1/2006   5/1/2006
851             0          0       0        0        0        0       0   10.75          0   5/1/2006   5/1/2006
852             0          0       0        0        0        0       0  10.275          0   6/1/2006   6/1/2006
853             0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
854             0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
855             0          0       0        0        0        0       0  11.025          0   6/1/2006   6/1/2006
856             0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
857             0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006
858             0          0       0        0        0        0       0   10.25          0   6/1/2006   6/1/2006
859             0          0       0        0        0        0       0  11.975          0   6/1/2006   6/1/2006
860             0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
861             0          0       0        0        0        0       0  11.025          0   6/1/2006   6/1/2006
862             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
863             0          0       0        0        0        0       0   11.99          0   6/1/2006   6/1/2006
864             0          0       0        0        0        0       0  12.025          0   6/1/2006   6/1/2006
865             0          0       0        0        0        0       0    9.99          0   6/1/2006   6/1/2006
866             0          0       0        0        0        0       0   12.85          0   7/1/2006   7/1/2006
867             0          0       0        0        0        0       0   10.42          0   6/1/2006   6/1/2006
868             0          0       0        0        0        0       0  13.025          0   6/1/2006   6/1/2006
869             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
870             0          0       0        0        0        0       0  11.275          0   6/1/2006   6/1/2006

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
813      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   452000
814      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   252000
815      6/1/2006   6/1/2006       0 Purchase         Full          Investor Occupied    2   427410
816      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   336000
817      6/1/2006   6/1/2006       0 Purchase         Full          Investor Occupied    2   463500
818      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   292000
819      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   285600
820      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   760000
821      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   132000
822      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   180000
823      7/1/2006   7/1/2006       0 Purchase         Full          Second Home          2   315000
824    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   131200
825    00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   304000
826      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    92176
827      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   495000
828      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   414400
829      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   329600
830      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   559200
831      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   141600
832      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   228000
833      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   192000
834      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   142400
835      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   200000
836      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   640000
837      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   136720
838      6/1/2006   6/1/2006       0 Home Improvement Full          Owner Occupied       2   468000
839      6/1/2006   6/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   292000
840      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   308000
841      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   204000
842      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   166400
843      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   108000
844      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   312000
845      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   352000
846      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   156000
847      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   216000
848      7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   452000
849      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   295920
850      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   204000
851      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   479200
852      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   800000
853      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   476000
854      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   187200
855      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2    93600
856      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   276720
857      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   319920
858      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   279920
859      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   576000
860      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   360000
861      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   142800
862      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   345600
863      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   440000
864      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   322609
865      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   428000
866      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   190376
867      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   372000
868      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   148000
869      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   440000
870      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   264000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
813          0       20      100    565000         0
814          0       20      100    315000         0
815          0        5       95    520000         0
816          0       20      100    420000         0
817          0        5       95    545000         0
818          0       20      100    365000         0
819          0       20      100    357000         0
820          0       20      100    950000         0
821          0       20      100    180000         0
822          0    19.07    95.34    236000         0
823          0        5       95    350000         0
824          0       20      100    164000         0
825          0       20      100    380000         0
826          0       20      100    120000         0
827          0        5       95    550000         0
828          0       20      100    518000         0
829          0       20      100    412000         0
830          0       20      100    705000         0
831          0       20      100    177000         0
832          0       20      100    300000         0
833          0       20      100    240000         0
834          0       20      100    178000         0
835          0       20      100    250000         0
836          0       20      100    800000         0
837          0       20      100    170900         0
838          0       20      100    585000         0
839          0       15       95    365000         0
840          0       20      100    385000         0
841          0       20      100    259000         0
842          0       20      100    208000         0
843          0       20      100    135000         0
844          0       20      100    405000         0
845          0       20      100    440000         0
846          0       20      100    218000         0
847          0       20      100    270000         0
848          0       20      100    565000         0
849          0       20      100    375000         0
850          0       20      100    258000         0
851          0       20      100    599000         0
852          0    19.05    95.24   1050000         0
853          0       20      100    615000         0
854          0       20      100    237000         0
855          0       20      100    118000         0
856          0       20      100    345900         0
857          0       20      100    404000         0
858          0       20      100    354000         0
859          0       20      100    720000         0
860          0       20      100    450000         0
861          0       20      100    191000         0
862          0       20      100    432000         0
863          0       15       95    550000         0
864          0       20      100    403262         0
865          0       20      100    540000         0
866          0       20      100    238000         0
867          0       20      100    465000         0
868          0       20      100    185000         0
869          0    15.28    95.28    550000         0
870          0       20      100    330000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
813       565000 No MI       0                      Single Family     1 MIAMI                   FL 33193   630     0 43.69
814       315000 No MI       0                      Single Family     1 DESERT HOT SPRINGS      CA 92240   592     0 34.81
815       474900 No MI       0                      Single Family     1 MODESTO                 CA 95355   691     0 29.95
816            0 No MI       0                      Single Family     1 HYATTSVILLE             MD 20783   627     0 45.11
817       515000 No MI       0                      Single Family     1 FAIRFIELD               CA 94533   730     0 38.34
818       365000 No MI       0                      Single Family     1 LANHAM                  MD 20706   583     0 49.49
819       357000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   679     0 46.89
820       950000 No MI       0                      Single Family     1 SAN CLEMENTE            CA 92673   679     0 44.96
821       165000 No MI       0                      Single Family     1 FORT MOHAVE             AZ 86426   604     0 47.75
822            0 No MI       0                      Single Family     1 FERN PARK               FL 32730   663     0 35.77
823       350000 No MI       0                      Single Family     1 APPLE VALLEY            CA 92307   772     0 44.24
824            0 No MI       0                      Single Family     1 COLLEGE PARK            GA 30349   615     0 41.05
825            0 No MI       0                      Single Family     1 REVERE                  MA  2151   585     0 40.09
826       115220 No MI       0                      Condomimium       1 ROSWELL                 GA 30076   623     0 43.91
827       550000 No MI       0                      Four Family       4 SAN BERNARDINO          CA 92410   657     0 33.75
828       518000 No MI       0                      Two Family        2 BLOOMFIELD              NJ  7003   627     0 48.66
829            0 No MI       0                      Single Family     1 DURHAM                  NC 27713   614     0 47.83
830       699000 No MI       0                      Single Family     1 GOODYEAR                AZ 85338   675     0 34.21
831       177000 No MI       0                      Single Family     1 LAYTON                  UT 84041   598     0 45.43
832       285000 No MI       0                      Single Family     1 LAS VEGAS               NV 89144   609     0 37.19
833       240000 No MI       0                      Condomimium       1 WASHINGTONVILLE         NY 10992   732     0 31.49
834            0 No MI       0                      Single Family     1 ROMEOVILLE              IL 60446   586     0 48.29
835       250000 No MI       0                      Single Family     1 LAS VEGAS               NV 89104   594     0 46.48
836       800000 No MI       0                      Single Family     1 CHATSWORTH              CA 91311   586     0 33.82
837       170900 No MI       0                      Single Family     1 PROVO                   UT 84601   583     0  40.4
838            0 No MI       0                      Single Family     1 BALDWIN                 NY 11510   657     0 21.14
839            0 No MI       0                      Condomimium       1 CHULA VISTA             CA 91911   642     0 39.46
840       385000 No MI       0                      Condomimium       1 RANCHO CUCAMONGA        CA 91730   756     0 49.11
841       255000 No MI       0                      Single Family     1 LAS VEGAS               NV 89123   620     0 38.88
842       208000 No MI       0                      Single Family     1 FRESNO                  CA 93728   646     0 35.72
843       135000 No MI       0                      Single Family     1 NEWPORT NEWS            VA 23608   633     0 46.98
844       390000 No MI       0                      Single Family     1 COMPTON                 CA 90220   631     0 39.33
845       440000 No MI       0                      Single Family     1 NORWALK                 CA 90650   639     0 48.34
846       195000 No MI       0                      Condomimium       1 ARLINGTON               VA 22204   663     0 49.47
847       270000 No MI       0                      Single Family     1 CALIFORNIA CITY         CA 93505   669     0 38.35
848            0 No MI       0                      Single Family     1 LAKE ELSINORE           CA 92532   628     0  48.2
849       369900 No MI       0                      Single Family     1 WOODBRIDGE              VA 22193   658     0 47.05
850       255000 No MI       0                      Single Family     1 LAS VEGAS               NV 89110   649     0 46.72
851       599000 No MI       0                      Single Family     1 OAK VIEW                CA 93022   640     0 45.71
852      1050000 No MI       0                      Condomimium       1 NEWPORT BEACH           CA 92663   737     0 41.37
853       595000 No MI       0                      Single Family     1 HELENDALE               CA 92342   618     0 43.17
854       234000 No MI       0                      Single Family     1 STRATFORD               CT  6615   596     0 45.47
855       117000 No MI       0                      Two Family        2 PASCO                   WA 99301   751     0 11.93
856       345900 No MI       0                      Single Family     1 AVONDALE                AZ 85323   601     0 49.64
857       399900 No MI       0                      Single Family     1 SILVER SPRING           MD 20904   686     0 39.74
858       349900 No MI       0                      Single Family     1 LITTLEROCK (AREA)       CA 93543   690     0 45.63
859       720000 No MI       0                      Single Family     1 LONG BEACH              CA 90807   678     0 32.33
860       450000 No MI       0                      Single Family     1 BURKE                   VA 22015   599     0  38.9
861       178500 No MI       0                      Single Family     1 MESA                    AZ 85210   709     0 46.12
862            0 No MI       0                      Single Family     1 TWIN LAKES              WI 53181   629     0 34.16
863            0 No MI       0                      Single Family     1 WHITTIER                CA 90601   580     0 47.87
864       403262 No MI       0                      Single Family     1 KING CITY               CA 93930   625     0 48.29
865       535000 No MI       0                      Two Family        2 JERSEY CITY             NJ  7307   686     0 39.54
866       237970 No MI       0                      Single Family     1 VINELAND                NJ  8360   596     0 48.27
867       465000 No MI       0                      Two Family        2 DORCHESTER              MA  2125   690     0 45.82
868       185000 No MI       0                      Single Family     1 CASA GRANDE             AZ 85222   623     0 20.27
869            0 No MI       0                      Single Family     1 TUJUNGA AREA/LA         CA 91042   583     0 48.81
870       330000 No MI       0                      Single Family     1 BAKERSFIELD             CA 93313   695     0 48.79

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
813    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
814    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
815    Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
816    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
817    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
818    Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
819    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
820    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
821    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
822    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
823    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
824    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
825    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
826    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
827    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
828    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
829    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
830    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
831    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
832    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
833    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
834    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
835    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
836    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
837    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
838    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
839    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
840    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
841    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
842    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
843    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
844    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
845    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
846    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
847    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
848    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
849    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
850    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
851    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
852    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
853    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
854    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
855    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
856    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
857    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
858    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
859    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
860    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
861    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
862    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
863    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
864    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
865    Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
866    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
867    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
868    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
869    Wholesale         AXP   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
870    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
871    Fixed     Interest In Arrears    46500  46487.83  46,487.83     12.4    12.4       0.5    0     11.9   492.67
872    Fixed     Interest In Arrears    60438  60393.76  60,393.76     10.9    10.9       0.5    0     10.4      571
873    Fixed     Interest In Arrears    31800  31673.52  31,673.52     13.5    13.5       0.5    0       13   484.23
874    Fixed     Interest In Arrears    54000  53968.95  53,968.95       12      12       0.5    0     11.5   555.45
875    Fixed     Interest In Arrears   150000 149297.31 149,297.31   11.975  11.975       0.5    0   11.475   2149.9
876    Fixed     Interest In Arrears    40000  39990.37  39,990.37   12.775  12.775       0.5    0   12.275   435.46
877    Fixed     Interest In Arrears    42000  41981.22  41,981.22     9.95    9.95       0.5    0     9.45   367.03
878    Fixed     Interest In Arrears    38000  37990.86  37,990.86   12.775  12.775       0.5    0   12.275   413.68
879    Fixed     Interest In Arrears    30500  30442.89  30,442.89     12.7    12.7       0.5    0     12.2    379.9
880    Fixed     Interest In Arrears   130000 129958.23 129,958.23   11.475  11.475       0.5    0   10.975   1284.9
881    Fixed     Interest In Arrears    75600  75418.02  75,418.02   10.025  10.025       0.5    0    9.525   813.56
882    Fixed     Interest In Arrears   144000 143933.17 143,933.17    9.775   9.775       0.5    0    9.275  1239.83
883    Fixed     Interest In Arrears    87000  86961.44  86,961.44     9.99    9.99       0.5    0     9.49   762.84
884    Fixed     Interest In Arrears    48000  47984.91  47,984.91   11.575  11.575       0.5    0   11.075   478.09
885    Fixed     Interest In Arrears    25300   25276.1  25,276.10     12.5    12.5       0.5    0       12   287.44
886    Fixed     Interest In Arrears    73600  73565.84  73,565.84    9.775   9.775       0.5    0    9.275   633.69
887    Fixed     Interest In Arrears    76000  75964.36  75,964.36    9.725   9.725       0.5    0    9.225   651.56
888    Fixed     Interest In Arrears   112000 111966.31 111,966.31   11.775  11.775       0.5    0   11.275  1132.69
889    Fixed     Interest In Arrears    29000  28986.83  28,986.83    9.875   9.875       0.5    0    9.375   251.82
890    Fixed     Interest In Arrears   199000  198936.4 198,936.40     11.5    11.5       0.5    0       11  1970.68
891    Fixed     Interest In Arrears   240600 240488.35 240,488.35    9.775   9.775       0.5    0    9.275  2071.54
892    Fixed     Interest In Arrears   102000 101954.78 101,954.78     9.99    9.99       0.5    0     9.49   894.37
893    Fixed     Interest In Arrears    36000  35990.26  35,990.26    12.25   12.25       0.5    0    11.75   377.24
894    Fixed     Interest In Arrears    60000  59985.57  59,985.57   12.775  12.775       0.5    0   12.275   653.18
895    Fixed     Interest In Arrears    69200  69177.89  69,177.89     11.5    11.5       0.5    0       11   685.28
896    Fixed     Interest In Arrears    35599  35582.48  35,582.48    9.775   9.775       0.5    0    9.275    306.5
897    Fixed     Interest In Arrears    67000  66978.35  66,978.35    11.45   11.45       0.5    0    10.95   660.94
898    Fixed     Interest In Arrears    46000  45989.89  45,989.89   13.175  13.175       0.5    0   12.675   515.15
899    Fixed     Interest In Arrears    92000  91975.52  91,975.52   12.325  12.325       0.5    0   11.825    969.4
900    Fixed     Interest In Arrears    50000  49988.63  49,988.63   13.025  13.025       0.5    0   12.525   554.08
901    Fixed     Interest In Arrears    82000  81949.87  81,949.87   11.725  11.725       0.5    0   11.225   826.15
902    Fixed     Interest In Arrears    83500  83440.05  83,440.05    10.99   10.99       0.5    0    10.49   794.56
903    Fixed     Interest In Arrears    47600  47578.95  47,578.95       10      10       0.5    0      9.5   417.72
904    Fixed     Interest In Arrears    81000  80963.97  80,963.97    9.975   9.975       0.5    0    9.475   709.34
905    Fixed     Interest In Arrears    60000   59984.3  59,984.30     12.4    12.4       0.5    0     11.9    635.7
906    Fixed     Interest In Arrears   105545 105520.03 105,520.03    12.85   12.85       0.5    0    12.35  1155.18
907    Fixed     Interest In Arrears    75000  74659.86  74,659.86   11.275  11.275       0.5    0   10.775  1044.83
908    Fixed     Interest In Arrears    35000  34991.24  34,991.24     12.6    12.6       0.5    0     12.1   376.26
909    Fixed     Interest In Arrears    47000   46983.2  46,983.20    10.99   10.99       0.5    0    10.49   447.24
910    Fixed     Interest In Arrears    49200   49175.8  49,175.80      9.5     9.5       0.5    0        9    413.7
911    Fixed     Interest In Arrears    34000  33990.27  33,990.27       12      12       0.5    0     11.5   349.73
912    Fixed     Interest In Arrears    82000  81979.02  81,979.02     12.5    12.5       0.5    0       12   875.15
913    Fixed     Interest In Arrears   121000 120958.92 120,958.92   11.225  11.225       0.5    0   10.725  1172.93
914    Fixed     Interest In Arrears    81000  80969.67  80,969.67   10.775  10.775       0.5    0   10.275   757.64
915    Fixed     Interest In Arrears   112000 111971.97 111,971.97     12.6    12.6       0.5    0     12.1  1204.03
916    Fixed     Interest In Arrears    52600  52586.54  52,586.54     12.5    12.5       0.5    0       12   561.38
917    Fixed     Interest In Arrears    85600  85576.31  85,576.31    12.15   12.15       0.5    0    11.65   890.39
918    Fixed     Interest In Arrears   138000 137385.88 137,385.88     11.6    11.6       0.5    0     11.1  1948.12
919    Fixed     Interest In Arrears    39000  38983.74  38,983.74   10.275  10.275       0.5    0    9.775    350.2
920    Fixed     Interest In Arrears   123600 123565.61 123,565.61   12.125  12.125       0.5    0   11.625  1283.27
921    Fixed     Interest In Arrears    74000  73663.41  73,663.41   11.225  11.225       0.5    0   10.725   1028.8
922    Fixed     Interest In Arrears    80000  79972.84  79,972.84   11.225  11.225       0.5    0   10.725   775.49
923    Fixed     Interest In Arrears    70000  69976.24  69,976.24   11.225  11.225       0.5    0   10.725   678.55
924    Fixed     Interest In Arrears    88800  88774.54  88,774.54    11.99   11.99       0.5    0    11.49   912.72
925    Fixed     Interest In Arrears    85600  85579.75  85,579.75    12.85   12.85       0.5    0    12.35   936.88
926    Fixed     Interest In Arrears  30812.2  30804.31  30,804.31     12.5    12.5       0.5    0       12   328.85
927    Fixed     Interest In Arrears   107000 106965.73 106,965.73    11.49   11.49       0.5    0    10.99   1058.8
928    Fixed     Interest In Arrears    91000  90950.49  90,950.49    12.25   12.25       0.5    0    11.75   953.59

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
871     492.67   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
872        571   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
873     484.23   5/10/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120        0
874     555.45    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
875    1540.03   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
876     435.46   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
877     367.03   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
878     413.68   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
879      379.9   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
880     1284.9   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
881     813.56   5/24/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
882    1239.83   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
883     762.84   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
884     478.09   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
885     287.44   5/18/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240        0
886     633.69   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
887     651.56   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
888    1132.69   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
889     251.82   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
890    1970.68   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
891    2071.54   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
892     894.37   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
893     377.24   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
894     653.18   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
895     685.28   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
896      306.5   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
897     660.94   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
898     515.15    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
899      969.4   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
900     554.08   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
901     826.15   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
902     794.56   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
903     417.72   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
904     709.34   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
905      635.7   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
906    1155.18   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
907    1044.83    6/9/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
908     376.26   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
909     447.24   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
910      413.7   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
911     349.73   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
912     875.15   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
913    1172.93   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
914     757.64    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
915    1204.03   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
916     561.38   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
917     890.39   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
918    1948.12   5/24/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24
919      350.2    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
920    1283.27    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
921     1028.8   5/23/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24
922     775.49   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
923     678.55   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
924     912.72   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
925     936.88   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
926     328.85   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
927     1058.8   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
928     953.59    4/3/2006  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>
871    Not a Balloon Loan 30 YR FXD    0      0
872    Not a Balloon Loan 30 YR FXD    0      0
873    Not a Balloon Loan 10 YR FXD    0      0
874    Not a Balloon Loan 30 YR FXD    0      0
875    Not a Balloon Loan 30 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 30 YR FXD    0      0
879    Not a Balloon Loan 15 YR FXD    0      0
880    Not a Balloon Loan 30 YR FXD    0      0
881    Not a Balloon Loan 15 YR FXD    0      0
882    Not a Balloon Loan 30 YR FXD    0      0
883    Not a Balloon Loan 30 YR FXD    0      0
884    Not a Balloon Loan 30 YR FXD    0      0
885    Not a Balloon Loan 20 YR FXD    0      0
886    Not a Balloon Loan 30 YR FXD    0      0
887    Not a Balloon Loan 30 YR FXD    0      0
888    Not a Balloon Loan 30 YR FXD    0      0
889    Not a Balloon Loan 30 YR FXD    0      0
890    Not a Balloon Loan 30 YR FXD    0      0
891    Not a Balloon Loan 30 YR FXD    0      0
892    Not a Balloon Loan 30 YR FXD    0      0
893    Not a Balloon Loan 30 YR FXD    0      0
894    Not a Balloon Loan 30 YR FXD    0      0
895    Not a Balloon Loan 30 YR FXD    0      0
896    Not a Balloon Loan 30 YR FXD    0      0
897    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
904    Not a Balloon Loan 30 YR FXD    0      0
905    Not a Balloon Loan 30 YR FXD    0      0
906    Not a Balloon Loan 30 YR FXD    0      0
907    Not a Balloon Loan 10 YR FXD    0      0
908    Not a Balloon Loan 30 YR FXD    0      0
909    Not a Balloon Loan 30 YR FXD    0      0
910    Not a Balloon Loan 30 YR FXD    0      0
911    Not a Balloon Loan 30 YR FXD    0      0
912    Not a Balloon Loan 30 YR FXD    0      0
913    Not a Balloon Loan 30 YR FXD    0      0
914    Not a Balloon Loan 30 YR FXD    0      0
915    Not a Balloon Loan 30 YR FXD    0      0
916    Not a Balloon Loan 30 YR FXD    0      0
917    Not a Balloon Loan 30 YR FXD    0      0
918    Not a Balloon Loan 10 YR FXD    0      0
919    Not a Balloon Loan 30 YR FXD    0      0
920    Not a Balloon Loan 30 YR FXD    0      0
921    Not a Balloon Loan 10 YR FXD    0      0
922    Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
926    Not a Balloon Loan 30 YR FXD    0      0
927    Not a Balloon Loan 30 YR FXD    0      0
928    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
871             0          0       0        0        0        0       0    12.4          0   6/1/2006   6/1/2006
872             0          0       0        0        0        0       0    10.9          0   5/1/2006   5/1/2006
873             0          0       0        0        0        0       0    13.5          0   6/1/2006   6/1/2006
874             0          0       0        0        0        0       0      12          0   5/1/2006   5/1/2006
875             0          0       0        0        0        0       0  11.975          0   5/1/2006   5/1/2006
876             0          0       0        0        0        0       0  12.775          0   6/1/2006   6/1/2006
877             0          0       0        0        0        0       0    9.95          0   6/1/2006   6/1/2006
878             0          0       0        0        0        0       0  12.775          0   6/1/2006   6/1/2006
879             0          0       0        0        0        0       0    12.7          0   6/1/2006   6/1/2006
880             0          0       0        0        0        0       0  11.475          0   6/1/2006   6/1/2006
881             0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006
882             0          0       0        0        0        0       0   9.775          0   6/1/2006   6/1/2006
883             0          0       0        0        0        0       0    9.99          0   6/1/2006   6/1/2006
884             0          0       0        0        0        0       0  11.575          0   6/1/2006   6/1/2006
885             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
886             0          0       0        0        0        0       0   9.775          0   6/1/2006   6/1/2006
887             0          0       0        0        0        0       0   9.725          0   6/1/2006   6/1/2006
888             0          0       0        0        0        0       0  11.775          0   6/1/2006   6/1/2006
889             0          0       0        0        0        0       0   9.875          0   6/1/2006   6/1/2006
890             0          0       0        0        0        0       0    11.5          0   6/1/2006   6/1/2006
891             0          0       0        0        0        0       0   9.775          0   7/1/2006   7/1/2006
892             0          0       0        0        0        0       0    9.99          0   6/1/2006   6/1/2006
893             0          0       0        0        0        0       0   12.25          0   6/1/2006   6/1/2006
894             0          0       0        0        0        0       0  12.775          0   6/1/2006   6/1/2006
895             0          0       0        0        0        0       0    11.5          0   6/1/2006   6/1/2006
896             0          0       0        0        0        0       0   9.775          0   6/1/2006   6/1/2006
897             0          0       0        0        0        0       0   11.45          0   6/1/2006   6/1/2006
898             0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
899             0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
900             0          0       0        0        0        0       0  13.025          0   6/1/2006   6/1/2006
901             0          0       0        0        0        0       0  11.725          0   5/1/2006   5/1/2006
902             0          0       0        0        0        0       0   10.99          0   5/1/2006   5/1/2006
903             0          0       0        0        0        0       0      10          0   6/1/2006   6/1/2006
904             0          0       0        0        0        0       0   9.975          0   6/1/2006   6/1/2006
905             0          0       0        0        0        0       0    12.4          0   6/1/2006   6/1/2006
906             0          0       0        0        0        0       0   12.85          0   6/1/2006   6/1/2006
907             0          0       0        0        0        0       0  11.275          0   7/1/2006   7/1/2006
908             0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
909             0          0       0        0        0        0       0   10.99          0   6/1/2006   6/1/2006
910             0          0       0        0        0        0       0     9.5          0   6/1/2006   6/1/2006
911             0          0       0        0        0        0       0      12          0   6/1/2006   6/1/2006
912             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
913             0          0       0        0        0        0       0  11.225          0   6/1/2006   6/1/2006
914             0          0       0        0        0        0       0  10.775          0   7/1/2006   7/1/2006
915             0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
916             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
917             0          0       0        0        0        0       0   12.15          0   6/1/2006   6/1/2006
918             0          0       0        0        0        0       0    11.6          0   6/1/2006   6/1/2006
919             0          0       0        0        0        0       0  10.275          0   7/1/2006   7/1/2006
920             0          0       0        0        0        0       0  12.125          0   7/1/2006   7/1/2006
921             0          0       0        0        0        0       0  11.225          0   6/1/2006   6/1/2006
922             0          0       0        0        0        0       0  11.225          0   6/1/2006   6/1/2006
923             0          0       0        0        0        0       0  11.225          0   6/1/2006   6/1/2006
924             0          0       0        0        0        0       0   11.99          0   6/1/2006   6/1/2006
925             0          0       0        0        0        0       0   12.85          0   6/1/2006   6/1/2006
926             0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
927             0          0       0        0        0        0       0   11.49          0   6/1/2006   6/1/2006
928             0          0       0        0        0        0       0   12.25          0   5/1/2006   5/1/2006

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
871      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   263500
872      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   241752
873      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   127200
874      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   216000
875      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   600000
876      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   160000
877      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   168000
878      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   152000
879      7/1/2006   7/1/2006       0 Purchase         Full          Investor Occupied    2   549000
880      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   520000
881      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   302400
882      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   576000
883      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   348000
884      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   192000
885      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   101200
886      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   294400
887      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   304000
888      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   448000
889      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   116000
890      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   796000
891      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   962400
892      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   408000
893      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   144000
894      7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   240000
895      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   276800
896      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   142399
897      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   268000
898      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   184000
899      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   368000
900      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   200000
901      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   328000
902      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   334000
903      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   190400
904      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   324000
905      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   240000
906      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   422182
907      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   300000
908      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   140000
909      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   272000
910      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   196800
911      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   136000
912      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   328000
913      7/1/2006   7/1/2006       0 Home Improvement Stated Doc    Owner Occupied       2   484000
914      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   324000
915      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   448000
916      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   210400
917      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   342400
918      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   552000
919      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   156000
920      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   494400
921      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   296000
922      7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   464000
923      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   280000
924      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   355200
925      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   342400
926      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2 123248.8
927      7/1/2006   7/1/2006       0 Home Improvement Full          Owner Occupied       2   428000
928      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   364000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
871          0       15      100    310000         0
872          0       20      100    302190         0
873          0       20      100    176000         0
874          0       20      100    293000         0
875          0       20      100    750000         0
876          0       20      100    215000         0
877          0       20      100    210000         0
878          0       20      100    200000         0
879          0        5       95    630000         0
880          0       20      100    650000         0
881          0       20      100    378000         0
882          0       20      100    720000         0
883          0       20      100    435000         0
884          0       20      100    240000         0
885          0       20      100    127000         0
886          0       20      100    368000         0
887          0       20      100    403000         0
888          0       20      100    563000         0
889          0       20      100    145000         0
890          0       20      100    999000         0
891          0       20      100   1203000         0
892          0       20      100    510000         0
893          0       20      100    184000         0
894          0       20      100    300000         0
895          0       20      100    350000         0
896          0       20      100    178000         0
897          0       20      100    335000         0
898          0       20      100    230000         0
899          0       20      100    466000         0
900          0       20      100    250000         0
901          0       20      100    410000         0
902          0       20      100    450000         0
903          0       20      100    238000         0
904          0       20      100    405000         0
905          0       20      100    300000         0
906          0       20      100    540000         0
907          0       20      100    375000         0
908          0       20      100    175000         0
909          0    13.83    93.83    340000         0
910          0       20      100    246000         0
911          0       20      100    180000         0
912          0       20      100    410000         0
913          0       20      100    605000         0
914          0       20      100    450000         0
915          0       20      100    560000         0
916          0       20      100    270000         0
917          0       20      100    435000         0
918          0       20      100    690000         0
919          0       20      100    195000         0
920          0       20      100    620000         0
921          0       20      100    370000         0
922          0     13.8     93.8    580000         0
923          0       20      100    360000         0
924          0       20      100    445000         0
925          0       20      100    428000         0
926          0       20      100    161000         0
927          0       20      100    535000         0
928          0       20      100    455000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
871       324500 No MI       0                      Single Family     1 BOYNTON BEACH           FL 33426   604     0 43.77
872       302190 No MI       0                      Single Family     1 LAS VEGAS               NV 89123   580     0 49.76
873       159000 No MI       0                      Single Family     1 APACHE JUNCTION         AZ 85219   639     0  49.6
874       270000 No MI       0                      Single Family     1 LAKE ELSINORE           CA 92530   620     0 37.83
875       750000 No MI       0                      Single Family     1 MURRIETA                CA 92562   673     0 40.45
876       200000 No MI       0                      Single Family     1 PARKVILLE               MD 21234   632     0 35.53
877       210000 No MI       0                      Condomimium       1 MIAMI                   FL 33172   699     0 34.71
878       190000 No MI       0                      Single Family     1 CAPITOL HEIGHTS         MD 20743   627     0 48.33
879       610000 No MI       0                      Single Family     1 LAS VEGAS               NV 89146   673     0 38.43
880       650000 No MI       0                      Single Family     1 ESCONDIDO               CA 92029   630     0 45.41
881       378000 No MI       0                      Condomimium       1 AGOURA HILLS            CA 91301   691     0 34.49
882       720000 No MI       0                      Single Family     1 SANTA ANA               CA 92707   735     0 49.65
883       435000 No MI       0                      Single Family     1 CENTREVILLE             VA 20121   659     0 36.06
884       240000 No MI       0                      Single Family     1 MIAMI                   FL 33147   600     0 43.67
885       126500 No MI       0                      Single Family     1 RIO RANCHO              NM 87144   611     0 40.94
886       368000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   749     0 45.68
887       380000 No MI       0                      Single Family     1 MIAMI                   FL 33165   686     0 38.44
888       560000 No MI       0                      Single Family     1 SPRINGFIELD             VA 22151   686     0 44.06
889       145000 No MI       0                      Single Family     1 PARKVILLE               MD 21234   677     0  47.5
890       995000 No MI       0                      Single Family     1 DOWNEY                  CA 90240   680     0  41.1
891            0 No MI       0                      Single Family     1 BREA                    CA 92823   698     0 42.12
892            0 No MI       0                      Single Family     1 ROMOLAND                CA 92585   661     0 43.43
893       180000 No MI       0                      Single Family     1 RALEIGH                 NC 27610   580     0 49.51
894            0 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30045   620     0 48.93
895       346000 No MI       0                      Single Family     1 GILBERT                 AZ 85233   695     0 48.58
896       177999 No MI       0                      Condomimium       1 LAS VEGAS               NV 89128   712     0  42.8
897       335000 No MI       0                      Single Family     1 FONTANA                 CA 92336   654     0 44.97
898       230000 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89030   622     0 45.04
899       460000 No MI       0                      Single Family     1 LAS VEGAS               NV 89148   612     0 35.04
900       250000 No MI       0                      Single Family     1 CALIFORNIA CITY         CA 93505   620     0 31.08
901            0 No MI       0                      Single Family     1 PALMDALE                CA 93550   610     0    50
902       417500 No MI       0                      Single Family     1 WILDOMAR                CA 92595   641     0 42.83
903            0 No MI       0                      Single Family     1 KISSIMMEE               FL 34744   641     0 37.63
904       405000 No MI       0                      Single Family     1 LOS ANGELES             CA 90047   736     0 40.93
905       300000 No MI       0                      Single Family     1 NORTH MIAMI             FL 33161   597     0 49.41
906       527728 No MI       0                      Single Family     1 ELK GROVE               CA 95757   597     0 47.14
907       382000 No MI       0                      Single Family     1 BALDWIN                 NY 11510   729     0 41.68
908       175000 No MI       0                      Single Family     1 WILMINGTON              DE 19805   597     0 40.15
909            0 No MI       0                      Single Family     1 SQUAW VALLEY            CA 93675   638     0 47.19
910       246000 No MI       0                      Single Family     1 TAMARAC                 FL 33309   755     0 41.66
911       170000 No MI       0                      Condomimium       1 LAS VEGAS               NV 89156   605     0 49.88
912       410000 No MI       0                      Single Family     1 LA PUENTE               CA 91744   628     0 45.42
913            0 No MI       0                      Single Family     1 ORANGE                  CA 92868   661     0 45.54
914       405000 No MI       0                      Single Family     1 RIALTO                  CA 92377   764     0 28.57
915       560000 No MI       0                      Single Family     1 NORTH HOLLYWOOD AREA    CA 91605   599     0 47.99
916       263000 No MI       0                      Single Family     1 LANCASTER               CA 93534   632     0 44.31
917       428000 No MI       0                      Single Family     1 ORLANDO                 FL 32828   596     0 49.96
918       690000 No MI       0                      Two Family        2 SANTA ANA               CA 92701   645     0 49.12
919            0 No MI       0                      Single Family     1 MIAMI                   FL 33147   661     0 42.55
920       618000 No MI       0                      Single Family     1 RANCHO CUCAMONGA        CA 91737   678     0 31.31
921       370000 No MI       0                      Single Family     1 MIAMI                   FL 33157   665     0  41.7
922            0 No MI       0                      Single Family     1 RIVERSIDE               CA 92508   665     0 43.09
923       350000 No MI       0                      Single Family     1 TAMPA                   FL 33613   664     0 49.07
924       444000 No MI       0                      Single Family     1 SAN DIEGO               CA 92126   604     0 37.31
925       428000 No MI       0                      Single Family     1 MIAMI                   FL 33032   589     0 35.04
926       154061 No MI       0                      Condomimium       1 MIAMI                   FL 33157   639     0  34.6
927            0 No MI       0                      Single Family     1 CHINO                   CA 91710   624     0 49.52
928       455000 No MI       0                      Single Family     1 SAN DIEGO               CA 92139   583     0 49.97

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
871    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
872    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
873    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
874    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
875    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
876    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
877    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
878    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
879    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
880    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
881    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
882    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
883    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
884    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
885    Wholesale         AXP   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
886    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
887    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
888    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
889    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
890    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
891    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
892    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
893    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
894    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
895    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
896    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
897    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
898    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
899    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
900    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
901    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
902    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
903    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
904    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
905    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
906    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
907    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
908    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
909    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
910    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
911    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
912    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
913    Wholesale         A+XP  No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
914    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
915    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
916    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
917    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
918    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
919    Wholesale         AXP   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
920    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
921    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
922    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
923    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
924    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
925    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
926    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
927    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
928    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
929    Fixed     Interest In Arrears   114000 113937.99 113,937.99    12.25   12.25       0.5    0    11.75   1194.6
930    Fixed     Interest In Arrears    89000   88912.1  88,912.10      9.5     9.5       0.5    0        9   748.36
931    Fixed     Interest In Arrears    21800  21711.45  21,711.45     11.9    11.9       0.5    0     11.4   260.24
932    Fixed     Interest In Arrears    48700  48678.57  48,678.57   10.025  10.025       0.5    0    9.525   428.28
933    Fixed     Interest In Arrears    64000  63976.03  63,976.03   10.775  10.775       0.5    0   10.275   598.64
934    Fixed     Interest In Arrears   225000 224915.74 224,915.74   10.775  10.775       0.5    0   10.275  2104.57
935    Fixed     Interest In Arrears    51800   51691.3  51,691.30     11.5    11.5       0.5    0       11   605.12
936    Fixed     Interest In Arrears   100800 100769.68 100,769.68   11.775  11.775       0.5    0   11.275  1019.42
937    Fixed     Interest In Arrears    81000  80973.83  80,973.83    11.45   11.45       0.5    0    10.95   799.05
938    Fixed     Interest In Arrears   129000 128954.25 128,954.25   11.025  11.025       0.5    0   10.525  1230.94
939    Fixed     Interest In Arrears    63000  62980.19  62,980.19   11.575  11.575       0.5    0   11.075    627.5
940    Fixed     Interest In Arrears    48000  47983.25  47,983.25     11.1    11.1       0.5    0     10.6   460.75
941    Fixed     Interest In Arrears   187000  186917.1 186,917.10     9.99    9.99       0.5    0     9.49  1639.68
942    Fixed     Interest In Arrears    44600  44588.84  44,588.84     12.6    12.6       0.5    0     12.1   479.46
943    Fixed     Interest In Arrears    38000  37984.24  37,984.24     10.3    10.3       0.5    0      9.8   341.93
944    Fixed     Interest In Arrears   106000  105969.6 105,969.60    11.99   11.99       0.5    0    11.49  1089.52
945    Fixed     Interest In Arrears    54000  53976.99  53,976.99   10.175  10.175       0.5    0    9.675   480.89
946    Fixed     Interest In Arrears   130000 129948.34 129,948.34     10.5    10.5       0.5    0       10  1189.16
947    Fixed     Interest In Arrears    76000  75982.72  75,982.72   13.025  13.025       0.5    0   12.525    842.2
948    Fixed     Interest In Arrears    68000  67982.59  67,982.59     12.5    12.5       0.5    0       12   725.74
949    Fixed     Interest In Arrears   118000 117961.23 117,961.23   11.375  11.375       0.5    0   10.875  1157.31
950    Fixed     Interest In Arrears   130000 129967.84 129,967.84    12.65   12.65       0.5    0    12.15  1402.58
951    Fixed     Interest In Arrears   105598 105550.28 105,550.28      9.9     9.9       0.5    0      9.4    918.9
952    Fixed     Interest In Arrears    96000  95975.43  95,975.43     12.5    12.5       0.5    0       12  1024.57
953    Fixed     Interest In Arrears    99000  98977.49  98,977.49   13.025  13.025       0.5    0   12.525  1097.07
954    Fixed     Interest In Arrears    47000  46987.37  46,987.37    12.28   12.28       0.5    0    11.78    493.6
955    Fixed     Interest In Arrears    44000  43988.29  43,988.29   12.325  12.325       0.5    0   11.825   463.63
956    Fixed     Interest In Arrears    78750   78732.4  78,732.40     13.1    13.1       0.5    0     12.6   877.29
957    Fixed     Interest In Arrears    55000  54985.37  54,985.37   12.325  12.325       0.5    0   11.825   579.53
958    Fixed     Interest In Arrears    56000   55981.9  55,981.90    11.45   11.45       0.5    0    10.95   552.43
959    Fixed     Interest In Arrears    87000  86979.07  86,979.07   12.775  12.775       0.5    0   12.275   947.12
960    Fixed     Interest In Arrears    52800   52788.2  52,788.20     13.1    13.1       0.5    0     12.6    588.2
961    Fixed     Interest In Arrears    42400  42389.39  42,389.39     12.6    12.6       0.5    0     12.1   455.81
962    Fixed     Interest In Arrears    79999  79968.88  79,968.88    10.75   10.75       0.5    0    10.25   746.78
963    Fixed     Interest In Arrears    54600  54585.47  54,585.47   12.325  12.325       0.5    0   11.825   575.32
964    Fixed     Interest In Arrears    31400   31389.4  31,389.40    11.25   11.25       0.5    0    10.75   304.98
965    Fixed     Interest In Arrears    60000  59986.36  59,986.36   13.025  13.025       0.5    0   12.525   664.89
966    Fixed     Interest In Arrears   110000 109965.42 109,965.42   11.575  11.575       0.5    0   11.075  1095.62
967    Fixed     Interest In Arrears   100000  99974.41  99,974.41     12.5    12.5       0.5    0       12  1067.26
968    Fixed     Interest In Arrears    28600  28588.39  28,588.39     10.4    10.4       0.5    0      9.9   259.48
969    Fixed     Interest In Arrears    17000  16970.32  16,970.32   13.425  13.425       0.5    0   12.925   219.87
970    Fixed     Interest In Arrears    84980  84958.74  84,958.74     12.6    12.6       0.5    0     12.1   913.55
971    Fixed     Interest In Arrears    76000  75977.89  75,977.89   11.925  11.925       0.5    0   11.425   777.36
972    Fixed     Interest In Arrears    47000  46979.75  46,979.75   10.125  10.125       0.5    0    9.625   416.81
973    Fixed     Interest In Arrears   104780 104732.39 104,732.39    9.875   9.875       0.5    0    9.375   909.86
974    Fixed     Interest In Arrears    72400  72383.44  72,383.44       13      13       0.5    0     12.5   800.89
975    Fixed     Interest In Arrears    84900  84864.59  84,864.59   10.275  10.275       0.5    0    9.775   762.37
976    Fixed     Interest In Arrears    58600  58573.38  58,573.38    9.875   9.875       0.5    0    9.375   508.85
977    Fixed     Interest In Arrears    67880  67858.78  67,858.78     11.6    11.6       0.5    0     11.1   677.39
978    Fixed     Interest In Arrears   101000 100966.46 100,966.46   11.325  11.325       0.5    0   10.825   986.73
979    Fixed     Interest In Arrears   165000 164926.86 164,926.86     9.99    9.99       0.5    0     9.49  1446.77
980    Fixed     Interest In Arrears    84000  83979.68  83,979.68    12.75   12.75       0.5    0    12.25   912.82
981    Fixed     Interest In Arrears    88000  87970.93  87,970.93    11.35   11.35       0.5    0    10.85    861.4
982    Fixed     Interest In Arrears    75000  74975.23  74,975.23    11.35   11.35       0.5    0    10.85   734.15
983    Fixed     Interest In Arrears    34400  34384.86  34,384.86   10.025  10.025       0.5    0    9.525   302.52
984    Fixed     Interest In Arrears    37800  37787.24  37,787.24    11.25   11.25       0.5    0    10.75   367.14
985    Fixed     Interest In Arrears    48000  47987.51  47,987.51   12.425  12.425       0.5    0   11.925   509.49
986    Fixed     Interest In Arrears    66800   66776.7  66,776.70     11.1    11.1       0.5    0     10.6    641.2

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
929     1194.6   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
930     748.36   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
931     260.24   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
932     428.28   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
933     598.64   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
934    2104.57   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
935     605.12    6/2/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
936    1019.42   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
937     799.05   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
938    1230.94    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
939      627.5    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
940     460.75   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
941    1639.68    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
942     479.46   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
943     341.93   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
944    1089.52    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
945     480.89   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
946    1189.16   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
947      842.2   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
948     725.74    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
949    1157.31   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
950    1402.58   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
951      918.9    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
952    1024.57    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
953    1097.07   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
954      493.6   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
955     463.63    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
956     877.29   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
957     579.53    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
958     552.43    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
959     947.12    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
960      588.2    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
961     455.81   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
962     746.78    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
963     575.32    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
964     304.98   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
965     664.89    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
966    1095.62    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
967    1067.26    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
968     259.48    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
969     219.87    6/7/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
970     913.55   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
971     777.36    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
972     416.81   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
973     909.86    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
974     800.89    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
975     762.37    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
976     508.85    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
977     677.39    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
978     986.73    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
979    1446.77    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
980     912.82    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
981      861.4    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
982     734.15    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
983     302.52    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
984     367.14    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
985     509.49    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
986      641.2    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>
929    Not a Balloon Loan 30 YR FXD    0      0
930    Not a Balloon Loan 30 YR FXD    0      0
931    Not a Balloon Loan 15 YR FXD    0      0
932    Not a Balloon Loan 30 YR FXD    0      0
933    Not a Balloon Loan 30 YR FXD    0      0
934    Not a Balloon Loan 30 YR FXD    0      0
935    Not a Balloon Loan 15 YR FXD    0      0
936    Not a Balloon Loan 30 YR FXD    0      0
937    Not a Balloon Loan 30 YR FXD    0      0
938    Not a Balloon Loan 30 YR FXD    0      0
939    Not a Balloon Loan 30 YR FXD    0      0
940    Not a Balloon Loan 30 YR FXD    0      0
941    Not a Balloon Loan 30 YR FXD    0      0
942    Not a Balloon Loan 30 YR FXD    0      0
943    Not a Balloon Loan 30 YR FXD    0      0
944    Not a Balloon Loan 30 YR FXD    0      0
945    Not a Balloon Loan 30 YR FXD    0      0
946    Not a Balloon Loan 30 YR FXD    0      0
947    Not a Balloon Loan 30 YR FXD    0      0
948    Not a Balloon Loan 30 YR FXD    0      0
949    Not a Balloon Loan 30 YR FXD    0      0
950    Not a Balloon Loan 30 YR FXD    0      0
951    Not a Balloon Loan 30 YR FXD    0      0
952    Not a Balloon Loan 30 YR FXD    0      0
953    Not a Balloon Loan 30 YR FXD    0      0
954    Not a Balloon Loan 30 YR FXD    0      0
955    Not a Balloon Loan 30 YR FXD    0      0
956    Not a Balloon Loan 30 YR FXD    0      0
957    Not a Balloon Loan 30 YR FXD    0      0
958    Not a Balloon Loan 30 YR FXD    0      0
959    Not a Balloon Loan 30 YR FXD    0      0
960    Not a Balloon Loan 30 YR FXD    0      0
961    Not a Balloon Loan 30 YR FXD    0      0
962    Not a Balloon Loan 30 YR FXD    0      0
963    Not a Balloon Loan 30 YR FXD    0      0
964    Not a Balloon Loan 30 YR FXD    0      0
965    Not a Balloon Loan 30 YR FXD    0      0
966    Not a Balloon Loan 30 YR FXD    0      0
967    Not a Balloon Loan 30 YR FXD    0      0
968    Not a Balloon Loan 30 YR FXD    0      0
969    Not a Balloon Loan 15 YR FXD    0      0
970    Not a Balloon Loan 30 YR FXD    0      0
971    Not a Balloon Loan 30 YR FXD    0      0
972    Not a Balloon Loan 30 YR FXD    0      0
973    Not a Balloon Loan 30 YR FXD    0      0
974    Not a Balloon Loan 30 YR FXD    0      0
975    Not a Balloon Loan 30 YR FXD    0      0
976    Not a Balloon Loan 30 YR FXD    0      0
977    Not a Balloon Loan 30 YR FXD    0      0
978    Not a Balloon Loan 30 YR FXD    0      0
979    Not a Balloon Loan 30 YR FXD    0      0
980    Not a Balloon Loan 30 YR FXD    0      0
981    Not a Balloon Loan 30 YR FXD    0      0
982    Not a Balloon Loan 30 YR FXD    0      0
983    Not a Balloon Loan 30 YR FXD    0      0
984    Not a Balloon Loan 30 YR FXD    0      0
985    Not a Balloon Loan 30 YR FXD    0      0
986    Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
929             0          0       0        0        0        0       0   12.25          0   5/1/2006   5/1/2006
930             0          0       0        0        0        0       0     9.5          0   5/1/2006   5/1/2006
931             0          0       0        0        0        0       0    11.9          0   5/1/2006   5/1/2006
932             0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006
933             0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
934             0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
935             0          0       0        0        0        0       0    11.5          0   6/1/2006   6/1/2006
936             0          0       0        0        0        0       0  11.775          0   6/1/2006   6/1/2006
937             0          0       0        0        0        0       0   11.45          0   6/1/2006   6/1/2006
938             0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
939             0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
940             0          0       0        0        0        0       0    11.1          0 00/00/0000 00/00/0000
941             0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
942             0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
943             0          0       0        0        0        0       0    10.3          0   6/1/2006   6/1/2006
944             0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
945             0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
946             0          0       0        0        0        0       0    10.5          0   6/1/2006   6/1/2006
947             0          0       0        0        0        0       0  13.025          0   6/1/2006   6/1/2006
948             0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
949             0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
950             0          0       0        0        0        0       0   12.65          0   6/1/2006   6/1/2006
951             0          0       0        0        0        0       0     9.9          0   7/1/2006   7/1/2006
952             0          0       0        0        0        0       0    12.5          0   7/1/2006   7/1/2006
953             0          0       0        0        0        0       0  13.025          0   6/1/2006   6/1/2006
954             0          0       0        0        0        0       0   12.28          0   6/1/2006   6/1/2006
955             0          0       0        0        0        0       0  12.325          0   7/1/2006   7/1/2006
956             0          0       0        0        0        0       0    13.1          0   6/1/2006   6/1/2006
957             0          0       0        0        0        0       0  12.325          0   7/1/2006   7/1/2006
958             0          0       0        0        0        0       0   11.45          0   7/1/2006   7/1/2006
959             0          0       0        0        0        0       0  12.775          0   7/1/2006   7/1/2006
960             0          0       0        0        0        0       0    13.1          0   7/1/2006   7/1/2006
961             0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
962             0          0       0        0        0        0       0   10.75          0   7/1/2006   7/1/2006
963             0          0       0        0        0        0       0  12.325          0   7/1/2006   7/1/2006
964             0          0       0        0        0        0       0   11.25          0   7/1/2006   7/1/2006
965             0          0       0        0        0        0       0  13.025          0   7/1/2006   7/1/2006
966             0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
967             0          0       0        0        0        0       0    12.5          0   7/1/2006   7/1/2006
968             0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
969             0          0       0        0        0        0       0  13.425          0   7/1/2006   7/1/2006
970             0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
971             0          0       0        0        0        0       0  11.925          0   7/1/2006   7/1/2006
972             0          0       0        0        0        0       0  10.125          0   7/1/2006   7/1/2006
973             0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
974             0          0       0        0        0        0       0      13          0   7/1/2006   7/1/2006
975             0          0       0        0        0        0       0  10.275          0   7/1/2006   7/1/2006
976             0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
977             0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
978             0          0       0        0        0        0       0  11.325          0   7/1/2006   7/1/2006
979             0          0       0        0        0        0       0    9.99          0   7/1/2006   7/1/2006
980             0          0       0        0        0        0       0   12.75          0   7/1/2006   7/1/2006
981             0          0       0        0        0        0       0   11.35          0   7/1/2006   7/1/2006
982             0          0       0        0        0        0       0   11.35          0   7/1/2006   7/1/2006
983             0          0       0        0        0        0       0  10.025          0   7/1/2006   7/1/2006
984             0          0       0        0        0        0       0   11.25          0   7/1/2006   7/1/2006
985             0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
986             0          0       0        0        0        0       0    11.1          0   7/1/2006   7/1/2006

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
929      6/1/2006   6/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   456000
930      6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   356000
931      6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied    2    87200
932      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied    2   194800
933    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   256000
934    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   900000
935      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied    2   207200
936      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   403200
937      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   324000
938    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   516000
939    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   252000
940    00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   192000
941    00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   748000
942      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   178400
943      7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   152000
944    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   424000
945    00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   216000
946      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   520000
947      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   304000
948    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   272000
949    00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   472000
950      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   520000
951      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   422392
952      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   384000
953      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   395000
954      7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   188000
955      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   176000
956      7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   420000
957      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   220000
958      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   224000
959      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   348000
960      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   211200
961      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied    2   169600
962      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   319999
963      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   218400
964      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   125600
965      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   240000
966      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   440000
967      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   400000
968      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   114400
969      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2    68000
970      7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied    2   339920
971      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   304000
972      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   188000
973      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   419120
974      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   289600
975      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   339600
976      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   234400
977      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   271520
978      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   404000
979      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   660000
980      8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   336000
981      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   352000
982      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   300000
983      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   137600
984      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   151200
985      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   192000
986      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   267200

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
929          0       20      100    570000         0
930          0       20      100    445000         0
931          0       20      100    115000         0
932          0       20      100    245000         0
933          0       20      100    320000         0
934          0       20      100   1125000         0
935          0       20      100    259000         0
936          0       20      100    520000         0
937          0       20      100    405000         0
938          0       20      100    645000         0
939          0       20      100    315000         0
940          0       20      100    240000         0
941          0       20      100    935000         0
942          0       20      100    223000         0
943          0       20      100    190000         0
944          0       20      100    530000         0
945          0       20      100    270000         0
946          0       20      100    650000         0
947          0       20      100    395000         0
948          0       20      100    340000         0
949          0       20      100    590000         0
950          0       20      100    672500         0
951          0       20      100    528000         0
952          0       20      100    480000         0
953          0       20     99.8    497000         0
954          0       20      100    235000         0
955          0       20      100    220000         0
956          0       15       95    525000         0
957          0       20      100    275000         0
958          0       20      100    281000         0
959          0       20      100    435000         0
960          0       20      100   2640000         0
961          0       20      100    212000         0
962          0       20      100    404000         0
963          0       20      100    273000         0
964          0       20      100    174000         0
965          0       20      100    300000         0
966          0       20      100    550000         0
967          0       20      100    500000         0
968          0       20      100    143000         0
969          0       20      100    117000         0
970          0       20      100    425000         0
971          0       20      100    380000         0
972          0       20      100    246000         0
973          0       20      100    530000         0
974          0       20      100    362000         0
975          0       20      100    425000         0
976          0       20      100    293000         0
977          0       20      100    339400         0
978          0       20      100    505000         0
979          0       20      100    825000         0
980          0       20      100    420000         0
981          0       20      100    440000         0
982          0       20      100    375000         0
983          0       20      100    172000         0
984          0       20      100    205000         0
985          0       20      100    240000         0
986          0       20      100    334000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
929       570000 No MI       0                      Single Family     1 SIMI VALLEY             CA 93065   625     0 46.18
930            0 No MI       0                      Single Family     1 PEORIA                  AZ 85383   649     0 29.41
931       109000 No MI       0                      Single Family     1 KENOSHA                 WI 53143   607     0 39.43
932       243500 No MI       0                      Condomimium       1 CORAL SPRINGS           FL 33071   703     0 49.87
933       320000 No MI       0                      Two Family        2 LAWRENCE                MA  1841   705     0 44.26
934      1125000 No MI       0                      Single Family     1 HUNTINGTON BEACH        CA 92646   684     0 36.77
935       259000 No MI       0                      Condomimium       1 WEST NEW YORK           NJ  7093   618     0 49.61
936       504000 No MI       0                      Single Family     1 MURRIETA                CA 92563   724     0  45.9
937       405000 No MI       0                      Single Family     1 LAKE ELSINORE           CA 92530   657     0 40.27
938       645000 No MI       0                      Condomimium       1 HOUSTON                 TX 77007   775     0 47.14
939       315000 No MI       0                      Condomimium       1 AZUSA                   CA 91702   610     0 49.93
940            0 No MI       0                      Two Family        2 BAKERSFIELD             CA 93307   640     0 47.92
941       935000 No MI       0                      Two Family        2 REDONDO BEACH           CA 90277   644     0 31.33
942            0 No MI       0                      Single Family     1 WESTMINSTER             CO 80030   590     0 47.27
943            0 No MI       0                      Single Family     1 PHOENIX                 AZ 85007   648     0 48.35
944       530000 No MI       0                      Single Family     1 BELLFLOWER              CA 90706   634     0 46.96
945            0 No MI       0                      Single Family     1 LAS VEGAS               NV 89102   675     0 46.21
946       650000 No MI       0                      Single Family     1 VENTURA                 CA 93003   726     0 48.03
947       380000 No MI       0                      Single Family     1 COLLEGE PARK            MD 20740   624     0 42.25
948       340000 No MI       0                      Single Family     1 SAN DIEGO               CA 92113   628     0 49.45
949       590000 No MI       0                      Single Family     1 FULLERTON               CA 92833   612     0 46.42
950       650000 No MI       0                      Single Family     1 MYRTLE BEACH            SC 29579   626     0 48.32
951       528340 No MI       0                      Single Family     1 MENIFEE                 CA 92584   671     0  40.7
952            0 No MI       0                      Single Family     1 LONG BEACH              CA 90805   602     0 45.09
953       495000 No MI       0                      Single Family     1 AMERICAN CANYON         CA 94503   624     0 43.84
954       235000 No MI       0                      Single Family     1 PHOENIX                 AZ 85053   631     0 44.16
955            0 No MI       0                      Single Family     1 QUEEN  CREEK            AZ 85243   615     0 49.99
956            0 No MI       0                      Single Family     1 MANTECA                 CA 95336   636     0 41.32
957       275000 No MI       0                      Single Family     1 POMPANO BEACH           FL 33064   600     0 43.25
958       280000 No MI       0                      Two Family        2 ATLANTIC CITY           NJ  8401   645     0 48.57
959       435000 No MI       0                      Two Family        2 WASHINGTON              DC 20002   632     0 34.34
960       264000 No MI       0                      Single Family     1 LAS VEGAS               NV 89131   587     0 32.94
961       212000 No MI       0                      Single Family     1 NEW BRITAIN             CT  6051   582     0 41.79
962       399999 No MI       0                      Single Family     1 PERRIS                  CA 92571   655     0 39.54
963       273000 No MI       0                      Single Family     1 WASHINGTON              DC 20019   604     0 49.91
964       157000 No MI       0                      Single Family     1 DELRAY BEACH            FL 33445   726     0 36.18
965       300000 No MI       0                      Single Family     1 QUEEN CREEK             AZ 85242   621     0 46.66
966       550000 No MI       0                      Single Family     1 SANTA ANA               CA 92707   639     0 44.27
967            0 No MI       0                      Single Family     1 WINCHESTER              CA 92596   587     0 45.13
968            0 No MI       0                      Single Family     1 OGDEN                   UT 84403   652     0 49.95
969        85000 No MI       0                      Condomimium       1 PARKCHESTER             NY 10462   631     0  13.5
970       424900 No MI       0                      Single Family     1 LANCASTER               CA 93536   597     0 43.28
971       380000 No MI       0                      Single Family     1 SALT LAKE CITY          UT 84102   684     0 46.41
972       235000 No MI       0                      Single Family     1 PHOENIX                 AZ 85029   716     0 43.15
973       523900 No MI       0                      Single Family     1 LOS ANGELES             CA 91331   699     0 26.24
974       362000 No MI       0                      Condomimium       1 HAWAIIAN GARDENS        CA 90716   630     0  49.1
975       424500 No MI       0                      Single Family     1 BALDWIN PARK            CA 91706   663     0 29.22
976            0 No MI       0                      Single Family     1 HENDERSON               NV 89015   714     0 46.47
977       339400 No MI       0                      Single Family     1 CAPITOL HEIGHTS         MD 20743   649     0 43.54
978       505000 No MI       0                      Single Family     1 NORWALK                 CA 90650   639     0  40.3
979            0 No MI       0                      Single Family     1 SAN MARCOS              CA 92078   658     0 47.14
980            0 No MI       0                      Single Family     1 MIAMI                   FL 33196   633     0 47.64
981       440000 No MI       0                      Single Family     1 POMONA                  CA 91766   648     0 34.87
982       375000 No MI       0                      Single Family     1 LONGWOOD                FL 32779   654     0 48.46
983       172000 No MI       0                      Single Family     1 PLEASANT GROVE          UT 84062   722     0 26.94
984       189000 No MI       0                      Single Family     1 MIAMI                   FL 33167   653     0 35.44
985       240000 No MI       0                      Single Family     1 HOLLYWOOD               MD 20636   608     0 47.93
986       334000 No MI       0                      Single Family     1 BRYANS ROAD             MD 20616   702     0 46.67

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
929    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
930    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
931    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
932    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
933    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
934    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
935    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
936    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
937    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
938    Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
939    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
940    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
941    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
942    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
943    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
944    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
945    Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
946    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
947    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
948    Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
949    Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
950    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
951    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
952    Wholesale         AXP   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
953    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
954    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
955    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
956    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
957    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
958    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
959    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
960    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
961    Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
962    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
963    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
964    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
965    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
966    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
967    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
968    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
969    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
970    Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
971    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
972    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
973    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
974    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
975    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
976    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
977    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
978    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
979    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
980    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
981    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
982    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
983    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
984    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
985    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
986    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
987    Fixed     Interest In Arrears    80000  79973.72  79,973.72   11.375  11.375       0.5    0   10.875   784.61
988    Fixed     Interest In Arrears    16100  16068.31  16,068.31   12.175  12.175       0.5    0   11.675   195.04
989    Fixed     Interest In Arrears    29200   29193.2  29,193.20    12.92   12.92       0.5    0    12.42   321.19
990    Fixed     Interest In Arrears   102000 101956.07 101,956.07   10.125  10.125       0.5    0    9.625   904.56
991    Fixed     Interest In Arrears   119000 118957.47 118,957.47    10.99   10.99       0.5    0    10.49  1132.37
992    Fixed     Interest In Arrears    56000  55979.99  55,979.99    10.99   10.99       0.5    0    10.49   532.88
993    Fixed     Interest In Arrears    33180  33171.36  33,171.36   12.425  12.425       0.5    0   11.925   352.19
994    Fixed     Interest In Arrears    99980  99930.82  99,930.82      9.5     9.5       0.5    0        9   840.69
995    Fixed     Interest In Arrears    27400  27392.87  27,392.87   12.425  12.425       0.5    0   11.925   290.83
996    Fixed     Interest In Arrears    57800   57787.3  57,787.30   13.175  13.175       0.5    0   12.675    647.3
997    Fixed     Interest In Arrears    52800  52786.26  52,786.26   12.425  12.425       0.5    0   11.925   560.44
998    Fixed     Interest In Arrears    52600  52577.47  52,577.47    10.15   10.15       0.5    0     9.65   467.44
999    Fixed     Interest In Arrears   160000 159965.03 159,965.03     13.2    13.2       0.5    0     12.7  1794.97
1000   Fixed     Interest In Arrears   128000 127967.97 127,967.97     12.6    12.6       0.5    0     12.1  1376.03
1001   Fixed     Interest In Arrears    57000  56985.25  56,985.25    12.45   12.45       0.5    0    11.95   606.13
1002   Fixed     Interest In Arrears   118800 118747.73 118,747.73   10.025  10.025       0.5    0    9.525  1044.75
1003   Fixed     Interest In Arrears    51400  51387.42  51,387.42     12.7    12.7       0.5    0     12.2   556.56
1004   Fixed     Interest In Arrears   102000 101954.78 101,954.78     9.99    9.99       0.5    0     9.49   894.37
1005   Fixed     Interest In Arrears    44000  43980.54  43,980.54       10      10       0.5    0      9.5   386.13
1006   Fixed     Interest In Arrears    62000  61982.75  61,982.75   12.125  12.125       0.5    0   11.625   643.71
1007   Fixed     Interest In Arrears   134000 133969.01 133,969.01    12.95   12.95       0.5    0    12.45  1477.07
1008   Fixed     Interest In Arrears   121000 120949.53 120,949.53   10.275  10.275       0.5    0    9.775  1086.53
1009   Fixed     Interest In Arrears    25250   25244.1  25,244.10     12.9    12.9       0.5    0     12.4   277.34
1010   Fixed     Interest In Arrears    97000  96978.68  96,978.68   13.175  13.175       0.5    0   12.675   1086.3
1011   Fixed     Interest In Arrears    42600  42590.48  42,590.48     13.1    13.1       0.5    0     12.6   474.57
1012   Fixed     Interest In Arrears    39157  39147.84  39,147.84     12.9    12.9       0.5    0     12.4    430.1
1013   Fixed     Interest In Arrears    89000  88972.02  88,972.02   11.575  11.575       0.5    0   11.075   886.46
1014   Fixed     Interest In Arrears    55980  55953.89  55,953.89     9.75    9.75       0.5    0     9.25   480.95
1015   Fixed     Interest In Arrears   101000 100975.15 100,975.15   12.675  12.675       0.5    0   12.175  1091.66
1016   Fixed     Interest In Arrears    31950  31943.46  31,943.46    13.49   13.49       0.5    0    12.99   365.71
1017   Fixed     Interest In Arrears    42980  42970.06  42,970.06    12.95   12.95       0.5    0    12.45   473.77
1018   Fixed     Interest In Arrears    99000  98977.11  98,977.11    12.95   12.95       0.5    0    12.45  1091.27
1019   Fixed     Interest In Arrears    63000  62970.61  62,970.61     9.75    9.75       0.5    0     9.25   541.27
1020   Fixed     Interest In Arrears    73000  72983.12  72,983.12    12.95   12.95       0.5    0    12.45   804.67
1021   Fixed     Interest In Arrears    48000  47981.95  47,981.95   10.755  10.755       0.5    0   10.255   448.25
1022   Fixed     Interest In Arrears   122000 121968.25 121,968.25   12.425  12.425       0.5    0   11.925  1294.96
1023   Fixed     Interest In Arrears    87200  87178.54  87,178.54   12.675  12.675       0.5    0   12.175   942.51
1024   Fixed     Interest In Arrears    59000  58986.28  58,986.28   12.925  12.925       0.5    0   12.425    649.2
1025   Fixed     Interest In Arrears   125600 125542.93 125,542.93    9.875   9.875       0.5    0    9.375  1090.65
1026   Fixed     Interest In Arrears   170093 170053.67 170,053.67    12.95   12.95       0.5    0    12.45  1874.92
1027   Fixed     Interest In Arrears    33400  33388.66  33,388.66   11.225  11.225       0.5    0   10.725   323.77
1028   Fixed     Interest In Arrears    95200  95169.24  95,169.24    11.45   11.45       0.5    0    10.95   939.13
1029   Fixed     Interest In Arrears    70400   70376.1  70,376.10   11.225  11.225       0.5    0   10.725   682.43
1030   Fixed     Interest In Arrears    96600  96564.61  96,564.61   10.875  10.875       0.5    0   10.375   910.83
1031   Fixed     Interest In Arrears    95000  94977.14  94,977.14   12.775  12.775       0.5    0   12.275  1034.21
1032   Fixed     Interest In Arrears    60400  60385.22  60,385.22     12.7    12.7       0.5    0     12.2   654.01
1033   Fixed     Interest In Arrears    36000  35990.79  35,990.79     12.5    12.5       0.5    0       12   384.21
1034   Fixed     Interest In Arrears    90000  89974.96  89,974.96   12.125  12.125       0.5    0   11.625   934.42
1035   Fixed     Interest In Arrears    29200  29192.98  29,192.98   12.775  12.775       0.5    0   12.275   317.88
1036   Fixed     Interest In Arrears    45980  45964.22  45,964.22   11.175  11.175       0.5    0   10.675   443.97
1037   Fixed     Interest In Arrears   105702 105678.77 105,678.77   13.175  13.175       0.5    0   12.675  1183.75
1038   Fixed     Interest In Arrears    85000   84965.3  84,965.30   10.375  10.375       0.5    0    9.875    769.6
1039   Fixed     Interest In Arrears    33300   33292.3  33,292.30    12.95   12.95       0.5    0    12.45   367.06
1040   Fixed     Interest In Arrears   199000 198956.26 198,956.26   13.175  13.175       0.5    0   12.675  2228.59
1041   Fixed     Interest In Arrears    71000  70983.58  70,983.58    12.95   12.95       0.5    0    12.45   782.63
1042   Fixed     Interest In Arrears    85800  85764.03  85,764.03    10.25   10.25       0.5    0     9.75   768.85
1043   Fixed     Interest In Arrears    55800  55785.48  55,785.48   12.425  12.425       0.5    0   11.925   592.28
1044   Fixed     Interest In Arrears    21500  21458.97  21,458.97     12.5    12.5       0.5    0       12   264.99

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
987     784.61    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
988     195.04   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
989     321.19   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
990     904.56   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
991    1132.37    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
992     532.88    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
993     352.19    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
994     840.69    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
995     290.83    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
996      647.3    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
997     560.44    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
998     467.44    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
999    1794.97   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1000   1376.03    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1001    606.13    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1002   1044.75   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1003    556.56    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1004    894.37   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1005    386.13   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1006    643.71    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1007   1477.07   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1008   1086.53    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1009    277.34   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1010    1086.3   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1011    474.57   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1012     430.1   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1013    886.46   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1014    480.95   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1015   1091.66    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1016    365.71    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1017    473.77   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1018   1091.27   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1019    541.27   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1020    804.67   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1021    448.25   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1022   1294.96    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1023    942.51    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1024     649.2   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1025   1090.65    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1026   1874.92    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1027    323.77    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1028    939.13   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1029    682.43   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1030    910.83   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1031   1034.21   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1032    654.01    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1033    384.21   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1034    934.42   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1035    317.88   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1036    443.97   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1037   1183.75   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1038     769.6   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1039    367.06   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1040   2228.59    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1041    782.63    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1042    768.85   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1043    592.28   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1044    264.99    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
987    Not a Balloon Loan 30 YR FXD    0      0
988    Not a Balloon Loan 15 YR FXD    0      0
989    Not a Balloon Loan 30 YR FXD    0      0
990    Not a Balloon Loan 30 YR FXD    0      0
991    Not a Balloon Loan 30 YR FXD    0      0
992    Not a Balloon Loan 30 YR FXD    0      0
993    Not a Balloon Loan 30 YR FXD    0      0
994    Not a Balloon Loan 30 YR FXD    0      0
995    Not a Balloon Loan 30 YR FXD    0      0
996    Not a Balloon Loan 30 YR FXD    0      0
997    Not a Balloon Loan 30 YR FXD    0      0
998    Not a Balloon Loan 30 YR FXD    0      0
999    Not a Balloon Loan 30 YR FXD    0      0
1000   Not a Balloon Loan 30 YR FXD    0      0
1001   Not a Balloon Loan 30 YR FXD    0      0
1002   Not a Balloon Loan 30 YR FXD    0      0
1003   Not a Balloon Loan 30 YR FXD    0      0
1004   Not a Balloon Loan 30 YR FXD    0      0
1005   Not a Balloon Loan 30 YR FXD    0      0
1006   Not a Balloon Loan 30 YR FXD    0      0
1007   Not a Balloon Loan 30 YR FXD    0      0
1008   Not a Balloon Loan 30 YR FXD    0      0
1009   Not a Balloon Loan 30 YR FXD    0      0
1010   Not a Balloon Loan 30 YR FXD    0      0
1011   Not a Balloon Loan 30 YR FXD    0      0
1012   Not a Balloon Loan 30 YR FXD    0      0
1013   Not a Balloon Loan 30 YR FXD    0      0
1014   Not a Balloon Loan 30 YR FXD    0      0
1015   Not a Balloon Loan 30 YR FXD    0      0
1016   Not a Balloon Loan 30 YR FXD    0      0
1017   Not a Balloon Loan 30 YR FXD    0      0
1018   Not a Balloon Loan 30 YR FXD    0      0
1019   Not a Balloon Loan 30 YR FXD    0      0
1020   Not a Balloon Loan 30 YR FXD    0      0
1021   Not a Balloon Loan 30 YR FXD    0      0
1022   Not a Balloon Loan 30 YR FXD    0      0
1023   Not a Balloon Loan 30 YR FXD    0      0
1024   Not a Balloon Loan 30 YR FXD    0      0
1025   Not a Balloon Loan 30 YR FXD    0      0
1026   Not a Balloon Loan 30 YR FXD    0      0
1027   Not a Balloon Loan 30 YR FXD    0      0
1028   Not a Balloon Loan 30 YR FXD    0      0
1029   Not a Balloon Loan 30 YR FXD    0      0
1030   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
1034   Not a Balloon Loan 30 YR FXD    0      0
1035   Not a Balloon Loan 30 YR FXD    0      0
1036   Not a Balloon Loan 30 YR FXD    0      0
1037   Not a Balloon Loan 30 YR FXD    0      0
1038   Not a Balloon Loan 30 YR FXD    0      0
1039   Not a Balloon Loan 30 YR FXD    0      0
1040   Not a Balloon Loan 30 YR FXD    0      0
1041   Not a Balloon Loan 30 YR FXD    0      0
1042   Not a Balloon Loan 30 YR FXD    0      0
1043   Not a Balloon Loan 30 YR FXD    0      0
1044   Not a Balloon Loan 15 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
987             0          0       0        0        0        0       0  11.375          0   7/1/2006   7/1/2006
988             0          0       0        0        0        0       0  12.175          0   7/1/2006   7/1/2006
989             0          0       0        0        0        0       0   12.92          0   7/1/2006   7/1/2006
990             0          0       0        0        0        0       0  10.125          0   7/1/2006   7/1/2006
991             0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
992             0          0       0        0        0        0       0   10.99          0   7/1/2006   7/1/2006
993             0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
994             0          0       0        0        0        0       0     9.5          0   7/1/2006   7/1/2006
995             0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
996             0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
997             0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
998             0          0       0        0        0        0       0   10.15          0   7/1/2006   7/1/2006
999             0          0       0        0        0        0       0    13.2          0   7/1/2006   7/1/2006
1000            0          0       0        0        0        0       0    12.6          0   7/1/2006   7/1/2006
1001            0          0       0        0        0        0       0   12.45          0   7/1/2006   7/1/2006
1002            0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006
1003            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
1004            0          0       0        0        0        0       0    9.99          0   6/1/2006   6/1/2006
1005            0          0       0        0        0        0       0      10          0   7/1/2006   7/1/2006
1006            0          0       0        0        0        0       0  12.125          0   7/1/2006   7/1/2006
1007            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
1008            0          0       0        0        0        0       0  10.275          0   7/1/2006   7/1/2006
1009            0          0       0        0        0        0       0    12.9          0   7/1/2006   7/1/2006
1010            0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
1011            0          0       0        0        0        0       0    13.1          0   7/1/2006   7/1/2006
1012            0          0       0        0        0        0       0    12.9          0   7/1/2006   7/1/2006
1013            0          0       0        0        0        0       0  11.575          0   7/1/2006   7/1/2006
1014            0          0       0        0        0        0       0    9.75          0   7/1/2006   7/1/2006
1015            0          0       0        0        0        0       0  12.675          0   7/1/2006   7/1/2006
1016            0          0       0        0        0        0       0   13.49          0   7/1/2006   7/1/2006
1017            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
1018            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
1019            0          0       0        0        0        0       0    9.75          0   7/1/2006   7/1/2006
1020            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
1021            0          0       0        0        0        0       0  10.755          0   7/1/2006   7/1/2006
1022            0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
1023            0          0       0        0        0        0       0  12.675          0   7/1/2006   7/1/2006
1024            0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006
1025            0          0       0        0        0        0       0   9.875          0   7/1/2006   7/1/2006
1026            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
1027            0          0       0        0        0        0       0  11.225          0   7/1/2006   7/1/2006
1028            0          0       0        0        0        0       0   11.45          0   6/1/2006   6/1/2006
1029            0          0       0        0        0        0       0  11.225          0   6/1/2006   6/1/2006
1030            0          0       0        0        0        0       0  10.875          0   7/1/2006   7/1/2006
1031            0          0       0        0        0        0       0  12.775          0   6/1/2006   6/1/2006
1032            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
1033            0          0       0        0        0        0       0    12.5          0   6/1/2006   6/1/2006
1034            0          0       0        0        0        0       0  12.125          0   7/1/2006   7/1/2006
1035            0          0       0        0        0        0       0  12.775          0   7/1/2006   7/1/2006
1036            0          0       0        0        0        0       0  11.175          0   7/1/2006   7/1/2006
1037            0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
1038            0          0       0        0        0        0       0  10.375          0   7/1/2006   7/1/2006
1039            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
1040            0          0       0        0        0        0       0  13.175          0   7/1/2006   7/1/2006
1041            0          0       0        0        0        0       0   12.95          0   7/1/2006   7/1/2006
1042            0          0       0        0        0        0       0   10.25          0   7/1/2006   7/1/2006
1043            0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
1044            0          0       0        0        0        0       0    12.5          0   7/1/2006   7/1/2006

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
987      8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   320000
988      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2    64400
989      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   116800
990      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   408000
991      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   476000
992      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   224000
993      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   132720
994      8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   399920
995      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   109600
996      8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   231200
997      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   211200
998      8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   210400
999      8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   640000
1000     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   512000
1001     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   228000
1002     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied    2   475200
1003     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   205600
1004     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   408000
1005     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   176000
1006     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   248000
1007     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   536000
1008     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   484000
1009     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   454500
1010     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   388000
1011     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   170400
1012     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   156628
1013     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   356000
1014     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   223920
1015     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   404000
1016     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   575100
1017     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   171920
1018     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   396000
1019     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   252000
1020     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   292000
1021     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   192000
1022     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   488000
1023     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   348800
1024     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   236000
1025     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   502400
1026     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   680372
1027     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   133600
1028     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   380800
1029     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   281600
1030     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   386400
1031     7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied    2   380000
1032     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   241600
1033     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   144000
1034     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   360000
1035     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   116800
1036     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   183920
1037     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   422809
1038     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   340000
1039     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   599400
1040     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   796000
1041     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   284000
1042     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   343200
1043     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   223200
1044     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   387000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
987          0       20      100    400000         0
988          0       20      100     83000         0
989          0       20      100    146000         0
990          0       20      100    527000         0
991          0       20      100    595000         0
992          0       20      100    280000         0
993          0       20      100    166000         0
994          0       20      100    500000         0
995          0       20      100    137000         0
996          0       20      100    293000         0
997          0       20      100    264000         0
998          0       20      100    263000         0
999          0       20      100    800000         0
1000         0       20      100    640000         0
1001         0       20      100    285000         0
1002         0       20      100    594000         0
1003         0       20      100    268000         0
1004         0       20      100    510000         0
1005         0       20      100    220000         0
1006         0       20      100    312000         0
1007         0       20      100    670000         0
1008         0       20      100    605000         0
1009         0        5       95    505000         0
1010         0       20      100    485000         0
1011         0       20      100    225000         0
1012         0       20      100    235000         0
1013         0       20      100    445000         0
1014         0       20      100    279900         0
1015         0       20      100    505000         0
1016         0        5       95    640000         0
1017         0       20      100    215000         0
1018         0       20      100    495000         0
1019         0       20      100    315000         0
1020         0       20      100    369000         0
1021         0       20      100    240000         0
1022         0       20      100    610000         0
1023         0       20      100    500000         0
1024         0       20      100    295000         0
1025         0       20      100    628000         0
1026         0       20      100    870000         0
1027         0       20      100    168000         0
1028         0       20      100    480000         0
1029         0       20      100    352000         0
1030         0       20      100    483000         0
1031         0       20      100    475000         0
1032         0       20      100    302000         0
1033         0       20      100    180000         0
1034         0       20      100    450000         0
1035         0       20      100    150000         0
1036         0       20      100    230000         0
1037         0       20      100    529000         0
1038         0       20      100    425000         0
1039         0        5       95    690000         0
1040         0       20      100   1000000         0
1041         0       20      100    355000         0
1042         0       20      100    430000         0
1043         0       20      100    279000         0
1044         0        5       95    430000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
987            0 No MI       0                      Single Family     1 PERRIS                  CA 92570   679     0 49.29
988        80500 No MI       0                      Single Family     1 ARAGON                  GA 30104   607     0 31.83
989       146000 No MI       0                      Single Family     1 DREXEL HILL             PA 19026   623     0 38.42
990       510000 No MI       0                      Single Family     1 SILVER SPRING           MD 20904   728     0 34.79
991       595000 No MI       0                      Two Family        2 BROOKLYN                NY 11233   702     0 45.29
992       280000 No MI       0                      Single Family     1 IMPERIAL                CA 92251   652     0 49.16
993       165900 No MI       0                      Single Family     1 ORANGE CITY             FL 32763   600     0 49.08
994       499900 No MI       0                      Single Family     1 MORENO VALLEY           CA 92555   777     0 45.39
995            0 No MI       0                      Single Family     1 SALT LAKE CITY          UT 84118   609     0 40.51
996       289000 No MI       0                      Single Family     1 LAS VEGAS               NV 89115   631     0 48.91
997            0 No MI       0                      Single Family     1 HENDERSON               NV 89015   612     0 39.26
998            0 No MI       0                      Single Family     1 PRESCOTT VALLEY         AZ 86314   650     0 49.78
999            0 No MI       0                      Single Family     1 ANAHEIM                 CA 92807   636     0 49.49
1000      640000 No MI       0                      Single Family     1 WOODLAND HILLS AREA     CA 91364   590     0 40.67
1001      285000 No MI       0                      Single Family     1 ORLANDO                 FL 32817   592     0 35.02
1002      594000 No MI       0                      Single Family     1 IRVINE                  CA 92618   712     0 39.18
1003      257000 No MI       0                      Condomimium       1 NORTH HILLS             CA 91343   589     0 38.93
1004           0 No MI       0                      Single Family     1 FONTANA                 CA 92336   669     0 49.56
1005      220000 No MI       0                      Single Family     1 PHOENIX                 AZ 85053   715     0 43.92
1006      310000 No MI       0                      Single Family     1 LAS VEGAS               NV 89107   664     0 38.54
1007      670000 No MI       0                      Single Family     1 CASTAIC                 CA 91384   589     0 49.63
1008      605000 No MI       0                      Single Family     1 LAKEWOOD                CA 90712   676     0 41.17
1009      505000 No MI       0                      Single Family     1 CORAL SPRINGS           FL 33067   609     0 48.78
1010      485000 No MI       0                      Two Family        2 POMPANO BEACH           FL 33065   626     0  36.7
1011      213000 No MI       0                      Single Family     1 PLEASANT GROVE          UT 84062   585     0 40.71
1012      195785 No MI       0                      Condomimium       1 BRADENTON               FL 34202   637     0 40.79
1013      445000 No MI       0                      Condomimium       1 SANTA CLARITA           CA 91390   645     0 48.11
1014      279900 No MI       0                      Condomimium       1 WOBURN                  MA  1801   701     0 44.58
1015      505000 No MI       0                      Single Family     1 OAKLAND                 CA 94601   617     0 48.77
1016      639000 No MI       0                      Four Family       4 LAKE WORTH              FL 33461   608     0 47.52
1017      214900 No MI       0                      Single Family     1 GILBERT                 AZ 85234   591     0 45.83
1018      495000 No MI       0                      Single Family     1 GAITHERSBURG            MD 20886   599     0 38.49
1019      315000 No MI       0                      Single Family     1 ADELANTO                CA 92301   687     0 40.55
1020      365000 No MI       0                      Single Family     1 BLOOMINGTON             CA 92316   582     0 48.97
1021      240000 No MI       0                      Condomimium       1 FONTANA                 CA 92336   645     0 33.46
1022      610000 No MI       0                      Single Family     1 HUNTINGTON BEACH        CA 92649   604     0 47.35
1023      436000 No MI       0                      Single Family     1 YUCAIPA                 CA 92399   609     0 38.53
1024           0 No MI       0                      Single Family     1 STOCKTON                CA 95205   623     0 44.72
1025      628000 No MI       0                      Single Family     1 BALDWIN                 NY 11510   745     0  49.3
1026      850465 No MI       0                      Single Family     1 LA QUINTA               CA 92253   582     0  45.9
1027      167000 No MI       0                      Single Family     1 POWDER SPRINGS          GA 30127   623     0 28.02
1028      476000 No MI       0                      Single Family     1 ELLICOTT CITY           MD 21043   645     0 42.84
1029      352000 No MI       0                      Single Family     1 VICTORVILLE             CA 92392   660     0 48.42
1030      483000 No MI       0                      Single Family     1 PICO RIVERA             CA 90660   683     0  36.6
1031           0 No MI       0                      Two Family        2 ROXBURY                 MA  2119   638     0 42.24
1032      302000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92553   591     0 39.29
1033      180000 No MI       0                      Single Family     1 MIAMI                   FL 33147   636     0 41.59
1034      450000 No MI       0                      Single Family     1 TEMECULA                CA 92591   666     0 44.46
1035      146000 No MI       0                      Single Family     1 SNELLVILLE              GA 30039   630     0 29.73
1036      229900 No MI       0                      Single Family     1 WALDORF                 MD 20602   786     0 33.08
1037      528512 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89031   629     0 45.61
1038      425000 No MI       0                      Condomimium       1 DIAMOND BAR             CA 91765   690     0 12.66
1039      666000 No MI       0                      Single Family     1 ROWLAND HEIGHTS         CA 91748   716     0 41.79
1040      995000 No MI       0                      Single Family     1 ENCINITAS               CA 92024   613     0 38.13
1041      355000 No MI       0                      Single Family     1 PERRIS                  CA 92571   589     0 43.46
1042      429000 No MI       0                      Single Family     1 AURORA                  CO 80013   668     0 44.02
1043           0 No MI       0                      Single Family     1 DRAPER                  UT 84020   613     0 42.04
1044      430000 No MI       0                      Single Family     1 POMONA                  CA 91767   652     0 39.24

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
987    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
988    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
989    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
990    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
991    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
992    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
993    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
994    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
995    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
996    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
997    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
998    Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
999    Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1000   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1001   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1002   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1003   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1004   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1005   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1006   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1007   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1008   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1009   Wholesale         AXP   No       7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
1010   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1011   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1012   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1013   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1014   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1015   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1016   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1017   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1018   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1019   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1020   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1021   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1022   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1023   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1024   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1025   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1026   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1027   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1028   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1029   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1030   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1031   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1032   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1033   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1034   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1035   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1036   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1037   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1038   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1039   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1040   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1041   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1042   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1043   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1044   Wholesale         A-XP  Yes      7/1/2006 7/1/2006     3     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1045   Fixed     Interest In Arrears   200000 199941.81 199,941.81   11.925  11.925       0.5    0   11.425  2045.69
1046   Fixed     Interest In Arrears    29475   29445.9  29,445.90   12.175  12.175       0.5    0   11.675   328.15
1047   Fixed     Interest In Arrears    45000  44981.73  44,981.73     10.4    10.4       0.5    0      9.9   408.27
1048   Fixed     Interest In Arrears    53400  53377.13  53,377.13    10.15   10.15       0.5    0     9.65   474.55
1049   Fixed     Interest In Arrears    49980  49966.25  49,966.25   12.175  12.175       0.5    0   11.675   520.84
1050   Fixed     Interest In Arrears    49000  48987.24  48,987.24   12.425  12.425       0.5    0   11.925   520.11
1051   Fixed     Interest In Arrears    83000  82971.52  82,971.52   11.175  11.175       0.5    0   10.675   801.42
1052   Fixed     Interest In Arrears    54600  54582.93  54,582.93     11.6    11.6       0.5    0     11.1   544.87
1053   Fixed     Interest In Arrears    50000  49987.77  49,987.77     12.7    12.7       0.5    0     12.2    541.4
1054   Fixed     Interest In Arrears    79258  79223.12  79,223.12   10.025  10.025       0.5    0    9.525   697.01
1055   Fixed     Interest In Arrears    31800  31767.49  31,767.49    11.25   11.25       0.5    0    10.75   308.86
1056   Fixed     Interest In Arrears    98000  97973.03  97,973.03   12.175  12.175       0.5    0   11.675  1021.26
1057   Fixed     Interest In Arrears    63200  63170.04  63,170.04    9.675   9.675       0.5    0    9.175   539.51
1058   Fixed     Interest In Arrears   151000 150939.01 150,939.01   10.425  10.425       0.5    0    9.925   1372.8
1059   Fixed     Interest In Arrears    44000  43985.54  43,985.54   11.375  11.375       0.5    0   10.875   431.54
1060   Fixed     Interest In Arrears    32800  32789.22  32,789.22   11.375  11.375       0.5    0   10.875    321.7
1061   Fixed     Interest In Arrears    95000  94973.57  94,973.57   12.125  12.125       0.5    0   11.625   986.33
1062   Fixed     Interest In Arrears    30750  30742.48  30,742.48     12.7    12.7       0.5    0     12.2   332.96
1063   Fixed     Interest In Arrears    55600  55584.06  55,584.06    11.99   11.99       0.5    0    11.49   571.48
1064   Fixed     Interest In Arrears   104000 103950.53 103,950.53    12.85   12.85       0.5    0    12.35  1138.27
1065   Fixed     Interest In Arrears   165000 164950.92 164,950.92   11.825  11.825       0.5    0   11.325  1675.02
1066   Fixed     Interest In Arrears    84000  83975.97  83,975.97       12      12       0.5    0     11.5   864.03
1067   Fixed     Interest In Arrears    47000  46989.32  46,989.32   13.025  13.025       0.5    0   12.525   520.83
1068   Fixed     Interest In Arrears    49000  48987.74  48,987.74     12.6    12.6       0.5    0     12.1   526.76
1069   Fixed     Interest In Arrears    74200  74161.82  74,161.82     12.5    12.5       0.5    0       12   791.91
1070   Fixed     Interest In Arrears    28200  28192.61  28,192.61     12.4    12.4       0.5    0     11.9   298.79
1071   Fixed     Interest In Arrears   124288 124238.61 124,238.61     10.5    10.5       0.5    0       10  1136.91
1072   Fixed     Interest In Arrears    10500  10127.01  10,127.01    12.25   12.25       0.5    0    11.75   152.17
1073   Fixed     Interest In Arrears    70000  69352.82  69,352.82     9.45    9.45       0.5    0   10.525   667.95
1074   Fixed     Interest In Arrears    40000  39990.37  39,990.37   12.775  12.775       0.5    0   12.275   435.46
1075   Fixed     Interest In Arrears    51685  51636.56  51,636.56     9.75    9.75       0.5    0     9.25   444.06
1076   Fixed     Interest In Arrears     8600    8254.5   8,254.50    12.25   12.25       0.5    0    11.75   124.64
1077   Fixed     Interest In Arrears    68000  67970.71  67,970.71   10.125  10.125       0.5    0    9.625   603.04
1078   Fixed     Interest In Arrears    55000  54982.81  54,982.81     11.6    11.6       0.5    0     11.1   548.86
1079   Fixed     Interest In Arrears   120000 119955.06 119,955.06   10.775  10.775       0.5    0   10.275  1122.44
1080   Fixed     Interest In Arrears    30980  30961.16  30,961.16    11.75   11.75       0.5    0    11.25   312.72
1081   Fixed     Interest In Arrears    86000  85979.19  85,979.19    12.75   12.75       0.5    0    12.25   934.56
1082   Fixed     Interest In Arrears    82000     81972  81,972.00     11.2    11.2       0.5    0     10.7   793.33
1083   Fixed     Interest In Arrears    81800   81463.3  81,463.30   12.925  12.925       0.5    0   12.425  1217.75
1084   Fixed     Interest In Arrears    51000   50986.2  50,986.20    12.25   12.25       0.5    0    11.75   534.43
1085   Fixed     Interest In Arrears    17500  17361.04  17,361.04    12.25   12.25       0.5    0    11.75   212.86
1086   Fixed     Interest In Arrears    62000  61975.36  61,975.36     10.5    10.5       0.5    0       10   567.14
1087   Fixed     Interest In Arrears     5795   5615.76   5,615.76    12.25   12.25       0.5    0    11.75    83.99
1088   Fixed     Interest In Arrears     6288    6090.7   6,090.70    11.99   11.99       0.5    0    11.49    90.18
1089   Fixed     Interest In Arrears    21730  20857.15  20,857.15    12.25   12.25       0.5    0    11.75   314.92
1090   Fixed     Interest In Arrears    15750  15719.22  15,719.22    12.25   12.25       0.5    0    11.75   191.56
1091   Fixed     Interest In Arrears    11000  10712.38  10,712.38     12.4    12.4       0.5    0     11.9   160.38
1092   Fixed     Interest In Arrears    12500     12175  12,175.00     12.5    12.5       0.5    0       12   182.98
1093   Fixed     Interest In Arrears     5450   5334.21   5,334.21    12.75   12.75       0.5    0    12.25    80.58
1094   Fixed     Interest In Arrears     8400   8062.55   8,062.55    12.25   12.25       0.5    0    11.75   121.74
1095   Fixed     Interest In Arrears     9250   8926.01   8,926.01     12.5    12.5       0.5    0       12    135.4
1096   Fixed     Interest In Arrears    48000  47963.98  47,963.98    12.65   12.65       0.5    0    12.15   517.88
1097   Fixed     Interest In Arrears    34250  34206.53  34,206.53    10.25   10.25       0.5    0     9.75   306.92
1098   Fixed     Interest In Arrears    25200  25173.71  25,173.71    12.49   12.49       0.5    0    11.99   268.76
1099   Fixed     Interest In Arrears   175000 174847.92 174,847.92    11.99   11.99       0.5    0    11.49  1798.73
1100   Fixed     Interest In Arrears    12100  11725.82  11,725.82    12.25   12.25       0.5    0    11.75   175.36
1101   Fixed     Interest In Arrears    47000  46975.13  46,975.13   12.375  12.375       0.5    0   11.875   497.06
1102   Fixed     Interest In Arrears   115000 114869.64 114,869.64   10.775  10.775       0.5    0   10.275  1075.67

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1045   2045.69   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1046    328.15   6/13/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240       24
1047    408.27   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1048    474.55   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1049    520.84   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1050    520.11   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1051    801.42   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1052    544.87   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1053     541.4   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1054    697.01   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1055    308.86   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1056   1021.26   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1057    539.51    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
1058    1372.8   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1059    431.54   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1060     321.7    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1061    986.33   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1062    332.96   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1063    571.48   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1064   1138.27   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1065   1675.02   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1066    864.03   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1067    520.83   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1068    526.76   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1069    791.91    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1070    298.79   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1071   1136.91   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1072    152.17  10/11/2005 12/1/2005 11/1/2015 8/1/2006    9      120       111      120        0
1073    965.24   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1074    435.46    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1075    444.06   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1076    124.64   10/5/2005 11/1/2005 10/1/2015 8/1/2006   10      120       110      120        0
1077    603.04   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1078    548.86   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1079   1122.44    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1080    312.72    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1081    934.56   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1082    793.33    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1083   1217.75    6/9/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
1084    534.43    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1085    212.86   2/14/2006  4/1/2006  3/1/2021 8/1/2006    5      180       175      180        0
1086    567.14    6/6/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1087     83.99  11/18/2005  1/1/2006 12/1/2015 8/1/2006    8      120       112      120        0
1088     90.18   11/3/2005  1/1/2006 12/1/2015 8/1/2006    8      120       112      120        0
1089    314.92   9/30/2005 11/1/2005 10/1/2015 8/1/2006   10      120       110      120        0
1090    191.56  11/17/2005  1/1/2006 12/1/2020 8/1/2006    8      180       172      180        0
1091    160.38  12/22/2005  2/1/2006  1/1/2016 8/1/2006    7      120       113      120        0
1092    182.98  12/23/2005  2/1/2006  1/1/2016 8/1/2006    7      120       113      120        0
1093     80.58   1/19/2006  3/1/2006  2/1/2016 8/1/2006    6      120       114      120        0
1094    121.74   10/4/2005 11/1/2005 10/1/2015 8/1/2006   10      120       110      120       24
1095     135.4  10/28/2005 12/1/2005 11/1/2015 8/1/2006    9      120       111      120        0
1096    517.88   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1097    306.92   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1098    268.76   2/17/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1099   1798.73    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1100    175.36  11/10/2005  1/1/2006 12/1/2015 8/1/2006    8      120       112      120        0
1101    497.06    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1102   1075.67   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
1045   Not a Balloon Loan 30 YR FXD    0      0
1046   Not a Balloon Loan 20 YR FXD    0      0
1047   Not a Balloon Loan 30 YR FXD    0      0
1048   Not a Balloon Loan 30 YR FXD    0      0
1049   Not a Balloon Loan 30 YR FXD    0      0
1050   Not a Balloon Loan 30 YR FXD    0      0
1051   Not a Balloon Loan 30 YR FXD    0      0
1052   Not a Balloon Loan 30 YR FXD    0      0
1053   Not a Balloon Loan 30 YR FXD    0      0
1054   Not a Balloon Loan 30 YR FXD    0      0
1055   Not a Balloon Loan 30 YR FXD    0      0
1056   Not a Balloon Loan 30 YR FXD    0      0
1057   Not a Balloon Loan 30 YR FXD    0      0
1058   Not a Balloon Loan 30 YR FXD    0      0
1059   Not a Balloon Loan 30 YR FXD    0      0
1060   Not a Balloon Loan 30 YR FXD    0      0
1061   Not a Balloon Loan 30 YR FXD    0      0
1062   Not a Balloon Loan 30 YR FXD    0      0
1063   Not a Balloon Loan 30 YR FXD    0      0
1064   Not a Balloon Loan 30 YR FXD    0      0
1065   Not a Balloon Loan 30 YR FXD    0      0
1066   Not a Balloon Loan 30 YR FXD    0      0
1067   Not a Balloon Loan 30 YR FXD    0      0
1068   Not a Balloon Loan 30 YR FXD    0      0
1069   Not a Balloon Loan 30 YR FXD    0      0
1070   Not a Balloon Loan 30 YR FXD    0      0
1071   Not a Balloon Loan 30 YR FXD    0      0
1072   Not a Balloon Loan 10 YR FXD    0      0
1073   Not a Balloon Loan 30 YR FXD    0      0
1074   Not a Balloon Loan 30 YR FXD    0      0
1075   Not a Balloon Loan 30 YR FXD    0      0
1076   Not a Balloon Loan 10 YR FXD    0      0
1077   Not a Balloon Loan 30 YR FXD    0      0
1078   Not a Balloon Loan 30 YR FXD    0      0
1079   Not a Balloon Loan 30 YR FXD    0      0
1080   Not a Balloon Loan 30 YR FXD    0      0
1081   Not a Balloon Loan 30 YR FXD    0      0
1082   Not a Balloon Loan 30 YR FXD    0      0
1083   Not a Balloon Loan 10 YR FXD    0      0
1084   Not a Balloon Loan 30 YR FXD    0      0
1085   Not a Balloon Loan 15 YR FXD    0      0
1086   Not a Balloon Loan 30 YR FXD    0      0
1087   Not a Balloon Loan 10 YR FXD    0      0
1088   Not a Balloon Loan 10 YR FXD    0      0
1089   Not a Balloon Loan 10 YR FXD    0      0
1090   Not a Balloon Loan 15 YR FXD    0      0
1091   Not a Balloon Loan 10 YR FXD    0      0
1092   Not a Balloon Loan 10 YR FXD    0      0
1093   Not a Balloon Loan 10 YR FXD    0      0
1094   Not a Balloon Loan 10 YR FXD    0      0
1095   Not a Balloon Loan 10 YR FXD    0      0
1096   Not a Balloon Loan 30 YR FXD    0      0
1097   Not a Balloon Loan 30 YR FXD    0      0
1098   Not a Balloon Loan 30 YR FXD    0      0
1099   Not a Balloon Loan 30 YR FXD    0      0
1100   Not a Balloon Loan 10 YR FXD    0      0
1101   Not a Balloon Loan 30 YR FXD    0      0
1102   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1045            0          0       0        0        0        0       0  11.925          0   7/1/2006   7/1/2006
1046            0          0       0        0        0        0       0  12.175          0   7/1/2006   7/1/2006
1047            0          0       0        0        0        0       0    10.4          0   7/1/2006   7/1/2006
1048            0          0       0        0        0        0       0   10.15          0   7/1/2006   7/1/2006
1049            0          0       0        0        0        0       0  12.175          0   7/1/2006   7/1/2006
1050            0          0       0        0        0        0       0  12.425          0   7/1/2006   7/1/2006
1051            0          0       0        0        0        0       0  11.175          0   7/1/2006   7/1/2006
1052            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
1053            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
1054            0          0       0        0        0        0       0  10.025          0   6/1/2006   6/1/2006
1055            0          0       0        0        0        0       0   11.25          0   4/1/2006   4/1/2006
1056            0          0       0        0        0        0       0  12.175          0   7/1/2006   7/1/2006
1057            0          0       0        0        0        0       0   9.675          0   7/1/2006   7/1/2006
1058            0          0       0        0        0        0       0  10.425          0   7/1/2006   7/1/2006
1059            0          0       0        0        0        0       0  11.375          0   7/1/2006   7/1/2006
1060            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
1061            0          0       0        0        0        0       0  12.125          0   7/1/2006   7/1/2006
1062            0          0       0        0        0        0       0    12.7          0   7/1/2006   7/1/2006
1063            0          0       0        0        0        0       0   11.99          0   7/1/2006   7/1/2006
1064            0          0       0        0        0        0       0   12.85          0   5/1/2006   5/1/2006
1065            0          0       0        0        0        0       0  11.825          0   6/1/2006   6/1/2006
1066            0          0       0        0        0        0       0      12          0   6/1/2006   6/1/2006
1067            0          0       0        0        0        0       0  13.025          0   6/1/2006   6/1/2006
1068            0          0       0        0        0        0       0    12.6          0   6/1/2006   6/1/2006
1069            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1070            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1071            0          0       0        0        0        0       0    10.5          0   7/1/2006   7/1/2006
1072            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1073            0          0       0        0        0        0       0  11.025          0   5/1/2006   5/1/2006
1074            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1075            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1076            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1077            0          0       0        0        0        0       0  10.125          0   7/1/2006   7/1/2006
1078            0          0       0        0        0        0       0    11.6          0   7/1/2006   7/1/2006
1079            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1080            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1081            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1082            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1083            0          0       0        0        0        0       0  12.925          0   7/1/2006   7/1/2006
1084            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1085            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1086            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1087            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1088            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1089            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1090            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1091            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1092            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1093            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1094            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1095            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1096            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
1097            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
1098            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1099            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1100            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1101            0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
1102            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
1045     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   840000
1046     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   157200
1047     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   180000
1048     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   213600
1049     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   199920
1050     8/1/2006   8/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   196000
1051     8/1/2006   8/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   332000
1052     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   218400
1053     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   200000
1054     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   317032
1055     5/1/2006   5/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   127200
1056     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   392000
1057     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   252800
1058     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   604000
1059     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   176000
1060   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   131200
1061     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   380000
1062     8/1/2006   8/1/2006       0 Purchase         Full          Investor Occupied    2   553500
1063     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   222400
1064     6/1/2006   6/1/2006       0 Purchase         Full          Owner Occupied       2   416000
1065     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   660000
1066     7/1/2006   7/1/2006       0 Cash Out Refi    Stated Doc    Owner Occupied       2   336000
1067     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   188000
1068     7/1/2006   7/1/2006       0 Home Improvement Full          Owner Occupied       2   196000
1069   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   296800
1070   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112800
1071     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   497152
1072   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   189000
1073     6/1/2006   6/1/2006       0 Cash Out Refi    Full          Owner Occupied       2   280000
1074   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   160000
1075   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   206743
1076   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   154800
1077     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied       2   272000
1078     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   220000
1079   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   480000
1080   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   123920
1081   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   344000
1082   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   328000
1083     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   327200
1084   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
1085   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   315000
1086   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
1087   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   104310
1088   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   113175
1089   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   391140
1090   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   283500
1091   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   198000
1092   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   225000
1093   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    98100
1094   00/00/0000 00/00/0000       0 Purchase         Easy Doc      Owner Occupied       2   151200
1095   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   157250
1096   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
1097   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   616500
1098   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   100800
1099   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   700000
1100   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   217800
1101   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   188000
1102   00/00/0000 00/00/0000       0 Purchase         Stated Doc    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>
1045         0    19.24      100   1040000         0
1046         0       15       95    196500         0
1047         0       20      100    225000         0
1048         0       20      100    312000         0
1049         0       20      100    260000         0
1050         0       20      100    245000         0
1051         0       20      100    415000         0
1052         0       20      100    273000         0
1053         0       20      100    250000         0
1054         0       20      100    405000         0
1055         0       20      100    160000         0
1056         0       20      100    490000         0
1057         0       20      100    320000         0
1058         0       20      100    755000         0
1059         0       20      100    220000         0
1060         0       20      100    164000         0
1061         0       20      100    490000         0
1062         0        5       95    622000         0
1063         0       20      100    278000         0
1064         0       20      100    540000         0
1065         0       20      100    825000         0
1066         0       20      100    420000         0
1067         0       20      100    236000         0
1068         0       20      100    245000         0
1069         0       20      100    371000         0
1070         0       20      100    141000         0
1071         0       20      100    621441         0
1072         0        5       95    210000         0
1073         0       20      100    350000         0
1074         0       20      100    200000         0
1075         0       20      100    258428         0
1076         0        5       95    172000         0
1077         0       20      100    340000         0
1078         0       20      100    275000         0
1079         0       20      100    600000         0
1080         0       20      100    154900         0
1081         0       20      100    430000         0
1082         0       20      100    410000         0
1083         0       20      100    409000         0
1084         0       20      100    255000         0
1085         0        5       95    350000         0
1086         0       20      100    310000         0
1087         0        5       95    115900         0
1088         0        5       95    125750         0
1089         0        5       95    434600         0
1090         0        5       95    315000         0
1091         0        5       95    220000         0
1092         0        5       95    250000         0
1093         0        5       95    109000         0
1094         0        5       95    168000         0
1095         0        5       90    185000         0
1096         0       20      100    240000         0
1097         0        5       95    685000         0
1098         0       20      100    126000         0
1099         0       20      100    875000         0
1100         0        5       95    242000         0
1101         0       20      100    235000         0
1102         0       20      100    575000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1045     1040000 No MI       0                      Single Family     1 LOS ALAMITOS            CA 90720   794     0 45.16
1046           0 No MI       0                      Single Family     1 ARIZONA CITY            AZ 85223   612     0 48.52
1047      225000 No MI       0                      Single Family     1 GLENDALE                AZ 85303   641     0 48.06
1048      267000 No MI       0                      Single Family     1 CAPE CORAL              FL 33991   658     0 44.16
1049      249900 No MI       0                      Condomimium       1 DORCHESTER              MA  2122   618     0 45.75
1050           0 No MI       0                      Single Family     1 TUCSON                  AZ 85706   608     0 45.97
1051           0 No MI       0                      Single Family     1 POMONA                  CA 91766   762     0 45.47
1052      273000 No MI       0                      Single Family     1 BAKERSFIELD             CA 93307   652     0 29.34
1053      250000 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89031   593     0 49.53
1054      396290 No MI       0                      Single Family     1 PEORIA                  AZ 85383   705     0 45.19
1055      159000 No MI       0                      Single Family     1 LAS VEGAS               NV 89101   650     0 44.13
1056      490000 No MI       0                      Single Family     1 CANOGA PARK             CA 91303   618     0 30.57
1057      316000 No MI       0                      Condomimium       1 FAIRFAX                 VA 22031   663     0 32.72
1058      755000 No MI       0                      Single Family     1 ATASCADERO              CA 93422   769     0 49.27
1059      220000 No MI       0                      Single Family     1 CAPITOL HEIGHTS         MD 20743   671     0 41.88
1060      164000 No MI       0                      Condomimium       1 ROUND LAKE              IL 60073   662     0 44.32
1061      475000 No MI       0                      Single Family     1 LAS VEGAS               NV 89113   664     0 46.31
1062      615000 No MI       0                      Single Family     1 LAKE ARROWHEAD          CA 92352   669     0 27.57
1063      278000 No MI       0                      Single Family     1 DISTRICT HEIGHTS        MD 20747   615     0 40.21
1064      520000 No MI       0                      Two Family        2 QUEENS VILLAGE          NY 11429   586     0 35.46
1065           0 No MI       0                      Single Family     1 WOODLAND HILLS          CA 91364   607     0 46.41
1066           0 No MI       0                      Single Family     1 COMPTON                 CA 90221   645     0 48.06
1067      235000 No MI       0                      Single Family     1 PHOENIX                 AZ 85033   636     0 46.36
1068           0 No MI       0                      Single Family     1 FRESNO                  CA 93706   598     0 45.95
1069      371000 No MI       0                      Single Family     1 BRENTWOOD               NY 11717   600     0 48.06
1070      141000 No MI       0                      Single Family     1 ROUND ROCK              TX 78664   591     0 42.02
1071      621441 No MI       0                      Single Family     1 CORONA                  CA 92880   753     0 45.19
1072      210000 No MI       0                      Single Family     1 CHICAGO                 IL 60652   572     0 49.57
1073           0 No MI       0                      Condomimium       1 CAROLINA BEACH          NC 28428   634     0 44.96
1074      200000 No MI       0                      Single Family     1 PEARLAND                TX 77584   634     0 48.45
1075      258428 No MI       0                      Single Family     1 ROCKY POINT             NY 11778   689     0 41.85
1076      172000 No MI       0                      Single Family     1 CHICAGO                 IL 60649   566     0 39.46
1077      340000 No MI       0                      Single Family     1 RIVERSIDE               CA 92503   672     0 21.02
1078      275000 No MI       0                      Single Family     1 NORTH LAS VEGAS         NV 89032   653     0 48.49
1079      600000 No MI       0                      Two Family        2 BROOKLYN                NY 11213   757     0 37.62
1080      154900 No MI       0                      Condomimium       1 ALTAMONTE SPRINGS       FL 32714   604     0 32.84
1081      430000 No MI       0                      Single Family     1 BROOKLYN                NY 11203   635     0 46.19
1082      410000 No MI       0                      Single Family     1 BROOKLYN                NY 11234   640     0 42.29
1083      430000 No MI       0                      Single Family     1 CATONSVILLE             MD 21228   637     0 47.64
1084      255000 No MI       0                      Single Family     1 CHICAGO                 IL 60652   630     0    49
1085      350000 No MI       0                      Three Family      3 CHICAGO                 IL 60617   590     0 47.28
1086      310000 No MI       0                      Single Family     1 POMPANO BEACH           FL 33064   635     0 48.16
1087      115900 No MI       0                      Single Family     1 SAUK VILLAGE            IL 60411   566     0 20.61
1088      125750 No MI       0                      Single Family     1 HARVEY                  IL 60426   578     0 41.18
1089      434600 No MI       0                      Condomimium       1 CHICAGO                 IL 60610   657     0 44.18
1090      325000 No MI       0                      Three Family      3 EAST ORANGE             NJ  7017   559     0 52.99
1091      220000 No MI       0                      Single Family     1 CHICAGO                 IL 60652   558     0 47.66
1092      250000 No MI       0                      Two Family        2 CHICAGO                 IL 60620   556     0 35.36
1093      109000 No MI       0                      Single Family     1 HARVEY                  IL 60426   557     0 32.55
1094      168000 No MI       0                      Single Family     1 ST CHARLES              MO 63304   559     0 21.83
1095      185000 No MI       0                      Single Family     1 CHICAGO                 IL 60644   555     0 50.64
1096      240000 No MI       0                      Single Family     1 TROY                    MI 48083   584     0 49.72
1097      685000 No MI       0                      Three Family      3 BRONX                   NY 10466   711     0 52.32
1098      126000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   626     0 50.33
1099           0 No MI       0                      Single Family     1 NAPERVILLE              IL 60564   634     0 49.22
1100      242000 No MI       0                      Two Family        2 CHICAGO                 IL 60636   556     0 48.78
1101      235000 No MI       0                      Single Family     1 OLYMPIA FIELDS          IL 60461   618     0 43.13
1102      575000 No MI       0                      Two Family        2 STATEN ISLAND           NY 10304   680     0 35.49

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1045   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1046   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1047   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1048   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1049   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1050   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1051   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1052   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1053   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1054   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1055   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1056   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1057   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1058   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1059   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1060   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1061   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1062   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1063   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1064   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1065   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1066   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1067   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1068   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1069   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1070   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1071   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1072   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1073   Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1074   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1075   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1076   Wholesale         AXP   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1077   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1078   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1079   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1080   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1081   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1082   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1083   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1084   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1085   Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1086   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1087   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1088   Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1089   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1090   Wholesale         A+XP  Yes      7/1/2006 12/1/2005    0     0     0      0      FHLT 2006-SA
1091   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1092   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1093   Wholesale         AXP   Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1094   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1095   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1096   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1097   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1098   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1099   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1100   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1101   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1102   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1103   Fixed     Interest In Arrears    22545  22393.48  22,393.48       14      14       0.5    0     13.5   300.25
1104   Fixed     Interest In Arrears     6595   6422.53   6,422.53     12.4    12.4       0.5    0     11.9    96.16
1105   Fixed     Interest In Arrears    30200  30175.21  30,175.21    12.25   12.25       0.5    0    11.75   316.47
1106   Fixed     Interest In Arrears   180000 179637.84 179,637.84     9.45    9.45       0.5    0     8.95  1506.98
1107   Fixed     Interest In Arrears    28500  28313.54  28,313.54    11.19   11.19       0.5    0    10.69   327.34
1108   Fixed     Interest In Arrears    23800   23654.6  23,654.60   11.925  11.925       0.5    0   11.425    284.5
1109   Fixed     Interest In Arrears    46200  46114.65  46,114.65    11.55   11.55       0.5    0    11.05   459.28
1110   Fixed     Interest In Arrears    21400  21273.51  21,273.51    12.25   12.25       0.5    0    11.75   260.29
1111   Fixed     Interest In Arrears    26000  25973.54  25,973.54   11.275  11.275       0.5    0   10.775   253.03
1112   Fixed     Interest In Arrears   150000 149837.69 149,837.69    10.99   10.99       0.5    0    10.49  1427.36
1113   Fixed     Interest In Arrears     5400    5283.6   5,283.60     12.5    12.5       0.5    0       12    79.05
1114   Fixed     Interest In Arrears    19900  19784.85  19,784.85     12.5    12.5       0.5    0       12   245.28
1115   Fixed     Interest In Arrears    98000  97915.01  97,915.01       12      12       0.5    0     11.5  1008.05
1116   Fixed     Interest In Arrears    21750  21617.94  21,617.94    11.99   11.99       0.5    0    11.49    260.9
1117   Fixed     Interest In Arrears   160000 159778.93 159,778.93     9.85    9.85       0.5    0     9.35  1386.42
1118   Fixed     Interest In Arrears    16294  16198.83  16,198.83     12.4    12.4       0.5    0     11.9   199.77
1119   Fixed     Interest In Arrears    25745  25714.55  25,714.55    10.58   10.58       0.5    0    10.08   237.05
1120   Fixed     Interest In Arrears    30579  30536.75  30,536.75     9.85    9.85       0.5    0     9.35   264.97
1121   Fixed     Interest In Arrears    77200  77089.89  77,089.89      9.7     9.7       0.5    0      9.2   660.44
1122   Fixed     Interest In Arrears    19200  19084.91  19,084.91   12.125  12.125       0.5    0   11.625   231.98
1123   Fixed     Interest In Arrears    75000  74911.23  74,911.23   10.575  10.575       0.5    0   10.075   690.27
1124   Fixed     Interest In Arrears    75300  75214.16  75,214.16    10.75   10.75       0.5    0    10.25   702.92
1125   Fixed     Interest In Arrears    27200  27175.07  27,175.07    11.75   11.75       0.5    0    11.25   274.56
1126   Fixed     Interest In Arrears    28000  27958.99  27,958.99    9.575   9.575       0.5    0    9.075   236.98
1127   Fixed     Interest In Arrears    17250  17045.34  17,045.34     12.4    12.4       0.5    0     11.9   211.49
1128   Fixed     Interest In Arrears    55000  54982.72  54,982.72   11.575  11.575       0.5    0   11.075    547.8
1129   Fixed     Interest In Arrears    34450  34423.24  34,423.24     12.5    12.5       0.5    0       12   367.68
1130   Fixed     Interest In Arrears    37700  37666.37  37,666.37   11.875  11.875       0.5    0   11.375   384.17
1131   Fixed     Interest In Arrears    44550   44537.6  44,537.60   12.125  12.125       0.5    0   11.625   462.54
1132   Fixed     Interest In Arrears    25000  24981.65  24,981.65    12.75   12.75       0.5    0    12.25   271.68
1133   Fixed     Interest In Arrears    30900  30874.66  30,874.66    12.25   12.25       0.5    0    11.75    323.8
1134   Fixed     Interest In Arrears    59500  59440.61  59,440.61     9.45    9.45       0.5    0     8.95   498.14
1135   Fixed     Interest In Arrears    75800  75772.91  75,772.91    10.99   10.99       0.5    0    10.49   721.29
1136   Fixed     Interest In Arrears    42600  42558.75  42,558.75     11.5    11.5       0.5    0       11   421.87
1137   Fixed     Interest In Arrears    56800  56738.52  56,738.52    10.99   10.99       0.5    0    10.49    540.5
1138   Fixed     Interest In Arrears    50000  49954.18  49,954.18    11.75   11.75       0.5    0    11.25   504.71
1139   Fixed     Interest In Arrears    27000  26843.76  26,843.76     12.5    12.5       0.5    0       12   332.79
1140   Fixed     Interest In Arrears    24900  24552.38  24,552.38    10.99   10.99       0.5    0    10.49   342.86
1141   Fixed     Interest In Arrears    45000   44951.4  44,951.40       11      11       0.5    0     10.5   428.55
1142   Fixed     Interest In Arrears    71000  70943.67  70,943.67     12.4    12.4       0.5    0     11.9   752.25
1143   Fixed     Interest In Arrears    41830  41795.67  41,795.67    12.25   12.25       0.5    0    11.75   438.34
1144   Fixed     Interest In Arrears    31200  31173.66  31,173.66   12.125  12.125       0.5    0   11.625   323.94
1145   Fixed     Interest In Arrears    81000  80955.82  80,955.82    12.24   12.24       0.5    0    11.74   848.18
1146   Fixed     Interest In Arrears    87000  86961.43  86,961.43     9.99    9.99       0.5    0     9.49   762.85
1147   Fixed     Interest In Arrears    65600  65525.63  65,525.63   10.775  10.775       0.5    0   10.275    613.6
1148   Fixed     Interest In Arrears    37000  36948.91  36,948.91    9.855   9.855       0.5    0    9.355   320.75
1149   Fixed     Interest In Arrears    16200  16102.64  16,102.64     12.1    12.1       0.5    0     11.6   195.48
1150   Fixed     Interest In Arrears    41000  40960.51  40,960.51   11.525  11.525       0.5    0   11.025   406.81
1151   Fixed     Interest In Arrears    52400  52348.15  52,348.15     11.4    11.4       0.5    0     10.9   514.92
1152   Fixed     Interest In Arrears    28000  27966.31  27,966.31     10.5    10.5       0.5    0       10   256.13
1153   Fixed     Interest In Arrears    30000  29973.23  29,973.23   11.875  11.875       0.5    0   11.375   305.71
1154   Fixed     Interest In Arrears     6500    6359.9   6,359.90     12.5    12.5       0.5    0       12    95.15
1155   Fixed     Interest In Arrears    35100  35051.49  35,051.49     9.85    9.85       0.5    0     9.35   304.15
1156   Fixed     Interest In Arrears    46600  46559.49  46,559.49    11.99   11.99       0.5    0    11.49   478.98
1157   Fixed     Interest In Arrears    39000  38969.05  38,969.05     12.4    12.4       0.5    0     11.9   413.21
1158   Fixed     Interest In Arrears    62000  61914.79  61,914.79    9.875   9.875       0.5    0    9.375   538.38
1159   Fixed     Interest In Arrears    23250  23130.65  23,130.65    13.75   13.75       0.5    0    13.25   305.74
1160   Fixed     Interest In Arrears   169800 169595.78 169,595.78     10.5    10.5       0.5    0       10  1553.23

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1103    300.25   2/21/2006  4/1/2006  3/1/2021 8/1/2006    5      180       175      180        0
1104     96.16  12/12/2005  2/1/2006  1/1/2016 8/1/2006    7      120       113      120        0
1105    316.47    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1106   1506.98   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1107    327.34   3/22/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1108     284.5    3/6/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1109    459.28   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1110    260.29    3/6/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       36
1111    253.03    3/1/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1112   1427.36    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1113     79.05   1/11/2006  3/1/2006  2/1/2016 8/1/2006    6      120       114      120        0
1114    245.28   3/24/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1115   1008.05    3/2/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1116     260.9   3/16/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1117   1386.42   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1118    199.77   3/17/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       36
1119    237.05   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1120    264.97   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1121    660.44   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1122    231.98    3/8/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1123    690.27   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1124    702.92   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1125    274.56   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1126    236.98   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1127    211.49  12/29/2005  2/1/2006  1/1/2021 8/1/2006    7      180       173      180        0
1128     547.8   1/26/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
1129    367.68   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1130    384.17   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1131    462.54    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1132    271.68   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1133     323.8   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1134    498.14   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
1135    721.29    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1136    421.87   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1137     540.5   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1138    504.71   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1139    332.79   3/15/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1140    342.86   3/16/2006  5/1/2006  4/1/2016 8/1/2006    4      120       116      120       24
1141    428.55   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1142    752.25   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1143    438.34   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1144    323.94   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1145    848.18   3/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1146    762.85   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1147     613.6   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1148    320.75   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1149    195.48   3/14/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       24
1150    406.81   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1151    514.92   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1152    256.13   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1153    305.71   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1154     95.15   1/27/2006  3/1/2006  2/1/2016 8/1/2006    6      120       114      120        0
1155    304.15   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1156    478.98   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1157    413.21   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1158    538.38   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1159    305.74   3/30/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1160   1553.23   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
1103   Not a Balloon Loan 15 YR FXD    0      0
1104   Not a Balloon Loan 10 YR FXD    0      0
1105   Not a Balloon Loan 30 YR FXD    0      0
1106   Not a Balloon Loan 30 YR FXD    0      0
1107   Not a Balloon Loan 15 YR FXD    0      0
1108   Not a Balloon Loan 15 YR FXD    0      0
1109   Not a Balloon Loan 30 YR FXD    0      0
1110   Not a Balloon Loan 15 YR FXD    0      0
1111   Not a Balloon Loan 30 YR FXD    0      0
1112   Not a Balloon Loan 30 YR FXD    0      0
1113   Not a Balloon Loan 10 YR FXD    0      0
1114   Not a Balloon Loan 15 YR FXD    0      0
1115   Not a Balloon Loan 30 YR FXD    0      0
1116   Not a Balloon Loan 15 YR FXD    0      0
1117   Not a Balloon Loan 30 YR FXD    0      0
1118   Not a Balloon Loan 15 YR FXD    0      0
1119   Not a Balloon Loan 30 YR FXD    0      0
1120   Not a Balloon Loan 30 YR FXD    0      0
1121   Not a Balloon Loan 30 YR FXD    0      0
1122   Not a Balloon Loan 15 YR FXD    0      0
1123   Not a Balloon Loan 30 YR FXD    0      0
1124   Not a Balloon Loan 30 YR FXD    0      0
1125   Not a Balloon Loan 30 YR FXD    0      0
1126   Not a Balloon Loan 30 YR FXD    0      0
1127   Not a Balloon Loan 15 YR FXD    0      0
1128   Not a Balloon Loan 30 YR FXD    0      0
1129   Not a Balloon Loan 30 YR FXD    0      0
1130   Not a Balloon Loan 30 YR FXD    0      0
1131   Not a Balloon Loan 30 YR FXD    0      0
1132   Not a Balloon Loan 30 YR FXD    0      0
1133   Not a Balloon Loan 30 YR FXD    0      0
1134   Not a Balloon Loan 30 YR FXD    0      0
1135   Not a Balloon Loan 30 YR FXD    0      0
1136   Not a Balloon Loan 30 YR FXD    0      0
1137   Not a Balloon Loan 30 YR FXD    0      0
1138   Not a Balloon Loan 30 YR FXD    0      0
1139   Not a Balloon Loan 15 YR FXD    0      0
1140   Not a Balloon Loan 10 YR FXD    0      0
1141   Not a Balloon Loan 30 YR FXD    0      0
1142   Not a Balloon Loan 30 YR FXD    0      0
1143   Not a Balloon Loan 30 YR FXD    0      0
1144   Not a Balloon Loan 30 YR FXD    0      0
1145   Not a Balloon Loan 30 YR FXD    0      0
1146   Not a Balloon Loan 30 YR FXD    0      0
1147   Not a Balloon Loan 30 YR FXD    0      0
1148   Not a Balloon Loan 30 YR FXD    0      0
1149   Not a Balloon Loan 15 YR FXD    0      0
1150   Not a Balloon Loan 30 YR FXD    0      0
1151   Not a Balloon Loan 30 YR FXD    0      0
1152   Not a Balloon Loan 30 YR FXD    0      0
1153   Not a Balloon Loan 30 YR FXD    0      0
1154   Not a Balloon Loan 10 YR FXD    0      0
1155   Not a Balloon Loan 30 YR FXD    0      0
1156   Not a Balloon Loan 30 YR FXD    0      0
1157   Not a Balloon Loan 30 YR FXD    0      0
1158   Not a Balloon Loan 30 YR FXD    0      0
1159   Not a Balloon Loan 15 YR FXD    0      0
1160   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1103            0          0       0        0        0        0       0      14          0 00/00/0000 00/00/0000
1104            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1105            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1106            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1107            0          0       0        0        0        0       0   11.19          0 00/00/0000 00/00/0000
1108            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
1109            0          0       0        0        0        0       0   11.55          0 00/00/0000 00/00/0000
1110            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1111            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
1112            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1113            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1114            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1115            0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
1116            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1117            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
1118            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1119            0          0       0        0        0        0       0   10.58          0 00/00/0000 00/00/0000
1120            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
1121            0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
1122            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
1123            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
1124            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1125            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1126            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
1127            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1128            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
1129            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1130            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
1131            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
1132            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1133            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1134            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1135            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1136            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1137            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1138            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1139            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1140            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1141            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1142            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1143            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1144            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
1145            0          0       0        0        0        0       0   12.24          0 00/00/0000 00/00/0000
1146            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1147            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1148            0          0       0        0        0        0       0   9.855          0 00/00/0000 00/00/0000
1149            0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
1150            0          0       0        0        0        0       0  11.525          0 00/00/0000 00/00/0000
1151            0          0       0        0        0        0       0    11.4          0 00/00/0000 00/00/0000
1152            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1153            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
1154            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1155            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
1156            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1157            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1158            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
1159            0          0       0        0        0        0       0   13.75          0 00/00/0000 00/00/0000
1160            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
1103   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   338175
1104   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   118710
1105   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120800
1106   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   715000
1107   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   456000
1108   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    95200
1109   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184800
1110   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    85600
1111   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   104000
1112   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   600000
1113   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    97200
1114   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    79600
1115   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   392000
1116   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   123250
1117   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   640000
1118   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    92335
1119   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   102982
1120   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   122319
1121   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   308800
1122   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    76800
1123   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   300000
1124   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   301200
1125   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   108800
1126   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112000
1127   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   310500
1128   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   220000
1129   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   310050
1130   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   150800
1131   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   237600
1132   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   100000
1133   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   123600
1134   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   476000
1135   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   303200
1136   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   170400
1137   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   227200
1138   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   200000
1139   00/00/0000 00/00/0000       0 Home Improvement Full          Investor Occupied    2   432000
1140   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    99600
1141   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   180000
1142   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   284000
1143   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   167320
1144   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124800
1145   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   324000
1146   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   348000
1147   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   262400
1148   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   148000
1149   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    64800
1150   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   164000
1151   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   209600
1152   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   112000
1153   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
1154   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   117000
1155   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   198900
1156   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   186400
1157   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156000
1158   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
1159   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   418500
1160   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   679200

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1103         0        5       80    450900         0
1104         0        5       95    131900         0
1105         0       20      100    151000         0
1106         0    16.36    81.36   1100000         0
1107         0        5       85    570000         0
1108         0       20      100    119000         0
1109         0       20      100    231000         0
1110         0       20      100    107000         0
1111         0       20      100    130000         0
1112         0       20      100    750000         0
1113         0        5       95    108000         0
1114         0       20      100     99500         0
1115         0       20      100    490000         0
1116         0       15      100    145000         0
1117         0       20      100    800000         0
1118         0       15      100    108630         0
1119         0       20      100    128728         0
1120         0       20      100    152899         0
1121         0       20      100    386000         0
1122         0       20      100     96000         0
1123         0       20      100    375000         0
1124         0       20      100    376500         0
1125         0       20      100    136000         0
1126         0       20      100    140000         0
1127         0        5       95    345000         0
1128         0       20      100    275000         0
1129         0       10      100    344500         0
1130         0       20      100    188500         0
1131         0       15       95    297000         0
1132         0       20      100    125000         0
1133         0       20      100    154500         0
1134         0       10       90    595000         0
1135         0       20      100    379000         0
1136         0       20      100    213000         0
1137         0       20      100    284000         0
1138         0       20      100    250000         0
1139         0        5       85    540000         0
1140         0       20      100    124500         0
1141         0       20      100    225000         0
1142         0       20      100    355000         0
1143         0       20      100    209150         0
1144         0       20      100    156000         0
1145         0       20      100    405000         0
1146         0       20      100    435000         0
1147         0       20      100    328000         0
1148         0       20      100    185000         0
1149         0       20      100     81000         0
1150         0       20      100    205000         0
1151         0       20      100    262000         0
1152         0       20      100    140000         0
1153         0       20      100    150000         0
1154         0        5       95    130000         0
1155         0       15      100    234000         0
1156         0       20      100    233000         0
1157         0       20      100    195000         0
1158         0       20      100    310000         0
1159         0        5       95    465000         0
1160         0       20      100    849000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1103      450900 No MI       0                      Condomimium       1 CHICAGO                 IL 60611   623     0 29.43
1104      131900 No MI       0                      Single Family     1 EVANSTON                IL 60201   598     0 37.25
1105      151000 No MI       0                      Single Family     1 WARREN                  MI 48091   593     0 25.03
1106           0 No MI       0                      Single Family     1 FORT COLLINS            CO 80525   685     0 27.69
1107           0 No MI       0                      Four Family       4 CHICAGO                 IL 60653   637     0 49.49
1108      119000 No MI       0                      Single Family     1 CHICAGO                 IL 60636   629     0 46.87
1109      231000 No MI       0                      Single Family     1 WORCESTER               MA  1603   601     0 50.77
1110      107000 No MI       0                      Single Family     1 CINCINNATI              OH 45240   596     0 46.16
1111      130000 No MI       0                      Single Family     1 CHICAGO                 IL 60621   627     0 44.32
1112      750000 No MI       0                      Two Family        2 BROOKLYN                NY 11204   656     0  47.4
1113      108000 No MI       0                      Single Family     1 HARVEY                  IL 60426   570     0 44.36
1114       99500 No MI       0                      Single Family     1 LOVES PARK              IL 61111   590     0 38.85
1115           0 No MI       0                      Two Family        2 CHICAGO                 IL 60618   639     0 47.48
1116      145000 No MI       0                      Single Family     1 PLAINFIELD              NJ  7060   594     0 49.72
1117      800000 No MI       0                      Single Family     1 RIVER HILLS             WI 53217   649     0 47.26
1118      108630 No MI       0                      Single Family     1 GROVE CITY              OH 43123   583     0 49.93
1119      128728 No MI       0                      Single Family     1 HOPEWELL                VA 23860   622     0 46.59
1120      152899 No MI       0                      Single Family     1 MANVEL                  TX 77578   666     0 44.85
1121           0 No MI       0                      Single Family     1 PLYMOUTH                MA  2360   662     0 42.18
1122           0 No MI       0                      Single Family     1 HARVEY                  IL 60426   600     0 45.73
1123      375000 No MI       0                      Single Family     1 FAR ROCKAWAY            NY 11691   686     0 46.06
1124      376500 No MI       0                      Condomimium       1 CHICAGO                 IL 60611   795     0 36.53
1125      136000 No MI       0                      Single Family     1 WARREN                  MI 48091   600     0 47.39
1126      140000 No MI       0                      Single Family     1 LORAIN                  OH 44053   696     0 44.55
1127      345000 No MI       0                      Single Family     1 LYNWOOD                 IL 60411   584     0 43.93
1128           0 No MI       0                      Single Family     1 LINDEN                  NJ  7036   615     0 43.59
1129      344500 No MI       0                      Single Family     1 NAPLES                  FL 34117   635     0 48.95
1130      188500 No MI       0                      Condomimium       1 MINNEAPOLIS             MN 55427   604     0 51.02
1131           0 No MI       0                      Single Family     1 BOLINGBROOK             IL 60490   602     0 46.32
1132      125000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   626     0 46.75
1133      154500 No MI       0                      Single Family     1 GREEN BAY               WI 54302   731     0  40.1
1134      595000 No MI       0                      Single Family     1 HOWARD BEACH            NY 11414   776     0 48.14
1135      379000 No MI       0                      Two Family        2 CHICAGO                 IL 60623   674     0  41.9
1136           0 No MI       0                      Single Family     1 ROCKFORD                MI 49341   634     0 46.47
1137      284000 No MI       0                      Single Family     1 LAS VEGAS               NV 89139   666     0 47.87
1138      250000 No MI       0                      Condomimium       1 CHICAGO                 IL 60660   636     0 49.92
1139           0 No MI       0                      Three Family      3 CHICAGO                 IL 60615   624     0 30.34
1140      124500 No MI       0                      Single Family     1 BLUE SPRINGS            MO 64014   607     0 40.49
1141      225000 No MI       0                      Single Family     1 CEDAR HILL              TX 75104   647     0 41.94
1142      355000 No MI       0                      Single Family     1 MIAMI                   FL 33156   579     0  49.9
1143      209150 No MI       0                      Single Family     1 DUBLIN                  OH 43016   590     0 48.01
1144      156000 No MI       0                      Single Family     1 AURORA                  IL 60502   601     0 49.98
1145           0 No MI       0                      Single Family     1 CATHEDRAL CITY          CA 92234   623     0 49.21
1146           0 No MI       0                      Single Family     1 RICHMOND                VA 23220   676     0 48.92
1147      328000 No MI       0                      Single Family     1 MARGATE                 FL 33063   676     0 42.72
1148      185000 No MI       0                      Single Family     1 JACKSONVILLE            FL 32257   645     0 32.04
1149       81000 No MI       0                      Single Family     1 GARY                    IN 46406   595     0 50.46
1150           0 No MI       0                      Single Family     1 HAMMONTON               NJ  8037   620     0 47.06
1151           0 No MI       0                      Single Family     1 LAKE GENEVA             WI 53147   590     0 49.71
1152      140000 No MI       0                      Single Family     1 OREGON                  IL 61061   724     0 26.55
1153      150000 No MI       0                      Single Family     1 ST PAUL                 MN 55107   600     0 36.72
1154      130000 No MI       0                      Single Family     1 CHICAGO                 IL 60609   638     0 49.02
1155      234000 No MI       0                      Two Family        2 ST PAUL                 MN 55104   647     0    21
1156      233000 No MI       0                      Single Family     1 HAMPSTEAD               MD 21074   642     0  48.4
1157      195000 No MI       0                      Single Family     1 KINGVILLE               TX 78363   601     0 47.23
1158      310000 No MI       0                      Two Family        2 MINNEAPOLIS             MN 55407   714     0 45.25
1159      465000 No MI       0                      Condomimium       1 CHICAGO                 IL 60611   630     0  40.9
1160      849000 No MI       0                      Single Family     1 DOWNERS GROVE           IL 60515   644     0 45.18

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1103   Wholesale         BXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1104   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1105   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1106   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1107   Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1108   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1109   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1110   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1111   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1112   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1113   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1114   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1115   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1116   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1117   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1118   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1119   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1120   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1121   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1122   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1123   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1124   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1125   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1126   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1127   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1128   Wholesale         XTA+  Yes      7/1/2006 3/1/2006     0     0     0      0      FHLT 2006-SA
1129   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1130   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1131   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1132   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1133   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1134   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1135   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1136   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1137   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1138   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1139   Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1140   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1141   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1142   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1143   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1144   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1145   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1146   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1147   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1148   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1149   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1150   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1151   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1152   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1153   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1154   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1155   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1156   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1157   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1158   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1159   Wholesale         BXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1160   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1161   Fixed     Interest In Arrears   120000 119863.25 119,863.25    10.75   10.75       0.5    0    10.25  1120.18
1162   Fixed     Interest In Arrears    34400   34381.9  34,381.90     12.4    12.4       0.5    0     11.9   364.47
1163   Fixed     Interest In Arrears    17500  17432.83  17,432.83     12.5    12.5       0.5    0       12    215.7
1164   Fixed     Interest In Arrears    29173  29146.26  29,146.26    11.75   11.75       0.5    0    11.25   294.48
1165   Fixed     Interest In Arrears    35200  35164.78  35,164.78    11.35   11.35       0.5    0    10.85   344.56
1166   Fixed     Interest In Arrears    44000  43952.47  43,952.47       11      11       0.5    0     10.5   419.03
1167   Fixed     Interest In Arrears    28000  27969.75  27,969.75       11      11       0.5    0     10.5   266.66
1168   Fixed     Interest In Arrears    39800  39767.33  39,767.33    12.25   12.25       0.5    0    11.75   417.07
1169   Fixed     Interest In Arrears    43080  43053.81  43,053.81    11.75   11.75       0.5    0    11.25   434.86
1170   Fixed     Interest In Arrears    18495  18420.51  18,420.51    11.99   11.99       0.5    0    11.49   221.86
1171   Fixed     Interest In Arrears    28000  27968.07  27,968.07    10.75   10.75       0.5    0    10.25   261.38
1172   Fixed     Interest In Arrears    37575  37534.32  37,534.32    10.99   10.99       0.5    0    10.49   357.56
1173   Fixed     Interest In Arrears    49000   48961.9  48,961.90    12.49   12.49       0.5    0    11.99   522.58
1174   Fixed     Interest In Arrears    44000  43949.84  43,949.84    10.75   10.75       0.5    0    10.25   410.74
1175   Fixed     Interest In Arrears    36000  35985.69  35,985.69     10.5    10.5       0.5    0       10   329.31
1176   Fixed     Interest In Arrears    34200  34175.22  34,175.22    10.95   10.95       0.5    0    10.45   324.41
1177   Fixed     Interest In Arrears    52000  51928.92  51,928.92      9.9     9.9       0.5    0      9.4    452.5
1178   Fixed     Interest In Arrears    88000   87914.8  87,914.80     11.5    11.5       0.5    0       11   871.46
1179   Fixed     Interest In Arrears    28800  28769.06  28,769.06   11.025  11.025       0.5    0   10.525   274.82
1180   Fixed     Interest In Arrears    50482  50414.28  50,414.28     9.99    9.99       0.5    0     9.49   442.65
1181   Fixed     Interest In Arrears    52520  52482.28  52,482.28    10.99   10.99       0.5    0    10.49   499.77
1182   Fixed     Interest In Arrears    51580  51560.58  51,560.58    10.75   10.75       0.5    0    10.25   481.49
1183   Fixed     Interest In Arrears   140000 139959.84 139,959.84    11.99   11.99       0.5    0    11.49  1438.99
1184   Fixed     Interest In Arrears    23200  23104.43  23,104.43    11.75   11.75       0.5    0    11.25   274.72
1185   Fixed     Interest In Arrears    47000  46963.13  46,963.13    12.45   12.45       0.5    0    11.95   499.79
1186   Fixed     Interest In Arrears    44980  44968.86  44,968.86    12.65   12.65       0.5    0    12.15    485.3
1187   Fixed     Interest In Arrears    28250  28228.06  28,228.06     12.5    12.5       0.5    0       12   301.51
1188   Fixed     Interest In Arrears    38000  37957.35  37,957.35    11.99   11.99       0.5    0    11.49   390.59
1189   Fixed     Interest In Arrears    35000  34970.63  34,970.63    12.15   12.15       0.5    0    11.65   364.07
1190   Fixed     Interest In Arrears    58000  57968.44  57,968.44    12.25   12.25       0.5    0    11.75   607.78
1191   Fixed     Interest In Arrears    48780  48737.31  48,737.31    11.95   11.95       0.5    0    11.45   499.89
1192   Fixed     Interest In Arrears    48200  48170.86  48,170.86   11.775  11.775       0.5    0   11.275   487.46
1193   Fixed     Interest In Arrears    39000  38964.83  38,964.83   11.825  11.825       0.5    0   11.325   395.92
1194   Fixed     Interest In Arrears   139600 139402.39 139,402.39     9.75    9.75       0.5    0     9.25  1199.38
1195   Fixed     Interest In Arrears    44800  44751.61  44,751.61       11      11       0.5    0     10.5   426.65
1196   Fixed     Interest In Arrears    56650  56629.79  56,629.79       11      11       0.5    0     10.5    539.5
1197   Fixed     Interest In Arrears    37800  37745.19  37,745.19    10.99   10.99       0.5    0    10.49    359.7
1198   Fixed     Interest In Arrears    50400  50345.44  50,345.44    10.99   10.99       0.5    0    10.49    479.6
1199   Fixed     Interest In Arrears    31000  30970.82  30,970.82     9.73    9.73       0.5    0     9.23   265.89
1200   Fixed     Interest In Arrears    26000  25986.31  25,986.31     12.4    12.4       0.5    0     11.9   275.48
1201   Fixed     Interest In Arrears    19500  19413.74  19,413.74    10.99   10.99       0.5    0    10.49   221.52
1202   Fixed     Interest In Arrears    88000  87943.35  87,943.35    11.49   11.49       0.5    0    10.99   870.79
1203   Fixed     Interest In Arrears    51000     50969  50,969.00    11.75   11.75       0.5    0    11.25    514.8
1204   Fixed     Interest In Arrears    43000  42960.56  42,960.56     9.85    9.85       0.5    0     9.35    372.6
1205   Fixed     Interest In Arrears    62000  61968.61  61,968.61   12.575  12.575       0.5    0   12.075   665.32
1206   Fixed     Interest In Arrears    42488  42451.08  42,451.08    11.99   11.99       0.5    0    11.49   436.71
1207   Fixed     Interest In Arrears    79800  79759.63  79,759.63   12.575  12.575       0.5    0   12.075   856.32
1208   Fixed     Interest In Arrears    28000  27978.26  27,978.26     12.5    12.5       0.5    0       12   298.84
1209   Fixed     Interest In Arrears    26600  26580.89  26,580.89    10.99   10.99       0.5    0    10.49   253.12
1210   Fixed     Interest In Arrears    37780   37760.1  37,760.10     12.4    12.4       0.5    0     11.9   400.29
1211   Fixed     Interest In Arrears    44000   43961.7  43,961.70    11.99   11.99       0.5    0    11.49   452.26
1212   Fixed     Interest In Arrears    24900   24785.7  24,785.70    10.59   10.59       0.5    0    10.09   276.64
1213   Fixed     Interest In Arrears    47120  47075.84  47,075.84     9.75    9.75       0.5    0     9.25   404.84
1214   Fixed     Interest In Arrears    50800  50771.58  50,771.58   12.125  12.125       0.5    0   11.625   527.43
1215   Fixed     Interest In Arrears    21600  21465.86  21,465.86    11.75   11.75       0.5    0    11.25   255.78
1216   Fixed     Interest In Arrears    25400  25386.63  25,386.63     12.4    12.4       0.5    0     11.9   269.12
1217   Fixed     Interest In Arrears    32980  32956.31  32,956.31    10.99   10.99       0.5    0    10.49   313.83
1218   Fixed     Interest In Arrears    65000  64941.41  64,941.41   11.825  11.825       0.5    0   11.325   659.86

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1161   1120.18   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1162    364.47   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1163     215.7   4/14/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1164    294.48   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1165    344.56   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1166    419.03   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1167    266.66   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1168    417.07   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1169    434.86    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1170    221.86    4/4/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1171    261.38   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1172    357.56   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1173    522.58   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1174    410.74   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1175    329.31   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1176    324.41   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1177     452.5   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1178    871.46   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1179    274.82   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1180    442.65   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1181    499.77   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1182    481.49   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1183   1438.99   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1184    274.72   4/14/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1185    499.79   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1186     485.3   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1187    301.51   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1188    390.59   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1189    364.07   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1190    607.78   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1191    499.89   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1192    487.46    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1193    395.92   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1194   1199.38   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1195    426.65    4/5/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1196     539.5    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1197     359.7    2/9/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1198     479.6   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1199    265.89   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1200    275.48   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1201    221.52    4/7/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1202    870.79   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1203     514.8    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1204     372.6    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1205    665.32   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1206    436.71   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1207    856.32    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1208    298.84   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1209    253.12   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1210    400.29   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1211    452.26   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1212    276.64   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1213    404.84   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1214    527.43    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1215    255.78    4/3/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
1216    269.12   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1217    313.83   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1218    659.86   3/29/2006  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>
1161   Not a Balloon Loan 30 YR FXD    0      0
1162   Not a Balloon Loan 30 YR FXD    0      0
1163   Not a Balloon Loan 15 YR FXD    0      0
1164   Not a Balloon Loan 30 YR FXD    0      0
1165   Not a Balloon Loan 30 YR FXD    0      0
1166   Not a Balloon Loan 30 YR FXD    0      0
1167   Not a Balloon Loan 30 YR FXD    0      0
1168   Not a Balloon Loan 30 YR FXD    0      0
1169   Not a Balloon Loan 30 YR FXD    0      0
1170   Not a Balloon Loan 15 YR FXD    0      0
1171   Not a Balloon Loan 30 YR FXD    0      0
1172   Not a Balloon Loan 30 YR FXD    0      0
1173   Not a Balloon Loan 30 YR FXD    0      0
1174   Not a Balloon Loan 30 YR FXD    0      0
1175   Not a Balloon Loan 30 YR FXD    0      0
1176   Not a Balloon Loan 30 YR FXD    0      0
1177   Not a Balloon Loan 30 YR FXD    0      0
1178   Not a Balloon Loan 30 YR FXD    0      0
1179   Not a Balloon Loan 30 YR FXD    0      0
1180   Not a Balloon Loan 30 YR FXD    0      0
1181   Not a Balloon Loan 30 YR FXD    0      0
1182   Not a Balloon Loan 30 YR FXD    0      0
1183   Not a Balloon Loan 30 YR FXD    0      0
1184   Not a Balloon Loan 15 YR FXD    0      0
1185   Not a Balloon Loan 30 YR FXD    0      0
1186   Not a Balloon Loan 30 YR FXD    0      0
1187   Not a Balloon Loan 30 YR FXD    0      0
1188   Not a Balloon Loan 30 YR FXD    0      0
1189   Not a Balloon Loan 30 YR FXD    0      0
1190   Not a Balloon Loan 30 YR FXD    0      0
1191   Not a Balloon Loan 30 YR FXD    0      0
1192   Not a Balloon Loan 30 YR FXD    0      0
1193   Not a Balloon Loan 30 YR FXD    0      0
1194   Not a Balloon Loan 30 YR FXD    0      0
1195   Not a Balloon Loan 30 YR FXD    0      0
1196   Not a Balloon Loan 30 YR FXD    0      0
1197   Not a Balloon Loan 30 YR FXD    0      0
1198   Not a Balloon Loan 30 YR FXD    0      0
1199   Not a Balloon Loan 30 YR FXD    0      0
1200   Not a Balloon Loan 30 YR FXD    0      0
1201   Not a Balloon Loan 15 YR FXD    0      0
1202   Not a Balloon Loan 30 YR FXD    0      0
1203   Not a Balloon Loan 30 YR FXD    0      0
1204   Not a Balloon Loan 30 YR FXD    0      0
1205   Not a Balloon Loan 30 YR FXD    0      0
1206   Not a Balloon Loan 30 YR FXD    0      0
1207   Not a Balloon Loan 30 YR FXD    0      0
1208   Not a Balloon Loan 30 YR FXD    0      0
1209   Not a Balloon Loan 30 YR FXD    0      0
1210   Not a Balloon Loan 30 YR FXD    0      0
1211   Not a Balloon Loan 30 YR FXD    0      0
1212   Not a Balloon Loan 15 YR FXD    0      0
1213   Not a Balloon Loan 30 YR FXD    0      0
1214   Not a Balloon Loan 30 YR FXD    0      0
1215   Not a Balloon Loan 15 YR FXD    0      0
1216   Not a Balloon Loan 30 YR FXD    0      0
1217   Not a Balloon Loan 30 YR FXD    0      0
1218   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1161            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1162            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1163            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1164            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1165            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
1166            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1167            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1168            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1169            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1170            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1171            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1172            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1173            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1174            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1175            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1176            0          0       0        0        0        0       0   10.95          0 00/00/0000 00/00/0000
1177            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
1178            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1179            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1180            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1181            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1182            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1183            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1184            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1185            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
1186            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
1187            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1188            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1189            0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
1190            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1191            0          0       0        0        0        0       0   11.95          0 00/00/0000 00/00/0000
1192            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
1193            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
1194            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1195            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1196            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1197            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1198            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1199            0          0       0        0        0        0       0    9.73          0 00/00/0000 00/00/0000
1200            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1201            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1202            0          0       0        0        0        0       0   11.49          0 00/00/0000 00/00/0000
1203            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1204            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
1205            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
1206            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1207            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
1208            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1209            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1210            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1211            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1212            0          0       0        0        0        0       0   10.59          0 00/00/0000 00/00/0000
1213            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1214            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
1215            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1216            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1217            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1218            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1161   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   480000
1162   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   137600
1163   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   315000
1164   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   116692
1165   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   140800
1166   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   176000
1167   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   112000
1168   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   159200
1169   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172320
1170   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   332910
1171   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   112000
1172   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200400
1173   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   196000
1174   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   176000
1175   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   144000
1176   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   136800
1177   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied    2   208000
1178   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   352000
1179   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   115200
1180   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   201928
1181   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   210080
1182   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   206320
1183   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   560000
1184   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    92800
1185   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   188000
1186   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   179920
1187   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   508500
1188   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   152000
1189   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   160000
1190   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   308000
1191   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   195120
1192   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   192800
1193   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   208000
1194   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   558400
1195   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   179200
1196   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   226600
1197   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151200
1198   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   201600
1199   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   124000
1200   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   104000
1201   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   110500
1202   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   352000
1203   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000
1204   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   172000
1205   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   248000
1206   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   169955
1207   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   319200
1208   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   112000
1209   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   106400
1210   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151120
1211   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   176000
1212   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   448200
1213   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   188720
1214   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   203200
1215   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    86400
1216   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   101600
1217   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   131920
1218   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   260000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1161         0       20      100    600000         0
1162         0       20      100    172000         0
1163         0        5       95    350000         0
1164         0       20      100    145866         0
1165         0       20      100    176000         0
1166         0       20      100    220000         0
1167         0       20      100    140000         0
1168         0       20      100    199000         0
1169         0       20      100    215400         0
1170         0        5       95    369900         0
1171         0       20      100    140000         0
1172         0       15       95    250500         0
1173         0       20      100    245000         0
1174         0       20      100    220000         0
1175         0       20      100    180000         0
1176         0       20      100    171000         0
1177         0       20      100    260000         0
1178         0       20      100    440000         0
1179         0       20      100    144000         0
1180         0       20      100    252410         0
1181         0       20      100    262600         0
1182         0       20      100    257900         0
1183         0       20      100    700000         0
1184         0       20      100    116000         0
1185         0       20      100    235000         0
1186         0       20      100    224900         0
1187         0        5       95    565000         0
1188         0       20      100    190000         0
1189         0     17.5     97.5    200000         0
1190         0    15.06    95.06    385000         0
1191         0       20      100    243900         0
1192         0       20      100    241000         0
1193         0       15       95    260000         0
1194         0       20      100    698000         0
1195         0       20      100    224000         0
1196         0       20      100    283250         0
1197         0       20      100    189000         0
1198         0       20      100    252000         0
1199         0       20      100    155000         0
1200         0       20      100    130000         0
1201         0       15      100    130000         0
1202         0       20      100    440000         0
1203         0       20      100    255000         0
1204         0       20      100    215000         0
1205         0       20      100    310000         0
1206         0       20      100    212443         0
1207         0       20      100    399000         0
1208         0       20      100    140000         0
1209         0       20      100    133000         0
1210         0       20      100    188900         0
1211         0       20      100    220000         0
1212         0        5       95    498000         0
1213         0    19.97    99.97    235900         0
1214         0       20      100    254000         0
1215         0       20      100    108000         0
1216         0       20      100    127000         0
1217         0       20      100    164900         0
1218         0       20      100    325000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1161      600000 No MI       0                      Single Family     1 BRIARWOOD               NY 11435   638     0 44.25
1162      172000 No MI       0                      Single Family     1 WYLIE                   TX 75098   593     0  47.1
1163      350000 No MI       0                      Four Family       4 CHICAGO                 IL 60636   655     0 45.66
1164      145866 No MI       0                      Single Family     1 BRANSON                 MO 65616   605     0 46.45
1165           0 No MI       0                      Single Family     1 ST. LOUIS               MO 63126   615     0 33.44
1166      220000 No MI       0                      Single Family     1 AURORA                  IL 60506   677     0 49.45
1167      140000 No MI       0                      Condomimium       1 ALSIP                   IL 60803   652     0 46.35
1168           0 No MI       0                      Single Family     1 DENVER                  CO 80219   580     0  40.9
1169      215400 No MI       0                      Single Family     1 TACOMA                  WA 98408   580     0 44.69
1170      369900 No MI       0                      Single Family     1 HACKETTSTOWN            NJ  7840   625     0 49.58
1171      140000 No MI       0                      Single Family     1 HOUSTON                 TX 77070   592     0 35.87
1172      250500 No MI       0                      Single Family     1 LOMBARD                 IL 60148   609     0 49.16
1173      245000 No MI       0                      Condomimium       1 CHICAGO                 IL 60619   653     0 41.28
1174      220000 No MI       0                      Single Family     1 WOODSTOCK               GA 30189   614     0 36.95
1175      180000 No MI       0                      Single Family     1 DALLAS                  TX 75287   660     0  44.2
1176      171000 No MI       0                      Single Family     1 KANSAS CITY             MO 64131   625     0 45.85
1177           0 No MI       0                      Single Family     1 SWANSEA                 MA  2777   790     0 46.62
1178           0 No MI       0                      Single Family     1 CHICAGO                 IL 60646   604     0 48.59
1179           0 No MI       0                      Single Family     1 DURHAM                  NC 27707   624     0 34.94
1180      252410 No MI       0                      Single Family     1 PEARLAND                TX 77581   621     0 20.46
1181           0 No MI       0                      Single Family     1 OKLAHOMA CITY           OK 73118   627     0 49.22
1182      257900 No MI       0                      Single Family     1 DES PLAINES             IL 60016   646     0 41.21
1183      700000 No MI       0                      Single Family     1 CORONA                  CA 92882   620     0 46.82
1184      116000 No MI       0                      Single Family     1 NORTH CHICAGO           IL 60064   607     0 39.72
1185      235000 No MI       0                      Single Family     1 CHICAGO                 IL 60651   642     0 48.44
1186      224900 No MI       0                      Condomimium       1 TINLEY PARK             IL 60477   594     0 42.89
1187      565000 No MI       0                      Three Family      3 BROOKLYN                NY 11208   618     0 33.81
1188      190000 No MI       0                      Single Family     1 BELLWOOD                IL 60104   639     0 47.01
1189           0 No MI       0                      Single Family     1 BELVIDERE               IL 61008   589     0 48.88
1190           0 No MI       0                      Single Family     1 DES PLAINES             IL 60018   619     0    32
1191      243900 No MI       0                      Single Family     1 ST.MICHAEL              MN 55376   619     0 42.74
1192           0 No MI       0                      Single Family     1 WAUKESHA                WI 53188   660     0 40.29
1193           0 No MI       0                      Single Family     1 CASSELBERRY             FL 32707   628     0 44.02
1194      698000 No MI       0                      Single Family     1 HOMER GLEN              IL 60491   682     0 45.36
1195      224000 No MI       0                      Single Family     1 DENVER                  CO 80123   595     0 41.31
1196      283250 No MI       0                      Single Family     1 JERSEY CITY             NJ  7305   642     0 42.06
1197      189000 No MI       0                      Condomimium       1 CHICAGO                 IL 60619   626     0 48.86
1198      252000 No MI       0                      Condomimium       1 QUINCY                  MA  2169   604     0 49.25
1199      155000 No MI       0                      Single Family     1 AURORA                  IL 60506   671     0 50.98
1200           0 No MI       0                      Single Family     1 WAYNE                   MI 48184   593     0 46.49
1201      130000 No MI       0                      Single Family     1 PENNSAUKEN              NJ  8110   626     0 44.05
1202      440000 No MI       0                      Two Family        2 PATERSON                NJ  7522   634     0 45.24
1203      255000 No MI       0                      Single Family     1 MEDFOR                  NY 11763   600     0 40.75
1204           0 No MI       0                      Single Family     1 LAKEWOOD                OH 44107   644     0 49.59
1205      310000 No MI       0                      Two Family        2 CHICAGO                 IL 60629   628     0 48.51
1206      212443 No MI       0                      Single Family     1 SAINT LOUIS             MO 63034   586     0 34.27
1207      399000 No MI       0                      Single Family     1 CHICAGO                 IL 60639   637     0 45.45
1208      140000 No MI       0                      Single Family     1 GAHANNA                 OH 43230   616     0 44.93
1209           0 No MI       0                      Single Family     1 CHICAGO                 IL 60643   624     0 34.88
1210      188900 No MI       0                      Single Family     1 HANOVER PARK            IL 60133   586     0 31.21
1211      220000 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80906   587     0  42.3
1212      498000 No MI       0                      Single Family     1 CAMBRIA HEIGHTS         NY 11411   604     0 50.79
1213      235900 No MI       0                      Single Family     1 PACE                    FL 32571   739     0 36.83
1214      254000 No MI       0                      Single Family     1 OAKLAWN                 IL 60453   614     0 43.26
1215      108000 No MI       0                      Single Family     1 STERLING                CO 80751   581     0  26.9
1216      127000 No MI       0                      Single Family     1 WEST BEND               WI 53090   586     0 41.55
1217      164900 No MI       0                      Single Family     1 RACINE                  WI 53405   615     0 43.76
1218           0 No MI       0                      Single Family     1 MODESTO                 CA 95351   623     0 44.61

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1161   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1162   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1163   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1164   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1165   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1166   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1167   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1168   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1169   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1170   Wholesale         A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1171   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1172   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1173   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1174   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1175   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1176   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1177   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1178   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1179   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1180   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1181   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1182   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1183   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1184   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1185   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1186   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1187   Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1188   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1189   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1190   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1191   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1192   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1193   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1194   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1195   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1196   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1197   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1198   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1199   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1200   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1201   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1202   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1203   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1204   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1205   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1206   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1207   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1208   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1209   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1210   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1211   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1212   Wholesale         BXP   No       7/1/2006 6/1/2006     0     1     0      0      FHLT 2006-SA
1213   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1214   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1215   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1216   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1217   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1218   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1219   Fixed     Interest In Arrears    37500  36576.83  36,576.83    11.99   11.99       0.5    0    11.49   833.98
1220   Fixed     Interest In Arrears    47000  46963.46  46,963.46    10.99   10.99       0.5    0    10.49   447.24
1221   Fixed     Interest In Arrears    55000  54978.49  54,978.49   10.575  10.575       0.5    0   10.075    506.2
1222   Fixed     Interest In Arrears    31420   31391.2  31,391.20    11.75   11.75       0.5    0    11.25   317.16
1223   Fixed     Interest In Arrears    80000  79958.83  79,958.83     12.5    12.5       0.5    0       12   853.81
1224   Fixed     Interest In Arrears    72000  71935.89  71,935.89     9.99    9.99       0.5    0     9.49   631.32
1225   Fixed     Interest In Arrears    42600  42565.04  42,565.04    12.25   12.25       0.5    0    11.75   446.41
1226   Fixed     Interest In Arrears    53400  53379.12  53,379.12   10.575  10.575       0.5    0   10.075   491.47
1227   Fixed     Interest In Arrears    55000  54971.05  54,971.05     12.4    12.4       0.5    0     11.9   582.73
1228   Fixed     Interest In Arrears    46000  45970.44  45,970.44     11.5    11.5       0.5    0       11   455.54
1229   Fixed     Interest In Arrears    46800  46754.47  46,754.47    11.75   11.75       0.5    0    11.25   472.41
1230   Fixed     Interest In Arrears    26300  26286.17  26,286.17     12.4    12.4       0.5    0     11.9   278.65
1231   Fixed     Interest In Arrears    56800  56770.11  56,770.11     12.4    12.4       0.5    0     11.9    601.8
1232   Fixed     Interest In Arrears    39400  39384.59  39,384.59   10.575  10.575       0.5    0   10.075   362.62
1233   Fixed     Interest In Arrears    20293  20204.35  20,204.35   11.125  11.125       0.5    0   10.625   232.25
1234   Fixed     Interest In Arrears    16800  16724.02  16,724.02    10.75   10.75       0.5    0    10.25   188.32
1235   Fixed     Interest In Arrears    60000  59952.09  59,952.09     10.5    10.5       0.5    0       10   548.85
1236   Fixed     Interest In Arrears    27980  27965.75  27,965.75    12.55   12.55       0.5    0    12.05   299.71
1237   Fixed     Interest In Arrears    87800  87723.85  87,723.85       12      12       0.5    0     11.5   903.13
1238   Fixed     Interest In Arrears    31980  31958.42  31,958.42   11.275  11.275       0.5    0   10.775   311.22
1239   Fixed     Interest In Arrears    27900  27776.59  27,776.59    10.99   10.99       0.5    0    10.49   316.94
1240   Fixed     Interest In Arrears    43800  43779.03  43,779.03   12.825  12.825       0.5    0   12.325   478.54
1241   Fixed     Interest In Arrears    34500  34481.22  34,481.22    12.25   12.25       0.5    0    11.75   361.53
1242   Fixed     Interest In Arrears    59572  59481.47  59,481.47    10.77   10.77       0.5    0    10.27   556.99
1243   Fixed     Interest In Arrears    89040  88976.21  88,976.21       11      11       0.5    0     10.5   847.95
1244   Fixed     Interest In Arrears    32520  32501.25  32,501.25    11.99   11.99       0.5    0    11.49   334.26
1245   Fixed     Interest In Arrears    35000  34968.45  34,968.45   11.825  11.825       0.5    0   11.325   355.31
1246   Fixed     Interest In Arrears    44380  44358.77  44,358.77   12.825  12.825       0.5    0   12.325   484.87
1247   Fixed     Interest In Arrears   130000 129910.83 129,910.83     11.2    11.2       0.5    0     10.7  1257.71
1248   Fixed     Interest In Arrears    25800  25786.71  25,786.71     12.5    12.5       0.5    0       12   275.36
1249   Fixed     Interest In Arrears    32580  32561.21  32,561.21    11.99   11.99       0.5    0    11.49   334.88
1250   Fixed     Interest In Arrears    33300  33279.74  33,279.74    11.75   11.75       0.5    0    11.25   336.14
1251   Fixed     Interest In Arrears    27900  27873.85  27,873.85     9.75    9.75       0.5    0     9.25   239.71
1252   Fixed     Interest In Arrears   166000 165938.51 165,938.51   10.825  10.825       0.5    0   10.325  1558.95
1253   Fixed     Interest In Arrears   150000 149880.26 149,880.26     10.5    10.5       0.5    0       10  1372.11
1254   Fixed     Interest In Arrears    37000  36981.61  36,981.61     9.45    9.45       0.5    0     8.95   309.77
1255   Fixed     Interest In Arrears    31400  31360.15  31,360.15    10.25   10.25       0.5    0     9.75   281.38
1256   Fixed     Interest In Arrears    33000  32967.39  32,967.39      9.5     9.5       0.5    0        9   277.49
1257   Fixed     Interest In Arrears    47000   46978.5  46,978.50   13.025  13.025       0.5    0   12.525   520.84
1258   Fixed     Interest In Arrears    30200  30182.59  30,182.59    11.99   11.99       0.5    0    11.49   310.41
1259   Fixed     Interest In Arrears    26589  26576.13  26,576.13    12.78   12.78       0.5    0    12.28   289.57
1260   Fixed     Interest In Arrears    58000  57973.16  57,973.16     9.79    9.79       0.5    0     9.29   500.02
1261   Fixed     Interest In Arrears    37000   36982.1  36,982.10   12.775  12.775       0.5    0   12.275    402.8
1262   Fixed     Interest In Arrears    17925   17851.5  17,851.50     11.8    11.8       0.5    0     11.3   212.83
1263   Fixed     Interest In Arrears    31200  31183.58  31,183.58     12.4    12.4       0.5    0     11.9   330.57
1264   Fixed     Interest In Arrears    25600  25587.05  25,587.05   12.575  12.575       0.5    0   12.075   274.71
1265   Fixed     Interest In Arrears    60400  60368.92  60,368.92     12.5    12.5       0.5    0       12   644.63
1266   Fixed     Interest In Arrears    16100  16041.05  16,041.05    12.99   12.99       0.5    0    12.49    203.6
1267   Fixed     Interest In Arrears   200000 199920.52 199,920.52     10.5    10.5       0.5    0       10  1829.48
1268   Fixed     Interest In Arrears    27500  27478.46  27,478.46    10.59   10.59       0.5    0    10.09   253.41
1269   Fixed     Interest In Arrears    14995  14943.71  14,943.71     13.7    13.7       0.5    0     13.2   196.69
1270   Fixed     Interest In Arrears    55000  54962.27  54,962.27     11.2    11.2       0.5    0     10.7   532.11
1271   Fixed     Interest In Arrears    25300   25069.1  25,069.10    11.25   11.25       0.5    0    10.75    352.1
1272   Fixed     Interest In Arrears   128000 127886.03 127,886.03     9.99    9.99       0.5    0     9.49  1122.35
1273   Fixed     Interest In Arrears    90000   89929.3  89,929.30   10.575  10.575       0.5    0   10.075   828.32
1274   Fixed     Interest In Arrears    29399  29381.61  29,381.61   11.875  11.875       0.5    0   11.375   299.58
1275   Fixed     Interest In Arrears    75000  74962.04  74,962.04   12.575  12.575       0.5    0   12.075   804.82
1276   Fixed     Interest In Arrears    33600  33578.82  33,578.82   13.425  13.425       0.5    0   12.925   382.88

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1219    833.98    4/3/2006  6/1/2006  5/1/2011 8/1/2006    3       60        57       60        0
1220    447.24    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1221     506.2    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1222    317.16   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1223    853.81    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1224    631.32    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1225    446.41   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1226    491.47    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1227    582.73   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1228    455.54   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1229    472.41   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
1230    278.65   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1231     601.8    5/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1232    362.62    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1233    232.25    4/7/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1234    188.32    4/6/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1235    548.85   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1236    299.71    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1237    903.13   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1238    311.22   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1239    316.94   4/13/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1240    478.54    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1241    361.53    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1242    556.99    3/1/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
1243    847.95   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1244    334.26   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1245    355.31   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
1246    484.87   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1247   1257.71    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1248    275.36   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1249    334.88   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1250    336.14    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1251    239.71    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1252   1558.95    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1253   1372.11   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1254    309.77   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1255    281.38    4/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1256    277.49   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1257    520.84   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1258    310.41   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1259    289.57   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1260    500.02   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1261     402.8   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1262    212.83   4/26/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1263    330.57   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1264    274.71   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1265    644.63   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1266     203.6   4/19/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1267   1829.48   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1268    253.41    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1269    196.69   4/19/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1270    532.11   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1271     352.1    4/7/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120        0
1272   1122.35   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1273    828.32   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1274    299.58   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1275    804.82   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1276    382.88    4/5/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
1219   Not a Balloon Loan 10 YR FXD    0      0
1220   Not a Balloon Loan 30 YR FXD    0      0
1221   Not a Balloon Loan 30 YR FXD    0      0
1222   Not a Balloon Loan 30 YR FXD    0      0
1223   Not a Balloon Loan 30 YR FXD    0      0
1224   Not a Balloon Loan 30 YR FXD    0      0
1225   Not a Balloon Loan 30 YR FXD    0      0
1226   Not a Balloon Loan 30 YR FXD    0      0
1227   Not a Balloon Loan 30 YR FXD    0      0
1228   Not a Balloon Loan 30 YR FXD    0      0
1229   Not a Balloon Loan 30 YR FXD    0      0
1230   Not a Balloon Loan 30 YR FXD    0      0
1231   Not a Balloon Loan 30 YR FXD    0      0
1232   Not a Balloon Loan 30 YR FXD    0      0
1233   Not a Balloon Loan 15 YR FXD    0      0
1234   Not a Balloon Loan 15 YR FXD    0      0
1235   Not a Balloon Loan 30 YR FXD    0      0
1236   Not a Balloon Loan 30 YR FXD    0      0
1237   Not a Balloon Loan 30 YR FXD    0      0
1238   Not a Balloon Loan 30 YR FXD    0      0
1239   Not a Balloon Loan 15 YR FXD    0      0
1240   Not a Balloon Loan 30 YR FXD    0      0
1241   Not a Balloon Loan 30 YR FXD    0      0
1242   Not a Balloon Loan 30 YR FXD    0      0
1243   Not a Balloon Loan 30 YR FXD    0      0
1244   Not a Balloon Loan 30 YR FXD    0      0
1245   Not a Balloon Loan 30 YR FXD    0      0
1246   Not a Balloon Loan 30 YR FXD    0      0
1247   Not a Balloon Loan 30 YR FXD    0      0
1248   Not a Balloon Loan 30 YR FXD    0      0
1249   Not a Balloon Loan 30 YR FXD    0      0
1250   Not a Balloon Loan 30 YR FXD    0      0
1251   Not a Balloon Loan 30 YR FXD    0      0
1252   Not a Balloon Loan 30 YR FXD    0      0
1253   Not a Balloon Loan 30 YR FXD    0      0
1254   Not a Balloon Loan 30 YR FXD    0      0
1255   Not a Balloon Loan 30 YR FXD    0      0
1256   Not a Balloon Loan 30 YR FXD    0      0
1257   Not a Balloon Loan 30 YR FXD    0      0
1258   Not a Balloon Loan 30 YR FXD    0      0
1259   Not a Balloon Loan 30 YR FXD    0      0
1260   Not a Balloon Loan 30 YR FXD    0      0
1261   Not a Balloon Loan 30 YR FXD    0      0
1262   Not a Balloon Loan 15 YR FXD    0      0
1263   Not a Balloon Loan 30 YR FXD    0      0
1264   Not a Balloon Loan 30 YR FXD    0      0
1265   Not a Balloon Loan 30 YR FXD    0      0
1266   Not a Balloon Loan 15 YR FXD    0      0
1267   Not a Balloon Loan 30 YR FXD    0      0
1268   Not a Balloon Loan 30 YR FXD    0      0
1269   Not a Balloon Loan 15 YR FXD    0      0
1270   Not a Balloon Loan 30 YR FXD    0      0
1271   Not a Balloon Loan 10 YR FXD    0      0
1272   Not a Balloon Loan 30 YR FXD    0      0
1273   Not a Balloon Loan 30 YR FXD    0      0
1274   Not a Balloon Loan 30 YR FXD    0      0
1275   Not a Balloon Loan 30 YR FXD    0      0
1276   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1219            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1220            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1221            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
1222            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1223            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1224            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1225            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1226            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
1227            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1228            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1229            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1230            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1231            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1232            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
1233            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
1234            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1235            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1236            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
1237            0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
1238            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
1239            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1240            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
1241            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1242            0          0       0        0        0        0       0   10.77          0 00/00/0000 00/00/0000
1243            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1244            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1245            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
1246            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
1247            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1248            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1249            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1250            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1251            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1252            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
1253            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1254            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1255            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
1256            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1257            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
1258            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1259            0          0       0        0        0        0       0   12.78          0 00/00/0000 00/00/0000
1260            0          0       0        0        0        0       0    9.79          0 00/00/0000 00/00/0000
1261            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1262            0          0       0        0        0        0       0    11.8          0 00/00/0000 00/00/0000
1263            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1264            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
1265            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1266            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
1267            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1268            0          0       0        0        0        0       0   10.59          0 00/00/0000 00/00/0000
1269            0          0       0        0        0        0       0    13.7          0 00/00/0000 00/00/0000
1270            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1271            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
1272            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1273            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
1274            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
1275            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
1276            0          0       0        0        0        0       0  13.425          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1219   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   675000
1220   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   188000
1221   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220000
1222   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   125680
1223   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   320000
1224   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   288000
1225   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   170400
1226   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   213600
1227   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   220000
1228   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   184000
1229   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   187200
1230   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   105200
1231   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   227200
1232   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   157600
1233   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    81168
1234   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    95200
1235   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   240000
1236   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   111920
1237   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   351200
1238   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   127920
1239   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied    2   148800
1240   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   175200
1241   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   138000
1242   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   238288
1243   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   356160
1244   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   130080
1245   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   297500
1246   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   177520
1247   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   520000
1248   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   103200
1249   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   130320
1250   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   133200
1251   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   251100
1252   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   664000
1253   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   600000
1254   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148000
1255   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   125600
1256   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   176000
1257   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   188000
1258   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   120800
1259   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   106356
1260   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   232000
1261   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   148000
1262   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   101575
1263   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   124800
1264   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   102400
1265   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   281600
1266   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   289800
1267   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   800000
1268   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   247500
1269   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   269910
1270   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220000
1271   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   101200
1272   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   512000
1273   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   360000
1274   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   117596
1275   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   300000
1276   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   134400

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1219         0        5       95    750000         0
1220         0       20      100    235000         0
1221         0       20      100    275000         0
1222         0       20      100    157100         0
1223         0       20      100    400000         0
1224         0       20      100    360000         0
1225         0       20      100    213000         0
1226         0       20      100    267000         0
1227         0       20      100    275000         0
1228         0       20      100    230000         0
1229         0       20      100    234000         0
1230         0       20      100    131500         0
1231         0       20      100    284000         0
1232         0       20      100    197000         0
1233         0       20      100    101461         0
1234         0       15      100    112000         0
1235         0       20      100    300000         0
1236         0       20      100    139900         0
1237         0       20      100    439000         0
1238         0       20      100    159900         0
1239         0       15       95    186000         0
1240         0       20      100    219000         0
1241         0       20      100    172500         0
1242         0       20      100    297860         0
1243         0       20      100    445200         0
1244         0       20      100    162600         0
1245         0       10       95    350000         0
1246         0       20      100    221900         0
1247         0       20      100    650000         0
1248         0       20      100    129000         0
1249         0       20      100    162900         0
1250         0       20      100    166500         0
1251         0       10      100    279000         0
1252         0       20      100    830000         0
1253         0       20      100    750000         0
1254         0       20      100    185000         0
1255         0       20      100    157000         0
1256         0       15       95    220000         0
1257         0       20      100    235000         0
1258         0       20      100    151000         0
1259         0       20      100    132945         0
1260         0       20      100    290000         0
1261         0       20      100    185000         0
1262         0       15      100    119500         0
1263         0       20      100    156000         0
1264         0       20      100    128000         0
1265         0    17.16    97.16    352000         0
1266         0        5       95    322000         0
1267         0       16       80   1250000         0
1268         0       10      100    275000         0
1269         0        5       95    299900         0
1270         0       20      100    275000         0
1271         0       20      100    126500         0
1272         0       20      100    640000         0
1273         0       20      100    450000         0
1274         0       20      100    146995         0
1275         0       20      100    375000         0
1276         0       20      100    168000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1219           0 No MI       0                      Single Family     1 FREDERICK               MD 21704   558     0 52.69
1220      235000 No MI       0                      Single Family     1 RAYMOND                 NH  3077   654     0 31.62
1221      275000 No MI       0                      Condomimium       1 CHICAGO                 IL 60637   716     0 47.08
1222      157100 No MI       0                      Single Family     1 LOUISVILLE              OH 44641   604     0  7.56
1223           0 No MI       0                      Single Family     1 NEW ALBANY              OH 43054   587     0  47.2
1224      360000 No MI       0                      Single Family     1 MORENO VALLEY           CA 92551   741     0 28.77
1225      213000 No MI       0                      Single Family     1 PHOENIX                 AZ 85037   583     0 27.54
1226      267000 No MI       0                      Two Family        2 PLAINFIELD              NJ  7060   704     0 30.28
1227      275000 No MI       0                      Single Family     1 CHICAGO                 IL 60629   598     0 49.97
1228      230000 No MI       0                      Single Family     1 BROWN MILLS             NJ  8015   580     0 49.85
1229      234000 No MI       0                      Single Family     1 MACEDONIA               OH 44056   603     0  35.9
1230      131500 No MI       0                      Condomimium       1 SAINT CHARLES           MO 63304   586     0  48.6
1231      284000 No MI       0                      Single Family     1 PLAINFIELD              IL 60544   586     0 49.75
1232      197000 No MI       0                      Two Family        2 CHICAGO                 IL 60609   747     0 30.23
1233      101461 No MI       0                      Single Family     1 AURORA                  IL 60505   628     0 49.46
1234           0 No MI       0                      Single Family     1 COLUMBUS                OH 43227   623     0 49.87
1235           0 No MI       0                      Single Family     1 BUBANK                  IL 60459   771     0 38.35
1236      139900 No MI       0                      Single Family     1 SPRING                  TX 77381   595     0 33.82
1237      439000 No MI       0                      Single Family     1 MIAMI                   FL 33177   594     0 49.42
1238      159900 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80911   635     0 49.94
1239           0 No MI       0                      Single Family     1 PLANO                   TX 75023   591     0  49.9
1240      219000 No MI       0                      Single Family     1 CHICAGO                 IL 60644   637     0  49.3
1241      172500 No MI       0                      Single Family     1 CHICAGO                 IL 60628   613     0 28.86
1242      297860 No MI       0                      Two Family        2 NEWBURGH                NY 12550   651     0 41.48
1243      445200 No MI       0                      Two Family        2 BROOKLYN                NY 11204   643     0 47.14
1244      162600 No MI       0                      Single Family     1 POPLAR GROVE            IL 61065   591     0 37.57
1245           0 No MI       0                      Single Family     1 NORTH PORT              FL 34286   602     0 48.49
1246      221900 No MI       0                      Single Family     1 STONE PARK              IL 60165   621     0  48.7
1247      650000 No MI       0                      Single Family     1 COMMACK                 NY 11725   643     0  48.5
1248           0 No MI       0                      Single Family     1 CINCINNATI              OH 45240   626     0 45.03
1249      162900 No MI       0                      Single Family     1 LAKEWOOD                CO 80227   582     0 47.35
1250      166500 No MI       0                      Single Family     1 MIDLOTHIAN              IL 60445   595     0 32.95
1251      279000 No MI       0                      Single Family     1 CURTIS BAY              MD 21226   691     0 38.45
1252      860000 No MI       0                      Two Family        2 BROOKLYN                NY 11219   706     0 39.28
1253           0 No MI       0                      Single Family     1 SKOKIE                  IL 60077   665     0 49.82
1254      185000 No MI       0                      Single Family     1 GREEN BAY               WI 54301   648     0  23.1
1255      157000 No MI       0                      Single Family     1 SNELLVILLE              GA 30078   585     0 43.49
1256           0 No MI       0                      Single Family     1 DENVER                  CO 80219   678     0 10.03
1257      235000 No MI       0                      Single Family     1 CHICAGO                 IL 60651   635     0 49.04
1258           0 No MI       0                      Single Family     1 BRITTON                 MI 49229   580     0 45.99
1259      132945 No MI       0                      Single Family     1 GRAND PRAIRIE           TX 75052   620     0 49.25
1260           0 No MI       0                      Single Family     1 DAVISBURG               MI 48350   641     0 51.04
1261      185000 No MI       0                      Two Family        2 DAYTONA BEACH           FL 32114   621     0 40.89
1262      119500 No MI       0                      Single Family     1 CHETEK                  WI 54868   609     0 49.22
1263      156000 No MI       0                      Single Family     1 CHICAGO                 IL 60609   599     0 44.58
1264      128000 No MI       0                      Single Family     1 LINCOLN PARK            MI 48146   624     0 46.58
1265           0 No MI       0                      Single Family     1 MADISON                 WI 53719   581     0 48.82
1266      322000 No MI       0                      Condomimium       1 WHEELING                IL 60090   598     0 33.67
1267     1250000 No MI       0                      Single Family     1 MERRICK                 NY 11566   748     0 47.25
1268      275000 No MI       0                      Single Family     1 MIAMI                   FL 33173   584     0 24.25
1269      305000 No MI       0                      Single Family     1 ELMWOOD PARK            IL 60707   599     0 32.06
1270      275000 No MI       0                      Two Family        2 CHICAGO                 IL 60609   646     0  42.5
1271      126500 No MI       0                      Single Family     1 JOLIET                  IL 60436   625     0 45.65
1272           0 No MI       0                      Two Family        2 BROOKLYN                NY 11233   733     0 45.65
1273      450000 No MI       0                      Single Family     1 BROOKLYN                NY 11216   715     0 46.24
1274      146995 No MI       0                      Single Family     1 NORMAL                  IL 61761   602     0 39.59
1275      375000 No MI       0                      Two Family        2 OZONE PARK              NY 11416   631     0 45.28
1276      168000 No MI       0                      Single Family     1 CANAL WINCHESTER        OH 43110   633     0 44.56

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1219   Wholesale         A-XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1220   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1221   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1222   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1223   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1224   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1225   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1226   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1227   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1228   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1229   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1230   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1231   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1232   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1233   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1234   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1235   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1236   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1237   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1238   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1239   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1240   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1241   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1242   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1243   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1244   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1245   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1246   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1247   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1248   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1249   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1250   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1251   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1252   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1253   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1254   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1255   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1256   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1257   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1258   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1259   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1260   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1261   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1262   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1263   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1264   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1265   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1266   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1267   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1268   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1269   Wholesale         BXP   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1270   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1271   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1272   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1273   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1274   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1275   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1276   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1277   Fixed     Interest In Arrears    81375  81293.78  81,293.78     9.45    9.45       0.5    0     8.95   681.28
1278   Fixed     Interest In Arrears    19041  18957.06  18,957.06   11.025  11.025       0.5    0   10.525   216.72
1279   Fixed     Interest In Arrears    28400  28385.85  28,385.85    12.65   12.65       0.5    0    12.15   306.42
1280   Fixed     Interest In Arrears    25000  24985.93  24,985.93     12.1    12.1       0.5    0     11.6   259.08
1281   Fixed     Interest In Arrears    21180   21101.2  21,101.20   12.825  12.825       0.5    0   12.325   265.55
1282   Fixed     Interest In Arrears    69200  69162.35  69,162.35    12.25   12.25       0.5    0    11.75   725.15
1283   Fixed     Interest In Arrears   240000 239789.02 239,789.02    10.05   10.05       0.5    0     9.55  2115.05
1284   Fixed     Interest In Arrears    31000  30968.47  30,968.47   11.275  11.275       0.5    0   10.775   301.68
1285   Fixed     Interest In Arrears    14200  12543.02  12,543.02    12.25   12.25       0.5    0    11.75   317.67
1286   Fixed     Interest In Arrears     8495   8204.08   8,204.08    13.25   13.25       0.5    0    12.75    128.1
1287   Fixed     Interest In Arrears    67800  67779.41  67,779.41    11.73   11.73       0.5    0    11.23   683.34
1288   Fixed     Interest In Arrears    30000   29978.5  29,978.50       11      11       0.5    0     10.5    285.7
1289   Fixed     Interest In Arrears    45000  44970.92  44,970.92   11.475  11.475       0.5    0   10.975   444.78
1290   Fixed     Interest In Arrears    24200  24091.86  24,091.86    10.88   10.88       0.5    0    10.38   273.24
1291   Fixed     Interest In Arrears   116774 116690.15 116,690.15    10.99   10.99       0.5    0    10.49  1111.19
1292   Fixed     Interest In Arrears    46200  46166.81  46,166.81    10.99   10.99       0.5    0    10.49   439.63
1293   Fixed     Interest In Arrears    31600   31571.3  31,571.30      9.9     9.9       0.5    0      9.4   274.99
1294   Fixed     Interest In Arrears    36045  36030.67  36,030.67     10.5    10.5       0.5    0       10   329.72
1295   Fixed     Interest In Arrears   140000 139894.67 139,894.67   10.775  10.775       0.5    0   10.275  1309.51
1296   Fixed     Interest In Arrears    54000  53961.52  53,961.52   11.025  11.025       0.5    0   10.525   515.28
1297   Fixed     Interest In Arrears    31400   31384.2  31,384.20     12.6    12.6       0.5    0     12.1   337.56
1298   Fixed     Interest In Arrears    27800  27786.77  27,786.77    12.85   12.85       0.5    0    12.35   304.27
1299   Fixed     Interest In Arrears    26000  25984.19  25,984.19    11.75   11.75       0.5    0    11.25   262.45
1300   Fixed     Interest In Arrears    55425   55385.2  55,385.20    10.99   10.99       0.5    0    10.49   527.41
1301   Fixed     Interest In Arrears    47589  47558.09  47,558.09    11.45   11.45       0.5    0    10.95   469.46
1302   Fixed     Interest In Arrears    17980  17911.66  17,911.66     12.6    12.6       0.5    0     12.1   222.78
1303   Fixed     Interest In Arrears    29600  29581.79  29,581.79     11.7    11.7       0.5    0     11.2   297.66
1304   Fixed     Interest In Arrears    32200  32171.32  32,171.32     9.99    9.99       0.5    0     9.49   282.35
1305   Fixed     Interest In Arrears    47000  46960.83  46,960.83     10.3    10.3       0.5    0      9.8   422.92
1306   Fixed     Interest In Arrears    37000  36975.97  36,975.97    11.45   11.45       0.5    0    10.95      365
1307   Fixed     Interest In Arrears    24600  24504.69  24,504.69     12.4    12.4       0.5    0     11.9   301.61
1308   Fixed     Interest In Arrears   104000 103921.75 103,921.75   10.775  10.775       0.5    0   10.275   972.78
1309   Fixed     Interest In Arrears    48053  48020.22  48,020.22   11.225  11.225       0.5    0   10.725   465.81
1310   Fixed     Interest In Arrears    16950  16881.74  16,881.74    11.99   11.99       0.5    0    11.49   203.32
1311   Fixed     Interest In Arrears    32600  32580.62  32,580.62    11.85   11.85       0.5    0    11.35   331.57
1312   Fixed     Interest In Arrears    61800   61768.2  61,768.20     12.5    12.5       0.5    0       12   659.57
1313   Fixed     Interest In Arrears    80000  79929.29  79,929.29   10.025  10.025       0.5    0    9.525   703.54
1314   Fixed     Interest In Arrears    48780   48742.9  48,742.90   10.725  10.725       0.5    0   10.225   454.44
1315   Fixed     Interest In Arrears    45380  45348.87  45,348.87     11.2    11.2       0.5    0     10.7   439.04
1316   Fixed     Interest In Arrears    23000  22907.46  22,907.46       12      12       0.5    0     11.5   276.04
1317   Fixed     Interest In Arrears    42000  41973.89  41,973.89    11.65   11.65       0.5    0    11.15   420.74
1318   Fixed     Interest In Arrears    46980  46946.53  46,946.53   11.025  11.025       0.5    0   10.525   448.29
1319   Fixed     Interest In Arrears    25000   24991.5  24,991.50   11.225  11.225       0.5    0   10.725   242.35
1320   Fixed     Interest In Arrears    44000  43971.74  43,971.74     11.5    11.5       0.5    0       11   435.73
1321   Fixed     Interest In Arrears    61000   60967.9  60,967.90     12.4    12.4       0.5    0     11.9    646.3
1322   Fixed     Interest In Arrears    50000  49955.48  49,955.48     9.99    9.99       0.5    0     9.49   438.42
1323   Fixed     Interest In Arrears    41000  40970.55  40,970.55    10.99   10.99       0.5    0    10.49   390.15
1324   Fixed     Interest In Arrears    41000  40986.75  40,986.75    11.45   11.45       0.5    0    10.95   404.46
1325   Fixed     Interest In Arrears   170000 169850.56 169,850.56    10.05   10.05       0.5    0     9.55  1498.16
1326   Fixed     Interest In Arrears    21115  21012.58  21,012.58     9.99    9.99       0.5    0     9.49   226.78
1327   Fixed     Interest In Arrears    17517  17449.71  17,449.71    12.49   12.49       0.5    0    11.99   215.79
1328   Fixed     Interest In Arrears    18900  18825.72  18,825.72    12.25   12.25       0.5    0    11.75   229.89
1329   Fixed     Interest In Arrears    46800  46766.39  46,766.39    10.99   10.99       0.5    0    10.49   445.34
1330   Fixed     Interest In Arrears    53600  53548.04  53,548.04     9.59    9.59       0.5    0     9.09   454.23
1331   Fixed     Interest In Arrears    15300   15242.8  15,242.80   12.775  12.775       0.5    0   12.275   191.33
1332   Fixed     Interest In Arrears    49980  49963.93  49,963.93   11.475  11.475       0.5    0   10.975      494
1333   Fixed     Interest In Arrears    88600  88542.47  88,542.47    11.45   11.45       0.5    0    10.95   874.02
1334   Fixed     Interest In Arrears    53040  53017.99  53,017.99     10.3    10.3       0.5    0      9.8   477.27

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1277    681.28   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1278    216.72   4/13/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1279    306.42    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1280    259.08   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1281    265.55   4/12/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1282    725.15   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1283   2115.05   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1284    301.68    4/5/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
1285    317.67   9/27/2005 11/1/2005 10/1/2010 8/1/2006   10       60        50       60        0
1286     128.1   10/6/2005 12/1/2005 11/1/2015 8/1/2006    9      120       111      120        0
1287    683.34   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1288     285.7   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1289    444.78   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1290    273.24   4/13/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1291   1111.19   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1292    439.63   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1293    274.99   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1294    329.72   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1295   1309.51   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1296    515.28   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1297    337.56   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1298    304.27   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1299    262.45   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1300    527.41   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1301    469.46   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1302    222.78   4/13/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1303    297.66   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1304    282.35   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1305    422.92   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1306       365   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1307    301.61   4/26/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1308    972.78   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1309    465.81   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1310    203.32   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1311    331.57   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1312    659.57   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1313    703.54   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1314    454.44   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1315    439.04   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1316    276.04   4/20/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1317    420.74   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1318    448.29   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1319    242.35   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1320    435.73   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1321     646.3   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1322    438.42   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1323    390.15   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1324    404.46    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1325   1498.16   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1326    226.78   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1327    215.79   4/13/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1328    229.89   4/10/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1329    445.34   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
1330    454.23   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1331    191.33   4/13/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1332       494    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1333    874.02   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1334    477.27    5/9/2006  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>
1277   Not a Balloon Loan 30 YR FXD    0      0
1278   Not a Balloon Loan 15 YR FXD    0      0
1279   Not a Balloon Loan 30 YR FXD    0      0
1280   Not a Balloon Loan 30 YR FXD    0      0
1281   Not a Balloon Loan 15 YR FXD    0      0
1282   Not a Balloon Loan 30 YR FXD    0      0
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 10 YR FXD    0      0
1286   Not a Balloon Loan 10 YR FXD    0      0
1287   Not a Balloon Loan 30 YR FXD    0      0
1288   Not a Balloon Loan 30 YR FXD    0      0
1289   Not a Balloon Loan 30 YR FXD    0      0
1290   Not a Balloon Loan 15 YR FXD    0      0
1291   Not a Balloon Loan 30 YR FXD    0      0
1292   Not a Balloon Loan 30 YR FXD    0      0
1293   Not a Balloon Loan 30 YR FXD    0      0
1294   Not a Balloon Loan 30 YR FXD    0      0
1295   Not a Balloon Loan 30 YR FXD    0      0
1296   Not a Balloon Loan 30 YR FXD    0      0
1297   Not a Balloon Loan 30 YR FXD    0      0
1298   Not a Balloon Loan 30 YR FXD    0      0
1299   Not a Balloon Loan 30 YR FXD    0      0
1300   Not a Balloon Loan 30 YR FXD    0      0
1301   Not a Balloon Loan 30 YR FXD    0      0
1302   Not a Balloon Loan 15 YR FXD    0      0
1303   Not a Balloon Loan 30 YR FXD    0      0
1304   Not a Balloon Loan 30 YR FXD    0      0
1305   Not a Balloon Loan 30 YR FXD    0      0
1306   Not a Balloon Loan 30 YR FXD    0      0
1307   Not a Balloon Loan 15 YR FXD    0      0
1308   Not a Balloon Loan 30 YR FXD    0      0
1309   Not a Balloon Loan 30 YR FXD    0      0
1310   Not a Balloon Loan 15 YR FXD    0      0
1311   Not a Balloon Loan 30 YR FXD    0      0
1312   Not a Balloon Loan 30 YR FXD    0      0
1313   Not a Balloon Loan 30 YR FXD    0      0
1314   Not a Balloon Loan 30 YR FXD    0      0
1315   Not a Balloon Loan 30 YR FXD    0      0
1316   Not a Balloon Loan 15 YR FXD    0      0
1317   Not a Balloon Loan 30 YR FXD    0      0
1318   Not a Balloon Loan 30 YR FXD    0      0
1319   Not a Balloon Loan 30 YR FXD    0      0
1320   Not a Balloon Loan 30 YR FXD    0      0
1321   Not a Balloon Loan 30 YR FXD    0      0
1322   Not a Balloon Loan 30 YR FXD    0      0
1323   Not a Balloon Loan 30 YR FXD    0      0
1324   Not a Balloon Loan 30 YR FXD    0      0
1325   Not a Balloon Loan 30 YR FXD    0      0
1326   Not a Balloon Loan 15 YR FXD    0      0
1327   Not a Balloon Loan 15 YR FXD    0      0
1328   Not a Balloon Loan 15 YR FXD    0      0
1329   Not a Balloon Loan 30 YR FXD    0      0
1330   Not a Balloon Loan 30 YR FXD    0      0
1331   Not a Balloon Loan 15 YR FXD    0      0
1332   Not a Balloon Loan 30 YR FXD    0      0
1333   Not a Balloon Loan 30 YR FXD    0      0
1334   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1277            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1278            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1279            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
1280            0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
1281            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
1282            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1283            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1284            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
1285            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1286            0          0       0        0        0        0       0   13.25          0 00/00/0000 00/00/0000
1287            0          0       0        0        0        0       0   11.73          0   6/1/2006   6/1/2006
1288            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1289            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1290            0          0       0        0        0        0       0   10.88          0 00/00/0000 00/00/0000
1291            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1292            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1293            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
1294            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1295            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1296            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1297            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1298            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1299            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1300            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1301            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1302            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1303            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
1304            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1305            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
1306            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1307            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1308            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1309            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1310            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1311            0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
1312            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1313            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
1314            0          0       0        0        0        0       0  10.725          0 00/00/0000 00/00/0000
1315            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1316            0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
1317            0          0       0        0        0        0       0   11.65          0 00/00/0000 00/00/0000
1318            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1319            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1320            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1321            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1322            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1323            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1324            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1325            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1326            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1327            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1328            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1329            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1330            0          0       0        0        0        0       0    9.59          0 00/00/0000 00/00/0000
1331            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1332            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1333            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1334            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
1277   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   434000
1278   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    76163
1279   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   113600
1280   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100000
1281   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    84720
1282   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   276800
1283   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   960000
1284   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124000
1285   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   255600
1286   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   152910
1287     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied       2   271200
1288   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       2   120000
1289   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   180000
1290   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    96800
1291   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   467097
1292   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   184800
1293   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   126400
1294   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   324405
1295   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   560000
1296   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   216000
1297   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   125600
1298   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   111200
1299   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   104000
1300   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   314075
1301   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   190356
1302   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    71920
1303   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   118400
1304   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   128800
1305   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188000
1306   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   148000
1307   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    98400
1308   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   416000
1309   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192212
1310   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   305100
1311   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   130400
1312   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   247200
1313   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   320000
1314   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   195120
1315   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   181520
1316   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   414000
1317   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   168000
1318   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   187920
1319   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   100000
1320   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   176000
1321   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   244000
1322   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000
1323   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   164000
1324   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   164000
1325   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   680000
1326   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   190035
1327   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    99263
1328   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107100
1329   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   249600
1330   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   214400
1331   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    61200
1332   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   199920
1333   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   354400
1334   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   212160

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1277         0       15       95    542500         0
1278         0       20      100     95204         0
1279         0       20      100    142000         0
1280         0       20      100    125000         0
1281         0       20      100    105900         0
1282         0       20      100    346000         0
1283         0       20      100   1200000         0
1284         0       20      100    155000         0
1285         0        5       95    284000         0
1286         0        5       95    169900         0
1287         0       20      100    339000         0
1288         0       20      100    150000         0
1289         0       20      100    225000         0
1290         0       20      100    121000         0
1291         0       20      100    583872         0
1292         0       20      100    231000         0
1293         0       20      100    158000         0
1294         0       10      100    360450         0
1295         0       20      100    700000         0
1296         0       20      100    270000         0
1297         0       20      100    157000         0
1298         0       20      100    139000         0
1299         0       20      100    130000         0
1300         0       15      100    369500         0
1301         0       20      100    237946         0
1302         0       20      100     89900         0
1303         0       20      100    148000         0
1304         0       20      100    161000         0
1305         0       20      100    235000         0
1306         0       20      100    185000         0
1307         0       20      100    123000         0
1308         0       20      100    520000         0
1309         0       20      100    240265         0
1310         0        5       95    339000         0
1311         0       20      100    163000         0
1312         0       20      100    309000         0
1313         0       20      100    400000         0
1314         0       20      100    243900         0
1315         0       20      100    226900         0
1316         0        5       95    460000         0
1317         0       20      100    210000         0
1318         0       20      100    234900         0
1319         0       20      100    125000         0
1320         0       20      100    220000         0
1321         0       20      100    305000         0
1322         0       20      100    250000         0
1323         0       20      100    205000         0
1324         0       20      100    205000         0
1325         0       20      100    850000         0
1326         0       10      100    211150         0
1327         0       15      100    116780         0
1328         0       15      100    126000         0
1329         0       15       95    312000         0
1330         0       20      100    268000         0
1331         0       20      100     76500         0
1332         0       20      100    249900         0
1333         0       20      100    443000         0
1334         0       20      100    265200         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1277           0 No MI       0                      Single Family     1 MONROE                  NY 10950   737     0 48.84
1278       95204 No MI       0                      Single Family     1 WINSTON SALEM           NC 27106   621     0 35.78
1279      142000 No MI       0                      Single Family     1 DICKINSON               TX 77539   580     0 37.43
1280      125000 No MI       0                      Single Family     1 INDIANAPOLIS            IN 46229   583     0 49.95
1281      105900 No MI       0                      Condomimium       1 NEWPORT NEWS            VA 23607   626     0 47.44
1282      346000 No MI       0                      Two Family        2 CHICAGO                 IL 60612   622     0 43.05
1283           0 No MI       0                      Single Family     1 GLENVIEW                IL 60025   660     0 40.27
1284      155000 No MI       0                      Single Family     1 PARK FOREST             IL 60466   636     0  34.7
1285      284000 No MI       0                      Condomimium       1 CHICAGO                 IL 60645   674     0    40
1286      169900 No MI       0                      Single Family     1 DIXMOOR                 IL 60426   557     0 46.31
1287      342000 No MI       0                      Single Family     1 BANNING                 CA 92220   603     0 49.99
1288           0 No MI       0                      Two Family        2 WAUKEGAN                IL 60085   644     0 34.98
1289      229000 No MI       0                      Single Family     1 TAMPA                   FL 33604   622     0 42.15
1290      121000 No MI       0                      Single Family     1 INDIAN LAND             SC 29715   587     0 35.09
1291      583872 No MI       0                      Single Family     1 RIVERSIDE               CA 92509   628     0 39.07
1292      232000 No MI       0                      Single Family     1 PHOENIX                 AZ 85017   644     0 28.45
1293      158000 No MI       0                      Single Family     1 GRIFFITH                IN 46319   602     0 48.46
1294      360450 No MI       0                      Single Family     1 GREEN BAY               WI 54313   591     0 22.98
1295      700000 No MI       0                      Two Family        2 BROOKLYN                NY 11216   684     0 45.11
1296      270000 No MI       0                      Single Family     1 KISSIMMEE               FL 34758   699     0 48.51
1297           0 No MI       0                      Single Family     1 RACINE                  WI 53402   584     0 46.71
1298      139000 No MI       0                      Single Family     1 PARK FOREST             IL 60466   597     0 44.38
1299           0 No MI       0                      Single Family     1 INDIANAPOLIS            IN 46221   617     0 44.19
1300      369500 No MI       0                      Single Family     1 HOUSTON                 TX 77008   585     0 48.25
1301      237946 No MI       0                      Two Family        2 CHICAGO                 IL 60636   648     0 48.53
1302       89900 No MI       0                      Single Family     1 HILBERT                 WI 54129   582     0 25.13
1303      148000 No MI       0                      Single Family     1 BRIDGETON               NJ  8302   606     0 42.91
1304           0 No MI       0                      Single Family     1 COLUMBUS                OH 43229   584     0 46.06
1305      235000 No MI       0                      Single Family     1 N ST PAUL               MN 55109   636     0 49.31
1306      185000 No MI       0                      Condomimium       1 CHICAGO                 IL 60622   652     0 49.52
1307      123000 No MI       0                      Single Family     1 DOLTON                  IL 60419   596     0 45.86
1308      520000 No MI       0                      Two Family        2 BROOKLYN                NY 11236   689     0 47.45
1309      240265 No MI       0                      Single Family     1 HOUSTON                 TX 77089   634     0 31.25
1310      339000 No MI       0                      Two Family        2 LYNN                    MA  1902   673     0 44.96
1311      163000 No MI       0                      Single Family     1 VILLA PARK              IL 60181   605     0 39.91
1312      309000 No MI       0                      Two Family        2 CHICAGO                 IL 60651   637     0 43.31
1313      400000 No MI       0                      Single Family     1 PALOS PARK              IL 60464   680     0 45.18
1314      243900 No MI       0                      Single Family     1 CONIFER                 CO 80433   636     0 49.59
1315      226900 No MI       0                      Single Family     1 BALDWIN TWP             MN 56371   643     0  46.9
1316      460000 No MI       0                      Four Family       4 LOWELL                  MA  1850   716     0 49.44
1317      210000 No MI       0                      Single Family     1 FORT COLLINS            CO 80525   622     0 41.97
1318      234900 No MI       0                      Single Family     1 HANOVER PARK            IL 60133   702     0 39.55
1319      125000 No MI       0                      Single Family     1 ST PAUL                 MN 55101   679     0 48.24
1320           0 No MI       0                      Single Family     1 JOLIET                  IL 60435   623     0 49.98
1321      305000 No MI       0                      Single Family     1 CHICAGO                 IL 60639   636     0 47.41
1322      250000 No MI       0                      Single Family     1 CHICAGO                 IL 60619   654     0  43.3
1323           0 No MI       0                      Single Family     1 ZIMMERMAN               MN 55398   622     0 30.48
1324      205000 No MI       0                      Condomimium       1 HIALEAH                 FL 33016   650     0 47.84
1325      850000 No MI       0                      Single Family     1 HOUSTON                 TX 77057   642     0 43.32
1326      211150 No MI       0                      Condomimium       1 MILAN                   MI 48160   640     0 39.84
1327      116780 No MI       0                      Single Family     1 GRAND PRAIRIE           TX 75052   586     0 49.45
1328      126000 No MI       0                      Single Family     1 MERRILLVILLE            IN 46410   581     0 48.08
1329      312000 No MI       0                      Single Family     1 JUPITER                 FL 33458   671     0 48.87
1330           0 No MI       0                      Single Family     1 PLAINFIELD              IL 60544   668     0 35.98
1331       76500 No MI       0                      Condomimium       1 LAKE ST LOUIS           MO 63367   624     0 37.86
1332      249900 No MI       0                      Single Family     1 OAK FOREST              IL 60452   622     0 45.74
1333           0 No MI       0                      Single Family     1 INVER GROVE HEIGHTS     MN 55076   641     0 48.44
1334      265200 No MI       0                      Condomimium       1 MIAMI                   FL 33126   658     0 45.98

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1277   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1278   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1279   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1280   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1281   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1282   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1283   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1284   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1285   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1286   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1287   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1288   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1289   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1290   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1291   Wholesale         XTA   No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1292   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1293   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1294   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1295   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1296   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1297   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1298   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1299   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1300   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1301   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1302   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1303   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1304   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1305   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1306   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1307   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1308   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1309   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1310   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1311   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1312   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1313   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1314   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1315   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1316   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1317   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1318   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1319   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1320   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1321   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1322   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1323   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1324   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1325   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1326   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1327   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1328   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1329   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1330   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1331   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1332   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1333   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1334   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1335   Fixed     Interest In Arrears    24152  24032.53  24,032.53    9.775   9.775       0.5    0    9.275   256.23
1336   Fixed     Interest In Arrears    24000  23947.16  23,947.16    10.99   10.99       0.5    0    10.49   272.64
1337   Fixed     Interest In Arrears    87000  86961.43  86,961.43     9.99    9.99       0.5    0     9.49   762.85
1338   Fixed     Interest In Arrears   150000 149887.04 149,887.04    10.77   10.77       0.5    0    10.27  1402.48
1339   Fixed     Interest In Arrears    39000  38980.61  38,980.61     9.45    9.45       0.5    0     8.95   326.52
1340   Fixed     Interest In Arrears    21998   21909.4  21,909.40    11.99   11.99       0.5    0    11.49   263.88
1341   Fixed     Interest In Arrears    51966  51917.31  51,917.31     9.75    9.75       0.5    0     9.25   446.47
1342   Fixed     Interest In Arrears    77000  76962.12  76,962.12      9.5     9.5       0.5    0        9   647.46
1343   Fixed     Interest In Arrears    25566  25553.12  25,553.12     12.6    12.6       0.5    0     12.1   274.85
1344   Fixed     Interest In Arrears    26985  26969.44  26,969.44    11.99   11.99       0.5    0    11.49   277.37
1345   Fixed     Interest In Arrears    28000  27980.89  27,980.89   11.225  11.225       0.5    0   10.725   271.43
1346   Fixed     Interest In Arrears    21400  21305.43  21,305.43       11      11       0.5    0     10.5   243.24
1347   Fixed     Interest In Arrears    55800  55759.92  55,759.92    10.99   10.99       0.5    0    10.49   530.98
1348   Fixed     Interest In Arrears   147000 146894.44 146,894.44    10.99   10.99       0.5    0    10.49  1398.81
1349   Fixed     Interest In Arrears    43000  42980.94  42,980.94     9.99    9.99       0.5    0     9.49   377.04
1350   Fixed     Interest In Arrears    92000  91977.87  91,977.87   12.775  12.775       0.5    0   12.275  1001.55
1351   Fixed     Interest In Arrears    54000  53968.87  53,968.87    11.99   11.99       0.5    0    11.49   555.04
1352   Fixed     Interest In Arrears    60000  59972.59  59,972.59     9.85    9.85       0.5    0     9.35   519.91
1353   Fixed     Interest In Arrears    40980  40956.81  40,956.81   12.075  12.075       0.5    0   11.575    423.9
1354   Fixed     Interest In Arrears    50000  49975.79  49,975.79   12.775  12.775       0.5    0   12.275   544.33
1355   Fixed     Interest In Arrears    92000   91955.5  91,955.50   12.775  12.775       0.5    0   12.275  1001.55
1356   Fixed     Interest In Arrears    88000  87929.73  87,929.73     10.5    10.5       0.5    0       10   804.98
1357   Fixed     Interest In Arrears    75000  74980.37  74,980.37     12.4    12.4       0.5    0     11.9   794.63
1358   Fixed     Interest In Arrears    34980   34959.1  34,959.10    11.83   11.83       0.5    0    11.33   355.24
1359   Fixed     Interest In Arrears    49800  49777.49  49,777.49      9.9     9.9       0.5    0      9.4   433.36
1360   Fixed     Interest In Arrears    49980  49957.98  49,957.98    10.02   10.02       0.5    0     9.52   439.35
1361   Fixed     Interest In Arrears    33720  33689.06  33,689.06     9.85    9.85       0.5    0     9.35   292.19
1362   Fixed     Interest In Arrears    46800  46788.02  46,788.02     12.5    12.5       0.5    0       12   499.48
1363   Fixed     Interest In Arrears    32000  31976.52  31,976.52    10.99   10.99       0.5    0    10.49   304.51
1364   Fixed     Interest In Arrears    50000  49975.79  49,975.79   12.775  12.775       0.5    0   12.275   544.33
1365   Fixed     Interest In Arrears    33600   33591.4  33,591.40     12.5    12.5       0.5    0       12    358.6
1366   Fixed     Interest In Arrears    48600  48586.49  48,586.49    12.13   12.13       0.5    0    11.63   504.78
1367   Fixed     Interest In Arrears    56000  55965.96  55,965.96    11.75   11.75       0.5    0    11.25   565.27
1368   Fixed     Interest In Arrears    50500  50455.37  50,455.37   10.025  10.025       0.5    0    9.525   444.11
1369   Fixed     Interest In Arrears    35600  35573.08  35,573.08    10.75   10.75       0.5    0    10.25   332.32
1370   Fixed     Interest In Arrears   130700 130595.66 130,595.66     10.5    10.5       0.5    0       10  1195.57
1371   Fixed     Interest In Arrears    68000     67965  67,965.00     12.5    12.5       0.5    0       12   725.74
1372   Fixed     Interest In Arrears    29040  29032.81  29,032.81    12.65   12.65       0.5    0    12.15   313.32
1373   Fixed     Interest In Arrears    43980  43956.86  43,956.86     12.4    12.4       0.5    0     11.9   465.97
1374   Fixed     Interest In Arrears    61100  61060.33  61,060.33    11.45   11.45       0.5    0    10.95   602.74
1375   Fixed     Interest In Arrears   102000 101923.27 101,923.27   10.775  10.775       0.5    0   10.275   954.07
1376   Fixed     Interest In Arrears   110000 109958.81 109,958.81   10.775  10.775       0.5    0   10.275   1028.9
1377   Fixed     Interest In Arrears    20000  19960.25  19,960.25   12.075  12.075       0.5    0   11.575      241
1378   Fixed     Interest In Arrears    42000  41960.85  41,960.85    9.775   9.775       0.5    0    9.275   361.62
1379   Fixed     Interest In Arrears    38000  37978.07  37,978.07    11.99   11.99       0.5    0    11.49   390.59
1380   Fixed     Interest In Arrears    40000  39988.53  39,988.53    11.99   11.99       0.5    0    11.49   411.14
1381   Fixed     Interest In Arrears    73980  73953.47  73,953.47   10.975  10.975       0.5    0   10.475   703.14
1382   Fixed     Interest In Arrears    24980  24879.38  24,879.38    11.99   11.99       0.5    0    11.49   299.65
1383   Fixed     Interest In Arrears    27100  27084.67  27,084.67   12.075  12.075       0.5    0   11.575   280.32
1384   Fixed     Interest In Arrears    17898  17827.66  17,827.66    12.25   12.25       0.5    0    11.75    217.7
1385   Fixed     Interest In Arrears    49600  49573.01  49,573.01    12.25   12.25       0.5    0    11.75   519.76
1386   Fixed     Interest In Arrears    20000  19958.03  19,958.03     11.5    11.5       0.5    0       11   233.64
1387   Fixed     Interest In Arrears    26000  25978.61  25,978.61   10.775  10.775       0.5    0   10.275    243.2
1388   Fixed     Interest In Arrears    15000  14941.88  14,941.88     12.4    12.4       0.5    0     11.9   183.91
1389   Fixed     Interest In Arrears    55000   54960.5  54,960.50    10.99   10.99       0.5    0    10.49   523.37
1390   Fixed     Interest In Arrears    15200  15141.11  15,141.11     12.4    12.4       0.5    0     11.9   186.36
1391   Fixed     Interest In Arrears    43200  43157.33  43,157.33      9.5     9.5       0.5    0        9   363.25
1392   Fixed     Interest In Arrears    23118  23069.37  23,069.37   11.475  11.475       0.5    0   10.975    269.7

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1335    256.23   4/14/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1336    272.64    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1337    762.85    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1338   1402.48   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1339    326.52   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1340    263.88   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1341    446.47   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1342    647.46    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1343    274.85   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1344    277.37   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1345    271.43   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1346    243.24   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1347    530.98   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1348   1398.81   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1349    377.04   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1350   1001.55    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1351    555.04   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1352    519.91    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1353     423.9   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1354    544.33   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1355   1001.55   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1356    804.98   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1357    794.63    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1358    355.24   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1359    433.36   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1360    439.35    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1361    292.19   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1362    499.48   4/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1363    304.51   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1364    544.33   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1365     358.6    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1366    504.78    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1367    565.27   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1368    444.11   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1369    332.32   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1370   1195.57   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1371    725.74   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1372    313.32    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1373    465.97   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
1374    602.74   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1375    954.07   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1376    1028.9    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1377       241    5/2/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1378    361.62   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1379    390.59   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1380    411.14    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1381    703.14   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1382    299.65   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1383    280.32   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1384     217.7   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1385    519.76   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1386    233.64    5/9/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1387     243.2   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1388    183.91   4/26/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1389    523.37   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1390    186.36    5/3/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1391    363.25   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1392     269.7    5/4/2006  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>
1335   Not a Balloon Loan 15 YR FXD    0      0
1336   Not a Balloon Loan 15 YR FXD    0      0
1337   Not a Balloon Loan 30 YR FXD    0      0
1338   Not a Balloon Loan 30 YR FXD    0      0
1339   Not a Balloon Loan 30 YR FXD    0      0
1340   Not a Balloon Loan 15 YR FXD    0      0
1341   Not a Balloon Loan 30 YR FXD    0      0
1342   Not a Balloon Loan 30 YR FXD    0      0
1343   Not a Balloon Loan 30 YR FXD    0      0
1344   Not a Balloon Loan 30 YR FXD    0      0
1345   Not a Balloon Loan 30 YR FXD    0      0
1346   Not a Balloon Loan 15 YR FXD    0      0
1347   Not a Balloon Loan 30 YR FXD    0      0
1348   Not a Balloon Loan 30 YR FXD    0      0
1349   Not a Balloon Loan 30 YR FXD    0      0
1350   Not a Balloon Loan 30 YR FXD    0      0
1351   Not a Balloon Loan 30 YR FXD    0      0
1352   Not a Balloon Loan 30 YR FXD    0      0
1353   Not a Balloon Loan 30 YR FXD    0      0
1354   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
1358   Not a Balloon Loan 30 YR FXD    0      0
1359   Not a Balloon Loan 30 YR FXD    0      0
1360   Not a Balloon Loan 30 YR FXD    0      0
1361   Not a Balloon Loan 30 YR FXD    0      0
1362   Not a Balloon Loan 30 YR FXD    0      0
1363   Not a Balloon Loan 30 YR FXD    0      0
1364   Not a Balloon Loan 30 YR FXD    0      0
1365   Not a Balloon Loan 30 YR FXD    0      0
1366   Not a Balloon Loan 30 YR FXD    0      0
1367   Not a Balloon Loan 30 YR FXD    0      0
1368   Not a Balloon Loan 30 YR FXD    0      0
1369   Not a Balloon Loan 30 YR FXD    0      0
1370   Not a Balloon Loan 30 YR FXD    0      0
1371   Not a Balloon Loan 30 YR FXD    0      0
1372   Not a Balloon Loan 30 YR FXD    0      0
1373   Not a Balloon Loan 30 YR FXD    0      0
1374   Not a Balloon Loan 30 YR FXD    0      0
1375   Not a Balloon Loan 30 YR FXD    0      0
1376   Not a Balloon Loan 30 YR FXD    0      0
1377   Not a Balloon Loan 15 YR FXD    0      0
1378   Not a Balloon Loan 30 YR FXD    0      0
1379   Not a Balloon Loan 30 YR FXD    0      0
1380   Not a Balloon Loan 30 YR FXD    0      0
1381   Not a Balloon Loan 30 YR FXD    0      0
1382   Not a Balloon Loan 15 YR FXD    0      0
1383   Not a Balloon Loan 30 YR FXD    0      0
1384   Not a Balloon Loan 15 YR FXD    0      0
1385   Not a Balloon Loan 30 YR FXD    0      0
1386   Not a Balloon Loan 15 YR FXD    0      0
1387   Not a Balloon Loan 30 YR FXD    0      0
1388   Not a Balloon Loan 15 YR FXD    0      0
1389   Not a Balloon Loan 30 YR FXD    0      0
1390   Not a Balloon Loan 15 YR FXD    0      0
1391   Not a Balloon Loan 30 YR FXD    0      0
1392   Not a Balloon Loan 15 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1335            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1336            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1337            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1338            0          0       0        0        0        0       0   10.77          0 00/00/0000 00/00/0000
1339            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1340            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1341            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1342            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1343            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1344            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1345            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1346            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1347            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1348            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1349            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1350            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1351            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1352            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
1353            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1354            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1355            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1356            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1357            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1358            0          0       0        0        0        0       0   11.83          0 00/00/0000 00/00/0000
1359            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
1360            0          0       0        0        0        0       0   10.02          0 00/00/0000 00/00/0000
1361            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
1362            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1363            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1364            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1365            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1366            0          0       0        0        0        0       0   12.13          0 00/00/0000 00/00/0000
1367            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1368            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
1369            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1370            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1371            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1372            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
1373            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1374            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1375            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1376            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1377            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1378            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1379            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1380            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1381            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1382            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1383            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1384            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1385            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1386            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1387            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1388            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1389            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1390            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1391            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1392            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1335   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    96608
1336   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied    2   128000
1337   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   348000
1338   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   600000
1339   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
1340   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    87992
1341   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   207866
1342   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   308000
1343   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   102264
1344   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   152915
1345   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   112000
1346   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    85600
1347   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   223200
1348   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   588000
1349   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   172000
1350   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   368000
1351   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   306000
1352   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   240000
1353   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   163920
1354   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   200000
1355   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   368000
1356   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   352000
1357   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   300000
1358   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   139920
1359   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   224000
1360   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   199920
1361   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   191080
1362   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   249600
1363   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
1364   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   200000
1365   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   134400
1366   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   194400
1367   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   224000
1368   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   202000
1369   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   142400
1370   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   522800
1371   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   272000
1372   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   116160
1373   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   175920
1374   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   244400
1375   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   408000
1376   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   440000
1377   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    80000
1378   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   168000
1379   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   152000
1380   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   160000
1381   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   295920
1382   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    99920
1383   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   108400
1384   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    71589
1385   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   198400
1386   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    80000
1387   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   104000
1388   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    60000
1389   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220000
1390   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    60800
1391   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172800
1392   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    92472

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1335         0       20      100    120760         0
1336         0       15       95    160000         0
1337         0       20      100    435000         0
1338         0       20      100    750000         0
1339         0       20      100    195000         0
1340         0       20      100    109990         0
1341         0       20      100    259833         0
1342         0       20      100    385000         0
1343         0       20      100    127830         0
1344         0       15      100    179900         0
1345         0       20      100    140000         0
1346         0       20      100    107000         0
1347         0       20      100    279000         0
1348         0       20      100    735000         0
1349         0       20      100    215000         0
1350         0       20      100    460000         0
1351         0       15      100    360000         0
1352         0       20      100    300000         0
1353         0       20      100    204900         0
1354         0       20      100    250000         0
1355         0       20      100    460000         0
1356         0       20      100    440000         0
1357         0       20      100    375000         0
1358         0       20      100    174900         0
1359         0    17.79    97.79    280000         0
1360         0       20      100    249900         0
1361         0       15      100    224800         0
1362         0       15       95    312000         0
1363         0       20      100    160000         0
1364         0       20      100    250000         0
1365         0       20      100    168000         0
1366         0       20      100    243000         0
1367         0       20      100    280000         0
1368         0       20      100    252500         0
1369         0       20      100    178000         0
1370         0       20      100    653500         0
1371         0       20      100    340000         0
1372         0       20      100    145200         0
1373         0       20      100    219900         0
1374         0       20      100    305500         0
1375         0       20      100    510000         0
1376         0       20      100    550000         0
1377         0       20      100    100000         0
1378         0       20      100    210000         0
1379         0     19.9    99.48    191000         0
1380         0       20      100    200000         0
1381         0       20      100    369900         0
1382         0       20      100    124900         0
1383         0       20      100    135500         0
1384         0       20      100     89486         0
1385         0       20      100    248000         0
1386         0       20      100    100000         0
1387         0       20      100    130000         0
1388         0       20      100     75000         0
1389         0       20      100    275000         0
1390         0       20      100     76000         0
1391         0       20      100    216000         0
1392         0       20      100    115590         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1335      120760 No MI       0                      Single Family     1 CYPRESS                 TX 77433   682     0 18.89
1336           0 No MI       0                      Single Family     1 GRAPEVINE               TX 76051   609     0 23.12
1337      435000 No MI       0                      Single Family     1 ST. ALBANS              NY 11412   652     0 48.56
1338      750000 No MI       0                      Single Family     1 MIAMI                   FL 33157   729     0 43.97
1339      195000 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80922   685     0 29.32
1340      109990 No MI       0                      Single Family     1 BENNETT                 CO 80102   605     0  48.3
1341      259833 No MI       0                      Single Family     1 MADISON                 WI 53713   641     0 25.16
1342      385000 No MI       0                      Single Family     1 LEVITTOWN               NY 11756   685     0  46.8
1343      127830 No MI       0                      Single Family     1 KATY                    TX 77449   586     0 39.64
1344      179900 No MI       0                      Single Family     1 SAINT PAUL              MN 55106   593     0 49.62
1345      140000 No MI       0                      Single Family     1 CHICAGO                 IL 60649   665     0 39.47
1346      107000 No MI       0                      Single Family     1 HARPER WOODS            MI 48225   634     0 36.94
1347      279000 No MI       0                      Single Family     1 CHICAGO                 IL 60645   605     0 46.99
1348      735000 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55408   658     0 47.07
1349           0 No MI       0                      Single Family     1 HARVARD                 IL 60033   654     0 48.85
1350      460000 No MI       0                      Single Family     1 HOUSTON                 TX 77007   629     0 34.87
1351      360000 No MI       0                      Single Family     1 PORT ST. LUCIE          FL 34952   657     0  49.9
1352      300000 No MI       0                      Single Family     1 CHICAGO                 IL 60707   668     0 49.17
1353      204900 No MI       0                      Single Family     1 BIG LAKE                MN 55309   609     0 43.25
1354           0 No MI       0                      Single Family     1 FRANKSVILLE             WI 53126   643     0 49.88
1355      460000 No MI       0                      Single Family     1 HOUSTON                 TX 77007   632     0 39.32
1356      440000 No MI       0                      Single Family     1 STAFFORD                VA 22406   592     0 49.99
1357           0 No MI       0                      Single Family     1 DOWNERS GROVE           IL 60516   581     0 26.61
1358      174900 No MI       0                      Single Family     1 DELTONA                 FL 32725   604     0 37.68
1359           0 No MI       0                      Single Family     1 SUNRISE BEACH           MO 65079   642     0 46.49
1360      249900 No MI       0                      Two Family        2 CICERO                  IL 60804   680     0 35.84
1361      224800 No MI       0                      Single Family     1 DELTONA                 FL 32738   687     0  39.4
1362           0 No MI       0                      Two Family        2 CHICAGO                 IL 60651   630     0 39.74
1363      160000 No MI       0                      Single Family     1 YPSILANTI               MI 48198   619     0 48.38
1364      250000 No MI       0                      Single Family     1 VADNAIS HEIGHTS         MN 55127   623     0 46.75
1365      168000 No MI       0                      Single Family     1 DOLTON                  IL 60419   585     0 46.88
1366      243000 No MI       0                      Single Family     1 CHICAGO                 IL 60655   607     0 47.16
1367      280000 No MI       0                      Single Family     1 CHICAGO                 IL 60629   615     0 49.57
1368      252500 No MI       0                      Single Family     1 KISSIMMEE               FL 34747   712     0 39.04
1369           0 No MI       0                      Single Family     1 WAUKEGAN                IL 60087   633     0 47.29
1370      653500 No MI       0                      Single Family     1 SOUTHBURY               CT  6488   603     0 45.08
1371      340000 No MI       0                      Two Family        2 CHICAGO                 IL 60644   627     0 46.46
1372           0 No MI       0                      Single Family     1 CARTHAGE                MO 64836   594     0 45.54
1373      219900 No MI       0                      Single Family     1 EAST PROVIDENCE         RI  2914   596     0 46.34
1374      305500 No MI       0                      Single Family     1 WAUKEGAN                IL 60085   645     0 48.22
1375      510000 No MI       0                      Two Family        2 SPRINGFIELD GARDENS     NY 11434   658     0 47.37
1376      550000 No MI       0                      Two Family        2 BROOKLYN                NY 11213   710     0 41.21
1377      100000 No MI       0                      Single Family     1 YARNELL                 AZ 85362   610     0 35.09
1378           0 No MI       0                      Single Family     1 ST. PAUL                MN 55119   688     0 49.76
1379      191000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   614     0 49.97
1380      200000 No MI       0                      Single Family     1 HOUSTON                 TX 77096   586     0 35.61
1381      369900 No MI       0                      Single Family     1 CHICAGO                 IL 60656   665     0 46.07
1382      124900 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   629     0 48.84
1383      135500 No MI       0                      Single Family     1 OMAHA                   NE 68122   609     0 49.48
1384       89486 No MI       0                      Single Family     1 CRAWFORDVILLE           FL 32327   586     0 45.89
1385      248000 No MI       0                      Single Family     1 CHICAGO                 IL 60629   592     0 47.92
1386           0 No MI       0                      Single Family     1 HARVARD                 IL 60033   617     0 49.95
1387      130000 No MI       0                      Single Family     1 BALTIMORE               MD 21222   715     0 40.37
1388       75000 No MI       0                      Single Family     1 ST LOUIS                MO 63115   589     0 49.63
1389      275000 No MI       0                      Two Family        2 NEW BEDFORD             MA  2746   661     0 48.15
1390       76000 No MI       0                      Single Family     1 SPRINGFIELD             IL 62702   606     0 51.64
1391      216000 No MI       0                      Single Family     1 AURORA                  CO 80017   677     0 46.58
1392      115590 No MI       0                      Single Family     1 CALUMET CITY            IL 60409   630     0 26.12

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1335   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1336   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1337   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1338   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1339   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1340   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1341   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1342   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1343   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1344   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1345   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1346   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1347   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1348   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1349   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1350   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1351   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1352   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1353   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1354   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1355   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1356   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1357   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1358   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1359   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1360   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1361   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1362   Wholesale         XTA+  Yes      7/1/2006 8/1/2006     0     0     0      0      FHLT 2006-SA
1363   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1364   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1365   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1366   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1367   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1368   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1369   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1370   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1371   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1372   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1373   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1374   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1375   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1376   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1377   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1378   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1379   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1380   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1381   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1382   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1383   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1384   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1385   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1386   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1387   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1388   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1389   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1390   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1391   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1392   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1393   Fixed     Interest In Arrears    33000  32990.71  32,990.71   12.075  12.075       0.5    0   11.575   341.35
1394   Fixed     Interest In Arrears    30180  30162.59  30,162.59    11.99   11.99       0.5    0    11.49   310.21
1395   Fixed     Interest In Arrears    45980  45958.12  45,958.12    12.85   12.85       0.5    0    12.35   503.25
1396   Fixed     Interest In Arrears    63000  62959.53  62,959.53     11.5    11.5       0.5    0       11   623.89
1397   Fixed     Interest In Arrears    77000  76928.23  76,928.23    9.775   9.775       0.5    0    9.275   662.97
1398   Fixed     Interest In Arrears    63660   63634.7  63,634.70     10.5    10.5       0.5    0       10   582.33
1399   Fixed     Interest In Arrears    21300  21214.93  21,214.93    12.08   12.08       0.5    0    11.58   256.74
1400   Fixed     Interest In Arrears    39800  39772.85  39,772.85   11.225  11.225       0.5    0   10.725   385.81
1401   Fixed     Interest In Arrears    20580  20501.77  20,501.77     12.6    12.6       0.5    0     12.1      255
1402   Fixed     Interest In Arrears    27100   27090.8  27,090.80   11.225  11.225       0.5    0   10.725    262.7
1403   Fixed     Interest In Arrears   160000 159942.63 159,942.63   10.975  10.975       0.5    0   10.475   1520.7
1404   Fixed     Interest In Arrears    23200  23152.78  23,152.78   11.825  11.825       0.5    0   11.325   275.84
1405   Fixed     Interest In Arrears    61980  61930.52  61,930.52     10.5    10.5       0.5    0       10   566.96
1406   Fixed     Interest In Arrears    31500   31470.6  31,470.60     9.77    9.77       0.5    0     9.27    271.1
1407   Fixed     Interest In Arrears    70000  69949.73  69,949.73    10.99   10.99       0.5    0    10.49    666.1
1408   Fixed     Interest In Arrears    32250  32219.78  32,219.78     9.75    9.75       0.5    0     9.25   277.08
1409   Fixed     Interest In Arrears    27000  26984.44  26,984.44    11.99   11.99       0.5    0    11.49   277.52
1410   Fixed     Interest In Arrears    47980  47954.73  47,954.73     12.4    12.4       0.5    0     11.9   508.36
1411   Fixed     Interest In Arrears    48700   48679.3  48,679.30    13.35   13.35       0.5    0    12.85   552.08
1412   Fixed     Interest In Arrears    34800  34765.62  34,765.62      9.5     9.5       0.5    0        9   292.62
1413   Fixed     Interest In Arrears    30500  30469.56  30,469.56     9.45    9.45       0.5    0     8.95   255.35
1414   Fixed     Interest In Arrears    29300  29277.82  29,277.82    10.75   10.75       0.5    0    10.25   273.52
1415   Fixed     Interest In Arrears    34800  34765.26  34,765.26     9.45    9.45       0.5    0     8.95   291.35
1416   Fixed     Interest In Arrears    27200  27178.23  27,178.23    10.49   10.49       0.5    0     9.99   248.61
1417   Fixed     Interest In Arrears    24000  23908.78  23,908.78     12.6    12.6       0.5    0     12.1   297.37
1418   Fixed     Interest In Arrears   107060 107021.82 107,021.82       11      11       0.5    0     10.5  1019.56
1419   Fixed     Interest In Arrears    78280  78251.93  78,251.93   10.975  10.975       0.5    0   10.475   744.01
1420   Fixed     Interest In Arrears    21800  21714.33  21,714.33    12.25   12.25       0.5    0    11.75   265.16
1421   Fixed     Interest In Arrears    21000   20953.7  20,953.70   10.975  10.975       0.5    0   10.475   238.36
1422   Fixed     Interest In Arrears    56400  56363.58  56,363.58   11.475  11.475       0.5    0   10.975   557.45
1423   Fixed     Interest In Arrears    56000  55970.53  55,970.53     12.4    12.4       0.5    0     11.9   593.33
1424   Fixed     Interest In Arrears    59600   59557.2  59,557.20    10.99   10.99       0.5    0    10.49   567.14
1425   Fixed     Interest In Arrears    77000  76965.86  76,965.86     9.99    9.99       0.5    0     9.49   675.17
1426   Fixed     Interest In Arrears    73000  72980.57  72,980.57   12.325  12.325       0.5    0   11.825    769.2
1427   Fixed     Interest In Arrears    37630  37619.98  37,619.98   12.325  12.325       0.5    0   11.825   396.51
1428   Fixed     Interest In Arrears    50000  49986.24  49,986.24   12.175  12.175       0.5    0   11.675   521.05
1429   Fixed     Interest In Arrears   111000 110960.63 110,960.63   11.025  11.025       0.5    0   10.525  1059.18
1430   Fixed     Interest In Arrears    39000  38991.13  38,991.13   13.025  13.025       0.5    0   12.525   432.18
1431   Fixed     Interest In Arrears   118800 118764.27 118,764.27   11.775  11.775       0.5    0   11.275  1201.46
1432   Fixed     Interest In Arrears   115000 114918.05 114,918.05   11.025  11.025       0.5    0   10.525  1097.35
1433   Fixed     Interest In Arrears    29200  29190.09  29,190.09    11.23   11.23       0.5    0    10.73   283.17
1434   Fixed     Interest In Arrears    52000  51948.63  51,948.63      9.5     9.5       0.5    0        9   437.25
1435   Fixed     Interest In Arrears   120000 119887.57 119,887.57     9.75    9.75       0.5    0     9.25  1030.99
1436   Fixed     Interest In Arrears    16897  16865.81  16,865.81    12.85   12.85       0.5    0    12.35   212.13
1437   Fixed     Interest In Arrears    34000  33969.78  33,969.78       10      10       0.5    0      9.5   298.38
1438   Fixed     Interest In Arrears    73000  72969.71  72,969.71     10.3    10.3       0.5    0      9.8   656.87
1439   Fixed     Interest In Arrears    33000  32832.64  32,832.64      9.5     9.5       0.5    0        9    344.6
1440   Fixed     Interest In Arrears    57800  57766.67  57,766.67    11.99   11.99       0.5    0    11.49    594.1
1441   Fixed     Interest In Arrears    24980  24927.45  24,927.45   11.475  11.475       0.5    0   10.975   291.42
1442   Fixed     Interest In Arrears    40100  40088.52  40,088.52       12      12       0.5    0     11.5   412.48
1443   Fixed     Interest In Arrears    48000  47979.97  47,979.97   10.275  10.275       0.5    0    9.775   431.03
1444   Fixed     Interest In Arrears    30000  29991.88  29,991.88    12.25   12.25       0.5    0    11.75   314.37
1445   Fixed     Interest In Arrears    30250  30230.56  30,230.56     11.5    11.5       0.5    0       11   299.57
1446   Fixed     Interest In Arrears   210000  209906.9 209,906.90     9.99    9.99       0.5    0     9.49  1841.35
1447   Fixed     Interest In Arrears    95000  94960.37  94,960.37   10.275  10.275       0.5    0    9.775   853.07
1448   Fixed     Interest In Arrears    37000  36975.97  36,975.97    11.45   11.45       0.5    0    10.95      365
1449   Fixed     Interest In Arrears    52600  52584.16  52,584.16    11.77   11.77       0.5    0    11.27   531.76
1450   Fixed     Interest In Arrears    36000  35981.89  35,981.89     12.6    12.6       0.5    0     12.1   387.01

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1393    341.35   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1394    310.21   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1395    503.25   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1396    623.89   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1397    662.97   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1398    582.33   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1399    256.74   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1400    385.81   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1401       255   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
1402     262.7    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1403    1520.7   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1404    275.84    5/9/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1405    566.96   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1406     271.1   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1407     666.1   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1408    277.08   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1409    277.52   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1410    508.36   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1411    552.08    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1412    292.62   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1413    255.35   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1414    273.52   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1415    291.35   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1416    248.61   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1417    297.37   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1418   1019.56    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1419    744.01   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1420    265.16   4/26/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1421    238.36    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1422    557.45   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1423    593.33   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1424    567.14   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1425    675.17    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1426     769.2   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1427    396.51   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1428    521.05    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1429   1059.18   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1430    432.18    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1431   1201.46   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1432   1097.35   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1433    283.17    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1434    437.25   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1435   1030.99   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1436    212.13    5/9/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1437    298.38   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1438    656.87   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1439     344.6   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1440     594.1   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1441    291.42   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1442    412.48    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1443    431.03    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1444    314.37    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1445    299.57   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1446   1841.35   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1447    853.07    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1448       365    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1449    531.76    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1450    387.01   4/21/2006  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>
1393   Not a Balloon Loan 30 YR FXD    0      0
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   Not a Balloon Loan 30 YR FXD    0      0
1398   Not a Balloon Loan 30 YR FXD    0      0
1399   Not a Balloon Loan 15 YR FXD    0      0
1400   Not a Balloon Loan 30 YR FXD    0      0
1401   Not a Balloon Loan 15 YR FXD    0      0
1402   Not a Balloon Loan 30 YR FXD    0      0
1403   Not a Balloon Loan 30 YR FXD    0      0
1404   Not a Balloon Loan 15 YR FXD    0      0
1405   Not a Balloon Loan 30 YR FXD    0      0
1406   Not a Balloon Loan 30 YR FXD    0      0
1407   Not a Balloon Loan 30 YR FXD    0      0
1408   Not a Balloon Loan 30 YR FXD    0      0
1409   Not a Balloon Loan 30 YR FXD    0      0
1410   Not a Balloon Loan 30 YR FXD    0      0
1411   Not a Balloon Loan 30 YR FXD    0      0
1412   Not a Balloon Loan 30 YR FXD    0      0
1413   Not a Balloon Loan 30 YR FXD    0      0
1414   Not a Balloon Loan 30 YR FXD    0      0
1415   Not a Balloon Loan 30 YR FXD    0      0
1416   Not a Balloon Loan 30 YR FXD    0      0
1417   Not a Balloon Loan 15 YR FXD    0      0
1418   Not a Balloon Loan 30 YR FXD    0      0
1419   Not a Balloon Loan 30 YR FXD    0      0
1420   Not a Balloon Loan 15 YR FXD    0      0
1421   Not a Balloon Loan 15 YR FXD    0      0
1422   Not a Balloon Loan 30 YR FXD    0      0
1423   Not a Balloon Loan 30 YR FXD    0      0
1424   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
1428   Not a Balloon Loan 30 YR FXD    0      0
1429   Not a Balloon Loan 30 YR FXD    0      0
1430   Not a Balloon Loan 30 YR FXD    0      0
1431   Not a Balloon Loan 30 YR FXD    0      0
1432   Not a Balloon Loan 30 YR FXD    0      0
1433   Not a Balloon Loan 30 YR FXD    0      0
1434   Not a Balloon Loan 30 YR FXD    0      0
1435   Not a Balloon Loan 30 YR FXD    0      0
1436   Not a Balloon Loan 15 YR FXD    0      0
1437   Not a Balloon Loan 30 YR FXD    0      0
1438   Not a Balloon Loan 30 YR FXD    0      0
1439   Not a Balloon Loan 15 YR FXD    0      0
1440   Not a Balloon Loan 30 YR FXD    0      0
1441   Not a Balloon Loan 15 YR FXD    0      0
1442   Not a Balloon Loan 30 YR FXD    0      0
1443   Not a Balloon Loan 30 YR FXD    0      0
1444   Not a Balloon Loan 30 YR FXD    0      0
1445   Not a Balloon Loan 30 YR FXD    0      0
1446   Not a Balloon Loan 30 YR FXD    0      0
1447   Not a Balloon Loan 30 YR FXD    0      0
1448   Not a Balloon Loan 30 YR FXD    0      0
1449   Not a Balloon Loan 30 YR FXD    0      0
1450   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1393            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1394            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1395            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1396            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1397            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1398            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1399            0          0       0        0        0        0       0   12.08          0 00/00/0000 00/00/0000
1400            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1401            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1402            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1403            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1404            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
1405            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1406            0          0       0        0        0        0       0    9.77          0 00/00/0000 00/00/0000
1407            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1408            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1409            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1410            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1411            0          0       0        0        0        0       0   13.35          0 00/00/0000 00/00/0000
1412            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1413            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1414            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1415            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1416            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1417            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1418            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1419            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1420            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1421            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1422            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1423            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1424            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1425            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1426            0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
1427            0          0       0        0        0        0       0  12.325          0   6/1/2006   6/1/2006
1428            0          0       0        0        0        0       0  12.175          0   7/1/2006   7/1/2006
1429            0          0       0        0        0        0       0  11.025          0   6/1/2006   6/1/2006
1430            0          0       0        0        0        0       0  13.025          0   7/1/2006   7/1/2006
1431            0          0       0        0        0        0       0  11.775          0   6/1/2006   6/1/2006
1432            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1433            0          0       0        0        0        0       0   11.23          0 00/00/0000 00/00/0000
1434            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1435            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1436            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1437            0          0       0        0        0        0       0      10          0 00/00/0000 00/00/0000
1438            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
1439            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1440            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1441            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1442            0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
1443            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
1444            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1445            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1446            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1447            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
1448            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1449            0          0       0        0        0        0       0   11.77          0 00/00/0000 00/00/0000
1450            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1393   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   132000
1394   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   120720
1395   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   183920
1396   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   252000
1397   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   308000
1398   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   254640
1399   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    85200
1400   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   159200
1401   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    82320
1402   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   108400
1403   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   640000
1404   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    92800
1405   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   247920
1406   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   168000
1407   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   280000
1408   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   182750
1409   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   108000
1410   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   191920
1411   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   194800
1412   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   139200
1413   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   122000
1414   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   117200
1415   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   139200
1416   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   108800
1417   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    96000
1418   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   428240
1419   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   313120
1420   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   196200
1421   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    84000
1422   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   225600
1423   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   224000
1424   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   238400
1425   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   308000
1426     7/1/2006   7/1/2006       0 Cash Out Refi    Full          Owner Occupied    2   292000
1427     7/1/2006   7/1/2006       0 Purchase         Full          Owner Occupied    2   338670
1428     8/1/2006   8/1/2006       0 Purchase         Full          Owner Occupied    2   200000
1429     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   444000
1430     8/1/2006   8/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   156000
1431     7/1/2006   7/1/2006       0 Purchase         Stated Doc    Owner Occupied    2   475200
1432   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   460000
1433   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   116800
1434   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   208000
1435   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   480000
1436   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   152068
1437   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   306000
1438   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   292000
1439   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   297000
1440   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   231200
1441   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    99920
1442   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   340850
1443   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   192000
1444   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   120000
1445   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   544500
1446   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   840000
1447   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   380000
1448   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   148000
1449   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   210400
1450   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   204000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1393         0       20      100    165000         0
1394         0       20      100    150900         0
1395         0       20      100    229900         0
1396         0       20      100    315000         0
1397         0       20      100    385000         0
1398         0       20      100    318300         0
1399         0       20      100    106500         0
1400         0       20      100    199000         0
1401         0       20      100    102900         0
1402         0       20      100    135500         0
1403         0       20      100    800000         0
1404         0       20      100    116000         0
1405         0       20      100    309900         0
1406         0       15       95    210000         0
1407         0       20      100    350000         0
1408         0       15      100    215000         0
1409         0       20      100    135000         0
1410         0       20      100    239900         0
1411         0       20      100    243500         0
1412         0       20      100    174000         0
1413         0       20      100    152500         0
1414         0       20      100    146500         0
1415         0       20      100    174000         0
1416         0       20      100    136000         0
1417         0       20      100    120000         0
1418         0       20      100    535300         0
1419         0       20      100    391400         0
1420         0       10      100    218000         0
1421         0       20      100    105000         0
1422         0       20      100    282000         0
1423         0       20      100    280000         0
1424         0       20      100    298000         0
1425         0       20      100    385000         0
1426         0       20      100    365000         0
1427         0       10      100    400000         0
1428         0       20      100    250000         0
1429         0       20      100    555000         0
1430         0       20      100    195000         0
1431         0       20      100    595000         0
1432         0       20      100    575000         0
1433         0       20      100    146000         0
1434         0       20      100    260000         0
1435         0       20      100    600000         0
1436         0       10      100    168965         0
1437         0       10      100    340000         0
1438         0       20      100    365000         0
1439         0       10      100    330000         0
1440         0       20      100    289000         0
1441         0       20      100    124900         0
1442         0       10       95    401000         0
1443         0       20      100    240000         0
1444         0       20      100    150000         0
1445         0        5       95    605000         0
1446         0       20      100   1050000         0
1447         0       20      100    475000         0
1448         0       20      100    185000         0
1449         0       20      100    263000         0
1450         0       15      100    240000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1393      165000 No MI       0                      Single Family     1 HOUSTON                 TX 77009   604     0 34.66
1394      150900 No MI       0                      Single Family     1 POOLER                  GA 31322   622     0 43.57
1395      229900 No MI       0                      Single Family     1 SUMMIT ARGO             IL 60501   593     0 48.82
1396           0 No MI       0                      Single Family     1 AURORA                  CO 80015   615     0 43.76
1397           0 No MI       0                      Single Family     1 ATTLEBORO               MA  2703   655     0 49.41
1398      318300 No MI       0                      Two Family        2 JERSEY CITY             NJ  7305   695     0 30.16
1399      106500 No MI       0                      Single Family     1 GARLAND                 TX 75043   601     0 51.22
1400      199000 No MI       0                      Single Family     1 CHICAGO                 IL 60652   623     0 48.95
1401      102900 No MI       0                      Single Family     1 LINCOLN PARK            MI 48146   585     0 45.21
1402      135500 No MI       0                      Single Family     1 MISSOURI CITY           TX 77489   630     0 49.94
1403           0 No MI       0                      Two Family        2 COLLEGE POINT           NY 11356   660     0 45.26
1404           0 No MI       0                      Single Family     1 NIXA                    MO 65714   613     0 25.84
1405      309900 No MI       0                      Single Family     1 OTSEGO                  MN 55301   731     0 42.54
1406      210000 No MI       0                      Single Family     1 STERLING HEIGHTS        MI 48310   685     0 47.99
1407           0 No MI       0                      Single Family     1 LAKE ZURICH             IL 60047   673     0  42.1
1408           0 No MI       0                      Single Family     1 SAINT PAUL              MN 55117   680     0 48.19
1409           0 No MI       0                      Single Family     1 WYOMING                 MI 49509   604     0  45.1
1410      239900 No MI       0                      Single Family     1 NAPERVILLE              IL 60563   593     0 50.43
1411      243500 No MI       0                      Single Family     1 NORMAN                  OK 73071   582     0  48.8
1412      174000 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80917   643     0  31.1
1413      152500 No MI       0                      Single Family     1 NORCROSS                GA 30071   683     0  42.3
1414      146500 No MI       0                      Single Family     1 HUMBLE                  TX 77346   670     0 49.57
1415      174000 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30043   680     0 37.33
1416           0 No MI       0                      Single Family     1 STURGEON BAY            WI 54235   629     0 43.13
1417      120000 No MI       0                      Single Family     1 CROSBY                  TX 77532   586     0 47.46
1418      535300 No MI       0                      Two Family        2 BROOKLYN                NY 11236   630     0 37.34
1419      391400 No MI       0                      Single Family     1 BRENTWOOD               NY 11717   666     0 41.94
1420      218000 No MI       0                      Single Family     1 RAEFORD                 NC 28376   583     0 38.44
1421      105000 No MI       0                      Single Family     1 CHICAGO                 IL 60617   664     0  42.6
1422      282000 No MI       0                      Single Family     1 FORT COLLINS            CO 80526   621     0  34.3
1423           0 No MI       0                      Single Family     1 CHICAGO                 IL 60629   638     0 42.79
1424      298000 No MI       0                      Single Family     1 VOORHEES                NJ  8043   640     0 38.64
1425      385000 No MI       0                      Two Family        2 PATCHOGUE               NY 11772   686     0 39.22
1426           0 No MI       0                      Single Family     1 BAKERSFIELD             CA 93312   602     0 38.93
1427      376300 No MI       0                      Single Family     1 DETROIT                 MI 48221   602     0 43.86
1428      250000 No MI       0                      Single Family     1 DELANO                  CA 93215   617     0 49.67
1429      555000 No MI       0                      Single Family     1 HAWAIIAN GARDENS        CA 90716   736     0 43.62
1430      195000 No MI       0                      Single Family     1 LAS VEGAS               NV 89107   624     0 45.34
1431      594000 No MI       0                      Single Family     1 SAN DIEGO               CA 92106   684     0 47.08
1432      575000 No MI       0                      Single Family     1 TEMECULA                CA 92592   693     0 49.81
1433      146000 No MI       0                      Single Family     1 HOBART                  IN 46342   627     0 37.48
1434           0 No MI       0                      Single Family     1 RUTHER GLEN             VA 22546   702     0 46.97
1435      600000 No MI       0                      Single Family     1 MIAMI                   FL 33157   672     0 48.54
1436      168965 No MI       0                      Single Family     1 PENSACOLA               FL 32526   581     0 38.99
1437      340000 No MI       0                      Single Family     1 WALKERSVILLE            MD 21793   645     0 44.57
1438           0 No MI       0                      Single Family     1 BERLIN                  CT  6037   647     0  36.6
1439      330000 No MI       0                      Single Family     1 CHICAGO                 IL 60656   586     0 33.51
1440      289000 No MI       0                      Single Family     1 PUYALLUP                WA 98375   597     0 49.58
1441      124900 No MI       0                      Single Family     1 LANSING                 IL 60438   628     0 31.12
1442           0 No MI       0                      Single Family     1 LITTLETON               CO 80120   593     0 49.68
1443      240000 No MI       0                      Single Family     1 GLENDALE HEIGHTS        IL 60139   721     0 49.55
1444           0 No MI       0                      Single Family     1 ROCKFORD                IL 61107   617     0 43.51
1445           0 No MI       0                      Single Family     1 HENDERSON               NV 89074   570     0 46.07
1446           0 No MI       0                      Single Family     1 PLANTATION              FL 33325   647     0 22.73
1447      475000 No MI       0                      Two Family        2 CHICAGO                 IL 60609   775     0 49.07
1448      185000 No MI       0                      Condomimium       1 ALSIP                   IL 60803   645     0 45.97
1449           0 No MI       0                      Single Family     1 RICHFIELD               MN 55423   629     0 47.35
1450           0 No MI       0                      Single Family     1 LOCKBOURNE              OH 43137   599     0 42.82

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1393   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1394   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1395   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1396   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1397   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1398   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1399   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1400   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1401   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1402   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1403   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1404   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1405   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1406   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1407   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1408   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1409   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1410   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1411   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1412   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1413   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1414   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1415   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1416   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1417   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1418   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1419   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1420   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1421   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1422   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1423   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1424   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1425   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1426   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1427   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1428   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1429   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1430   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1431   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1432   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1433   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1434   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1435   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1436   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1437   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1438   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1439   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1440   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1441   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1442   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1443   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1444   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
1445   Wholesale         AXP   No       7/1/2006 5/1/2006     1     0     0      0      FHLT 2006-SA
1446   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1447   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1448   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1449   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1450   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1451   Fixed     Interest In Arrears    71300  71256.66  71,256.66    11.75   11.75       0.5    0    11.25   719.71
1452   Fixed     Interest In Arrears    33990  33960.11  33,960.11    10.05   10.05       0.5    0     9.55   299.55
1453   Fixed     Interest In Arrears    92000  91976.45  91,976.45     12.5    12.5       0.5    0       12   981.88
1454   Fixed     Interest In Arrears    30000  29980.51  29,980.51    11.45   11.45       0.5    0    10.95   295.95
1455   Fixed     Interest In Arrears    52000  51987.69  51,987.69    12.85   12.85       0.5    0    12.35   569.14
1456   Fixed     Interest In Arrears    48000  47984.31  47,984.31     11.4    11.4       0.5    0     10.9   471.69
1457   Fixed     Interest In Arrears   240000 239786.31 239,786.31     9.99    9.99       0.5    0     9.49   2104.4
1458   Fixed     Interest In Arrears    32980  32971.74  32,971.74     12.6    12.6       0.5    0     12.1   354.55
1459   Fixed     Interest In Arrears    57400  57384.72  57,384.72   12.325  12.325       0.5    0   11.825   604.83
1460   Fixed     Interest In Arrears    16800  16737.65  16,737.65    12.85   12.85       0.5    0    12.35   210.91
1461   Fixed     Interest In Arrears    59000  58965.99  58,965.99    11.99   11.99       0.5    0    11.49   606.43
1462   Fixed     Interest In Arrears    74180  74129.39  74,129.39   11.225  11.225       0.5    0   10.725   719.08
1463   Fixed     Interest In Arrears    38000  37966.16  37,966.16     9.99    9.99       0.5    0     9.49    333.2
1464   Fixed     Interest In Arrears    22700  22647.65  22,647.65    10.49   10.49       0.5    0     9.99   250.79
1465   Fixed     Interest In Arrears    50730  50705.04  50,705.04      9.5     9.5       0.5    0        9   426.57
1466   Fixed     Interest In Arrears    59000  58971.93  58,971.93    12.85   12.85       0.5    0    12.35   645.75
1467   Fixed     Interest In Arrears    23798  23743.62  23,743.62    10.59   10.59       0.5    0    10.09    264.4
1468   Fixed     Interest In Arrears    43000  42983.89  42,983.89   10.775  10.775       0.5    0   10.275   402.21
1469   Fixed     Interest In Arrears    40200  40180.55  40,180.55     9.58    9.58       0.5    0     9.08   340.38
1470   Fixed     Interest In Arrears    19499  19422.91  19,422.91   12.325  12.325       0.5    0   11.825   238.12
1471   Fixed     Interest In Arrears    52000  51976.94  51,976.94     9.99    9.99       0.5    0     9.49   455.96
1472   Fixed     Interest In Arrears    18240  18206.09  18,206.09   12.775  12.775       0.5    0   12.275   228.09
1473   Fixed     Interest In Arrears    32400  32381.77  32,381.77     12.1    12.1       0.5    0     11.6   335.77
1474   Fixed     Interest In Arrears    41300  41283.59  41,283.59     10.5    10.5       0.5    0       10   377.79
1475   Fixed     Interest In Arrears    27400   27384.2  27,384.20    11.99   11.99       0.5    0    11.49   281.63
1476   Fixed     Interest In Arrears    57600  57573.07  57,573.07     9.74    9.74       0.5    0     9.24   494.45
1477   Fixed     Interest In Arrears    40000  39989.52  39,989.52     12.4    12.4       0.5    0     11.9   423.81
1478   Fixed     Interest In Arrears   171000 170914.93 170,914.93    12.65   12.65       0.5    0    12.15  1844.94
1479   Fixed     Interest In Arrears    89500  89478.34  89,478.34    12.75   12.75       0.5    0    12.25    972.6
1480   Fixed     Interest In Arrears    30000  29979.65  29,979.65    11.25   11.25       0.5    0    10.75   291.38
1481   Fixed     Interest In Arrears    26000  25990.78  25,990.78   11.025  11.025       0.5    0   10.525    248.1
1482   Fixed     Interest In Arrears    31000  30985.24  30,985.24    12.85   12.85       0.5    0    12.35    339.3
1483   Fixed     Interest In Arrears    81000   80972.8  80,972.80   11.275  11.275       0.5    0   10.775   788.26
1484   Fixed     Interest In Arrears    36400  36378.23  36,378.23   11.825  11.825       0.5    0   11.325   369.52
1485   Fixed     Interest In Arrears    38200  37835.74  37,835.74   12.325  12.325       0.5    0   11.825   402.52
1486   Fixed     Interest In Arrears    40800  40781.91  40,781.91     9.99    9.99       0.5    0     9.49   357.75
1487   Fixed     Interest In Arrears    54600  54551.99  54,551.99    10.05   10.05       0.5    0     9.55   481.18
1488   Fixed     Interest In Arrears    26300  26281.05  26,281.05   10.975  10.975       0.5    0   10.475   249.97
1489   Fixed     Interest In Arrears    74160  74118.04  74,118.04   12.075  12.075       0.5    0   11.575   767.11
1490   Fixed     Interest In Arrears    51500   51473.5  51,473.50     12.5    12.5       0.5    0       12   549.64
1491   Fixed     Interest In Arrears    24934  24836.71  24,836.71   12.325  12.325       0.5    0   11.825   304.49
1492   Fixed     Interest In Arrears    33400  33391.96  33,391.96   12.775  12.775       0.5    0   12.275   363.61
1493   Fixed     Interest In Arrears    41980  41969.49  41,969.49     12.6    12.6       0.5    0     12.1    451.3
1494   Fixed     Interest In Arrears    92000  91918.26  91,918.26       10      10       0.5    0      9.5   807.37
1495   Fixed     Interest In Arrears    53000  52969.45  52,969.45    11.99   11.99       0.5    0    11.49   544.76
1496   Fixed     Interest In Arrears    85000  84966.14  84,966.14    10.49   10.49       0.5    0     9.99    776.9
1497   Fixed     Interest In Arrears   117400 117315.69 117,315.69    10.99   10.99       0.5    0    10.49  1117.15
1498   Fixed     Interest In Arrears    22000  21953.72  21,953.72   11.475  11.475       0.5    0   10.975   256.66
1499   Fixed     Interest In Arrears    40000  39972.71  39,972.71   11.225  11.225       0.5    0   10.725   387.75
1500   Fixed     Interest In Arrears    29000  28984.38  28,984.38     12.3    12.3       0.5    0     11.8   305.02
1501   Fixed     Interest In Arrears    41800   41775.9  41,775.90    11.99   11.99       0.5    0    11.49   429.64
1502   Fixed     Interest In Arrears    83000  82973.47  82,973.47     11.5    11.5       0.5    0       11   821.95
1503   Fixed     Interest In Arrears    72500  72442.12  72,442.12     10.5    10.5       0.5    0       10   663.19
1504   Fixed     Interest In Arrears    15000  14942.44  14,942.44     12.5    12.5       0.5    0       12   184.88
1505   Fixed     Interest In Arrears    29235  29226.62  29,226.62    11.99   11.99       0.5    0    11.49   300.49
1506   Fixed     Interest In Arrears    22260  22134.21  22,134.21     9.49    9.49       0.5    0     8.99   232.32
1507   Fixed     Interest In Arrears    36135  36116.82  36,116.82     12.6    12.6       0.5    0     12.1   388.46
1508   Fixed     Interest In Arrears    43000  42985.56  42,985.56   11.275  11.275       0.5    0   10.775   418.46

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1451    719.71   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1452    299.55   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1453    981.88    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1454    295.95   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1455    569.14    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1456    471.69   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1457    2104.4   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1458    354.55   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1459    604.83   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1460    210.91   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1461    606.43   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1462    719.08    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1463     333.2    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1464    250.79    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1465    426.57    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1466    645.75   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1467     264.4   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1468    402.21   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1469    340.38    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1470    238.12   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1471    455.96    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1472    228.09    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1473    335.77   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1474    377.79   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1475    281.63   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1476    494.45   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1477    423.81   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1478   1844.94   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1479     972.6    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1480    291.38   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1481     248.1    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1482     339.3   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1483    788.26    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1484    369.52   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1485    402.52   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1486    357.75    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1487    481.18   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1488    249.97   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1489    767.11   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1490    549.64   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1491    304.49   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1492    363.61    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1493     451.3   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1494    807.37   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1495    544.76   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1496     776.9    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1497   1117.15   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1498    256.66   5/15/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1499    387.75   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1500    305.02    5/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1501    429.64   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1502    821.95    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1503    663.19   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1504    184.88    5/2/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1505    300.49    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1506    232.32   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1507    388.46   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1508    418.46    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>
1451   Not a Balloon Loan 30 YR FXD    0      0
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   Not a Balloon Loan 30 YR FXD    0      0
1456   Not a Balloon Loan 30 YR FXD    0      0
1457   Not a Balloon Loan 30 YR FXD    0      0
1458   Not a Balloon Loan 30 YR FXD    0      0
1459   Not a Balloon Loan 30 YR FXD    0      0
1460   Not a Balloon Loan 15 YR FXD    0      0
1461   Not a Balloon Loan 30 YR FXD    0      0
1462   Not a Balloon Loan 30 YR FXD    0      0
1463   Not a Balloon Loan 30 YR FXD    0      0
1464   Not a Balloon Loan 15 YR FXD    0      0
1465   Not a Balloon Loan 30 YR FXD    0      0
1466   Not a Balloon Loan 30 YR FXD    0      0
1467   Not a Balloon Loan 15 YR FXD    0      0
1468   Not a Balloon Loan 30 YR FXD    0      0
1469   Not a Balloon Loan 30 YR FXD    0      0
1470   Not a Balloon Loan 15 YR FXD    0      0
1471   Not a Balloon Loan 30 YR FXD    0      0
1472   Not a Balloon Loan 15 YR FXD    0      0
1473   Not a Balloon Loan 30 YR FXD    0      0
1474   Not a Balloon Loan 30 YR FXD    0      0
1475   Not a Balloon Loan 30 YR FXD    0      0
1476   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
1480   Not a Balloon Loan 30 YR FXD    0      0
1481   Not a Balloon Loan 30 YR FXD    0      0
1482   Not a Balloon Loan 30 YR FXD    0      0
1483   Not a Balloon Loan 30 YR FXD    0      0
1484   Not a Balloon Loan 30 YR FXD    0      0
1485   Not a Balloon Loan 30 YR FXD    0      0
1486   Not a Balloon Loan 30 YR FXD    0      0
1487   Not a Balloon Loan 30 YR FXD    0      0
1488   Not a Balloon Loan 30 YR FXD    0      0
1489   Not a Balloon Loan 30 YR FXD    0      0
1490   Not a Balloon Loan 30 YR FXD    0      0
1491   Not a Balloon Loan 15 YR FXD    0      0
1492   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
1497   Not a Balloon Loan 30 YR FXD    0      0
1498   Not a Balloon Loan 15 YR FXD    0      0
1499   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
1503   Not a Balloon Loan 30 YR FXD    0      0
1504   Not a Balloon Loan 15 YR FXD    0      0
1505   Not a Balloon Loan 30 YR FXD    0      0
1506   Not a Balloon Loan 15 YR FXD    0      0
1507   Not a Balloon Loan 30 YR FXD    0      0
1508   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1451            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1452            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1453            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1454            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1455            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1456            0          0       0        0        0        0       0    11.4          0 00/00/0000 00/00/0000
1457            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1458            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1459            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1460            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1461            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1462            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1463            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1464            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1465            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
1466            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1467            0          0       0        0        0        0       0   10.59          0 00/00/0000 00/00/0000
1468            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1469            0          0       0        0        0        0       0    9.58          0 00/00/0000 00/00/0000
1470            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1471            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1472            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1473            0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
1474            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1475            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1476            0          0       0        0        0        0       0    9.74          0 00/00/0000 00/00/0000
1477            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1478            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
1479            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1480            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
1481            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1482            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1483            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
1484            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
1485            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1486            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1487            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1488            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1489            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1490            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1491            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1492            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1493            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1494            0          0       0        0        0        0       0      10          0 00/00/0000 00/00/0000
1495            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1496            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1497            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1498            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1499            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1500            0          0       0        0        0        0       0    12.3          0 00/00/0000 00/00/0000
1501            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1502            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1503            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1504            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1505            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1506            0          0       0        0        0        0       0    9.49          0 00/00/0000 00/00/0000
1507            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1508            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1451   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   285200
1452   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   135960
1453   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   368000
1454   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   160000
1455   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   208000
1456   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   192000
1457   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   960000
1458   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   131920
1459   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   229600
1460   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    67200
1461   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   236000
1462   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   296720
1463   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   152000
1464   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    90800
1465   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   202920
1466   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   236000
1467   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    95192
1468   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172000
1469   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   160800
1470   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   175491
1471   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   208000
1472   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    72960
1473   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   129600
1474   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   165200
1475   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   109600
1476   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   230400
1477   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   160000
1478   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   684000
1479   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   358000
1480   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   120000
1481   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   104000
1482   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   124000
1483   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   324000
1484   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   145600
1485   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   152800
1486   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   163200
1487   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   218400
1488   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   105200
1489   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   296640
1490   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   206000
1491   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    99737
1492   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   133600
1493   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   167920
1494   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   368000
1495   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212000
1496   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   340000
1497   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   469600
1498   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    88000
1499   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   160000
1500   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   116000
1501   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   167200
1502   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   332000
1503   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   290000
1504   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    60000
1505   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   165665
1506   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    89040
1507   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   144537
1508   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   172000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1451         0       20      100    356500         0
1452         0       20      100    169950         0
1453         0       20      100    460000         0
1454         0       15       95    200000         0
1455         0       20      100    260000         0
1456         0       20      100    240000         0
1457         0       20      100   1200000         0
1458         0       20      100    164900         0
1459         0       20      100    287000         0
1460         0       20      100     84000         0
1461         0       20      100    295000         0
1462         0       20      100    370900         0
1463         0       20      100    190000         0
1464         0       20      100    113500         0
1465         0       20      100    253650         0
1466         0       20      100    295000         0
1467         0       20      100    118990         0
1468         0       20      100    215000         0
1469         0       20      100    201000         0
1470         0       10      100    194990         0
1471         0       20      100    260000         0
1472         0       20      100     91200         0
1473         0       20      100    162000         0
1474         0       20      100    206500         0
1475         0       20      100    137000         0
1476         0       20      100    288000         0
1477         0       20      100    200000         0
1478         0       20      100    855000         0
1479         0       20      100    447500         0
1480         0       20      100    150000         0
1481         0       20      100    130000         0
1482         0       20      100    155000         0
1483         0       20      100    405000         0
1484         0       20      100    182000         0
1485         0       20      100    191000         0
1486         0       20      100    204000         0
1487         0       20      100    273000         0
1488         0       20      100    131500         0
1489         0       20      100    370800         0
1490         0       20      100    257500         0
1491         0       20      100    124672         0
1492         0       20      100    167000         0
1493         0       20      100    209900         0
1494         0       20      100    460000         0
1495         0       20      100    265000         0
1496         0       20      100    425000         0
1497         0       20      100    587000         0
1498         0       20      100    110000         0
1499         0       20      100    200000         0
1500         0       20      100    145000         0
1501         0       20      100    209000         0
1502         0       20      100    415000         0
1503         0       20      100    362500         0
1504         0       20      100     75000         0
1505         0       15      100    194900         0
1506         0       20      100    111300         0
1507         0       20      100    180672         0
1508         0       20      100    215000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1451      356500 No MI       0                      Single Family     1 CENTENNIAL              CO 80015   601     0 47.69
1452      169950 No MI       0                      Single Family     1 ROELAND                 KS 66205   660     0 39.09
1453           0 No MI       0                      Two Family        2 BRONX                   NY 10457   606     0 45.88
1454           0 No MI       0                      Single Family     1 CHICAGO                 IL 60632   657     0 43.75
1455      260000 No MI       0                      Single Family     1 LAS VEGAS               NV 89110   606     0  45.6
1456      240000 No MI       0                      Single Family     1 CICERO                  IL 60804   659     0 43.75
1457     1200000 No MI       0                      Single Family     1 AUSTIN                  TX 78736   645     0 40.87
1458      164900 No MI       0                      Single Family     1 BRIDGEVILLE             DE 19933   593     0 44.98
1459      287000 No MI       0                      Single Family     1 MIAMI                   FL 33157   612     0 40.54
1460       84000 No MI       0                      Single Family     1 ST LOUIS                MO 63138   590     0 45.79
1461      295000 No MI       0                      Single Family     1 LAUDERDALE LAKES        FL 33309   597     0  49.7
1462      370900 No MI       0                      Single Family     1 BROCKTON                MA  2302   620     0 50.59
1463           0 No MI       0                      Single Family     1 LAKE GENEVA             WI 53147   627     0 18.36
1464      113500 No MI       0                      Condomimium       1 NORTH MANKATO           MN 56003   680     0 38.86
1465      253650 No MI       0                      Single Family     1 DENVER                  CO 80239   662     0 48.48
1466      295000 No MI       0                      Single Family     1 FRANKLIN PARK           IL 60131   587     0 34.32
1467      118990 No MI       0                      Single Family     1 ATLANTA                 GA 30315   620     0 38.86
1468      215000 No MI       0                      Single Family     1 CHICAGO                 IL 60629   652     0 43.15
1469           0 No MI       0                      Single Family     1 PALM COAST              FL 32137   684     0 49.93
1470      194990 No MI       0                      Single Family     1 YORK                    PA 17402   602     0 46.17
1471      260000 No MI       0                      Single Family     1 BARTLETT                IL 60103   679     0 46.27
1472       91200 No MI       0                      Single Family     1 SPRING                  TX 77373   622     0 47.14
1473      162000 No MI       0                      Single Family     1 SANDWICH                IL 60548   616     0 36.38
1474      206500 No MI       0                      Single Family     1 PARKER                  CO 80134   623     0 48.97
1475      137000 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30088   604     0 40.26
1476           0 No MI       0                      Single Family     1 EAGEN                   MN 55122   621     0 29.99
1477      200000 No MI       0                      Single Family     1 BURSON                  CA 95225   586     0 43.92
1478           0 No MI       0                      Single Family     1 CHICAGO                 IL 60653   621     0 45.13
1479      447500 No MI       0                      Two Family        2 CHICAGO                 IL 60625   632     0 48.47
1480      150000 No MI       0                      Single Family     1 GARDNER                 KS 66030   637     0 49.99
1481      130000 No MI       0                      Single Family     1 MESQUITE                TX 75149   681     0 48.75
1482      155000 No MI       0                      Single Family     1 FRUITLAND PARK          FL 34731   586     0 46.43
1483           0 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   719     0 49.82
1484      182000 No MI       0                      Single Family     1 AURORA                  CO 80013   615     0 47.45
1485      191000 No MI       0                      Condomimium       1 LINO LAKES              MN 55014   607     0 39.01
1486           0 No MI       0                      Single Family     1 WESTERVILLE             OH 43081   642     0 44.53
1487      273000 No MI       0                      Single Family     1 MIAMI                   FL 33196   648     0 45.66
1488      131500 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80910   624     0 45.99
1489      370800 No MI       0                      Single Family     1 BAY SHORE               NY 11706   616     0 45.25
1490      257500 No MI       0                      Single Family     1 MARKLEVILLE             IN 46056   592     0 47.15
1491      124672 No MI       0                      Single Family     1 HOUSTON                 TX 77073   601     0 46.19
1492      167000 No MI       0                      Condomimium       1 DISTRICT HEIGHTS        MD 20747   627     0 38.18
1493      209900 No MI       0                      Single Family     1 MULBERRY                FL 33860   584     0 37.38
1494      460000 No MI       0                      Two Family        2 JAMAICA                 NY 11436   712     0 42.57
1495      265000 No MI       0                      Single Family     1 BROCKTON                MA  2301   608     0 49.65
1496      425000 No MI       0                      Single Family     1 SUFFOLK                 NY 11779   647     0 43.65
1497      587000 No MI       0                      Single Family     1 HERNDON                 VA 20170   630     0 25.06
1498      110000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   622     0 38.67
1499           0 No MI       0                      Single Family     1 DUNDEE                  MI 48131   634     0 47.97
1500      145000 No MI       0                      Single Family     1 CHICAGO                 IL 60620   614     0 44.63
1501      209000 No MI       0                      Two Family        2 PLANO                   TX 75023   620     0 33.31
1502           0 No MI       0                      Condomimium       1 CAMBRIDGE               MA  2138   601     0 39.81
1503      362500 No MI       0                      Single Family     1 WASHINGTON              DC 20011   682     0 45.21
1504       75000 No MI       0                      Single Family     1 FRANKLIN                IN 46131   626     0 38.76
1505      194900 No MI       0                      Single Family     1 ZIMMERMAN               MN 55398   585     0 49.94
1506      111300 No MI       0                      Single Family     1 MISSION                 TX 78572   615     0 45.08
1507      180672 No MI       0                      Single Family     1 BLACKLICK               OH 43004   581     0 39.35
1508           0 No MI       0                      Single Family     1 COLUMBIA                SC 29223   605     0 46.68

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1451   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1452   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1453   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1454   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1455   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1456   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1457   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1458   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1459   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1460   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1461   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1462   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1463   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1464   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1465   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1466   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1467   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1468   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1469   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1470   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1471   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1472   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1473   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1474   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1475   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1476   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1477   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1478   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1479   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1480   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1481   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1482   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1483   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1484   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1485   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1486   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1487   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1488   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1489   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1490   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1491   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1492   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1493   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1494   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1495   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1496   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1497   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1498   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1499   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1500   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1501   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1502   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1503   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1504   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1505   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1506   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1507   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1508   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1509   Fixed     Interest In Arrears    35400  35382.19  35,382.19     12.6    12.6       0.5    0     12.1   380.56
1510   Fixed     Interest In Arrears    26300  26284.83  26,284.83    11.99   11.99       0.5    0    11.49   270.33
1511   Fixed     Interest In Arrears    26800  26793.29  26,793.29     12.6    12.6       0.5    0     12.1   288.11
1512   Fixed     Interest In Arrears    40128  40100.77  40,100.77    11.25   11.25       0.5    0    10.75   389.75
1513   Fixed     Interest In Arrears    41000  40978.19  40,978.19    12.35   12.35       0.5    0    11.85   432.81
1514   Fixed     Interest In Arrears    71000  70974.62  70,974.62    10.99   10.99       0.5    0    10.49   675.62
1515   Fixed     Interest In Arrears    25500  25492.29  25,492.29    11.75   11.75       0.5    0    11.25    257.4
1516   Fixed     Interest In Arrears    27980  27954.73  27,954.73    9.925   9.925       0.5    0    9.425      244
1517   Fixed     Interest In Arrears    27750  27734.88  27,734.88    12.25   12.25       0.5    0    11.75    290.8
1518   Fixed     Interest In Arrears    78400  78374.94  78,374.94     11.5    11.5       0.5    0       11   776.39
1519   Fixed     Interest In Arrears    23600  23555.38  23,555.38     12.6    12.6       0.5    0     12.1   292.42
1520   Fixed     Interest In Arrears    15000  14944.88  14,944.88     12.4    12.4       0.5    0     11.9   183.91
1521   Fixed     Interest In Arrears    27750  27734.04  27,734.04   11.999  11.999       0.5    0   11.499   285.42
1522   Fixed     Interest In Arrears    40000  39980.52  39,980.52     9.55    9.55       0.5    0     9.05   337.81
1523   Fixed     Interest In Arrears    38380  38360.24  38,360.24     12.5    12.5       0.5    0       12   409.62
1524   Fixed     Interest In Arrears    31500  31483.41  31,483.41     12.4    12.4       0.5    0     11.9   333.75
1525   Fixed     Interest In Arrears    28840  28823.38  28,823.38    11.99   11.99       0.5    0    11.49   296.43
1526   Fixed     Interest In Arrears    71700   71666.9  71,666.90      9.8     9.8       0.5    0      9.3   618.65
1527   Fixed     Interest In Arrears    60300  60270.02  60,270.02     9.45    9.45       0.5    0     8.95   504.84
1528   Fixed     Interest In Arrears    29000  28989.63  28,989.63    10.99   10.99       0.5    0    10.49   275.96
1529   Fixed     Interest In Arrears    64000  63977.12  63,977.12    10.99   10.99       0.5    0    10.49   609.01
1530   Fixed     Interest In Arrears    24150  24052.74  24,052.74    11.99   11.99       0.5    0    11.49   289.69
1531   Fixed     Interest In Arrears    25000   24993.6  24,993.60     12.5    12.5       0.5    0       12   266.82
1532   Fixed     Interest In Arrears    70000  69977.38  69,977.38    11.45   11.45       0.5    0    10.95   690.54
1533   Fixed     Interest In Arrears    35000  34989.87  34,989.87    11.95   11.95       0.5    0    11.45   358.67
1534   Fixed     Interest In Arrears    55000  54980.25  54,980.25    10.97   10.97       0.5    0    10.47   522.54
1535   Fixed     Interest In Arrears    36200  36190.73  36,190.73     12.5    12.5       0.5    0       12   386.35
1536   Fixed     Interest In Arrears    77200  77144.39  77,144.39   10.975  10.975       0.5    0   10.475   733.74
1537   Fixed     Interest In Arrears    72000  71981.53  71,981.53    12.49   12.49       0.5    0    11.99   767.87
1538   Fixed     Interest In Arrears    36000  35978.59  35,978.59    11.85   11.85       0.5    0    11.35   366.15
1539   Fixed     Interest In Arrears    16000  15970.25  15,970.25   12.775  12.775       0.5    0   12.275   200.08
1540   Fixed     Interest In Arrears    37073  37039.53  37,039.53    9.925   9.925       0.5    0    9.425   323.29
1541   Fixed     Interest In Arrears    18000   17927.5  17,927.50    11.99   11.99       0.5    0    11.49   215.92
1542   Fixed     Interest In Arrears    37800  37783.01  37,783.01    9.925   9.925       0.5    0    9.425   329.63
1543   Fixed     Interest In Arrears    26800  26793.14  26,793.14     12.5    12.5       0.5    0       12   286.03
1544   Fixed     Interest In Arrears    44800  44762.26  44,762.26    10.25   10.25       0.5    0     9.75   401.46
1545   Fixed     Interest In Arrears    22245  22156.76  22,156.76    12.15   12.15       0.5    0    11.65   269.13
1546   Fixed     Interest In Arrears    59800  59784.08  59,784.08   12.325  12.325       0.5    0   11.825   630.12
1547   Fixed     Interest In Arrears    51200  51181.84  51,181.84   11.025  11.025       0.5    0   10.525   488.56
1548   Fixed     Interest In Arrears    31000  30987.65  30,987.65    10.49   10.49       0.5    0     9.99   283.34
1549   Fixed     Interest In Arrears    28980  28972.58  28,972.58     12.5    12.5       0.5    0       12    309.3
1550   Fixed     Interest In Arrears    45600  45587.65  45,587.65    12.25   12.25       0.5    0    11.75   477.85
1551   Fixed     Interest In Arrears    28200  28190.37  28,190.37     11.2    11.2       0.5    0     10.7   272.83
1552   Fixed     Interest In Arrears    42980  42958.81  42,958.81     9.49    9.49       0.5    0     8.99   361.09
1553   Fixed     Interest In Arrears    23980  23935.42  23,935.42   12.775  12.775       0.5    0   12.275   299.87
1554   Fixed     Interest In Arrears    65980  65954.61  65,954.61    10.65   10.65       0.5    0    10.15   610.96
1555   Fixed     Interest In Arrears    57400  57378.29  57,378.29    10.73   10.73       0.5    0    10.23   534.96
1556   Fixed     Interest In Arrears    89900  89835.45  89,835.45    10.99   10.99       0.5    0    10.49   855.46
1557   Fixed     Interest In Arrears    32780  32772.11  32,772.11   12.775  12.775       0.5    0   12.275   356.86
1558   Fixed     Interest In Arrears    17100  17033.11  17,033.11     12.3    12.3       0.5    0     11.8   208.55
1559   Fixed     Interest In Arrears    39000  38990.62  38,990.62   12.775  12.775       0.5    0   12.275   424.57
1560   Fixed     Interest In Arrears    58607  58579.11  58,579.11    12.85   12.85       0.5    0    12.35   641.45
1561   Fixed     Interest In Arrears    64000  63983.62  63,983.62     12.5    12.5       0.5    0       12   683.05
1562   Fixed     Interest In Arrears    32000  31993.86  31,993.86   13.775  13.775       0.5    0   13.275   373.47
1563   Fixed     Interest In Arrears    41240  41203.27  41,203.27     9.99    9.99       0.5    0     9.49   361.61
1564   Fixed     Interest In Arrears    90000  89976.96  89,976.96     12.5    12.5       0.5    0       12   960.54
1565   Fixed     Interest In Arrears    44917  44905.76  44,905.76     12.6    12.6       0.5    0     12.1   482.87
1566   Fixed     Interest In Arrears    32000  31990.82  31,990.82    11.99   11.99       0.5    0    11.49   328.91

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1509    380.56   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1510    270.33   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1511    288.11    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1512    389.75   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1513    432.81    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1514    675.62   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1515     257.4    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1516       244    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1517     290.8   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1518    776.39    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1519    292.42   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
1520    183.91   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1521    285.42   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1522    337.81   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1523    409.62   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1524    333.75    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1525    296.43   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1526    618.65   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1527    504.84   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1528    275.96    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1529    609.01    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1530    289.69    5/2/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1531    266.82    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1532    690.54   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1533    358.67    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1534    522.54   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1535    386.35    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1536    733.74   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1537    767.87   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1538    366.15    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1539    200.08   5/12/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1540    323.29    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1541    215.92   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1542    329.63    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1543    286.03   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1544    401.46   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1545    269.13   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1546    630.12    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1547    488.56   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1548    283.34   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1549     309.3    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1550    477.85   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1551    272.83   4/29/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1552    361.09   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1553    299.87    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1554    610.96    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1555    534.96    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1556    855.46    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1557    356.86    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1558    208.55    5/5/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
1559    424.57    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1560    641.45    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1561    683.05    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1562    373.47   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1563    361.61    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1564    960.54    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1565    482.87    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1566    328.91    5/5/2006  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>
1509   Not a Balloon Loan 30 YR FXD    0      0
1510   Not a Balloon Loan 30 YR FXD    0      0
1511   Not a Balloon Loan 30 YR FXD    0      0
1512   Not a Balloon Loan 30 YR FXD    0      0
1513   Not a Balloon Loan 30 YR FXD    0      0
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   Not a Balloon Loan 30 YR FXD    0      0
1518   Not a Balloon Loan 30 YR FXD    0      0
1519   Not a Balloon Loan 15 YR FXD    0      0
1520   Not a Balloon Loan 15 YR FXD    0      0
1521   Not a Balloon Loan 30 YR FXD    0      0
1522   Not a Balloon Loan 30 YR FXD    0      0
1523   Not a Balloon Loan 30 YR FXD    0      0
1524   Not a Balloon Loan 30 YR FXD    0      0
1525   Not a Balloon Loan 30 YR FXD    0      0
1526   Not a Balloon Loan 30 YR FXD    0      0
1527   Not a Balloon Loan 30 YR FXD    0      0
1528   Not a Balloon Loan 30 YR FXD    0      0
1529   Not a Balloon Loan 30 YR FXD    0      0
1530   Not a Balloon Loan 15 YR FXD    0      0
1531   Not a Balloon Loan 30 YR FXD    0      0
1532   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
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 30 YR FXD    0      0
1539   Not a Balloon Loan 15 YR FXD    0      0
1540   Not a Balloon Loan 30 YR FXD    0      0
1541   Not a Balloon Loan 15 YR FXD    0      0
1542   Not a Balloon Loan 30 YR FXD    0      0
1543   Not a Balloon Loan 30 YR FXD    0      0
1544   Not a Balloon Loan 30 YR FXD    0      0
1545   Not a Balloon Loan 15 YR FXD    0      0
1546   Not a Balloon Loan 30 YR FXD    0      0
1547   Not a Balloon Loan 30 YR FXD    0      0
1548   Not a Balloon Loan 30 YR FXD    0      0
1549   Not a Balloon Loan 30 YR FXD    0      0
1550   Not a Balloon Loan 30 YR FXD    0      0
1551   Not a Balloon Loan 30 YR FXD    0      0
1552   Not a Balloon Loan 30 YR FXD    0      0
1553   Not a Balloon Loan 15 YR FXD    0      0
1554   Not a Balloon Loan 30 YR FXD    0      0
1555   Not a Balloon Loan 30 YR FXD    0      0
1556   Not a Balloon Loan 30 YR FXD    0      0
1557   Not a Balloon Loan 30 YR FXD    0      0
1558   Not a Balloon Loan 15 YR FXD    0      0
1559   Not a Balloon Loan 30 YR FXD    0      0
1560   Not a Balloon Loan 30 YR FXD    0      0
1561   Not a Balloon Loan 30 YR FXD    0      0
1562   Not a Balloon Loan 30 YR FXD    0      0
1563   Not a Balloon Loan 30 YR FXD    0      0
1564   Not a Balloon Loan 30 YR FXD    0      0
1565   Not a Balloon Loan 30 YR FXD    0      0
1566   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1509            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1510            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1511            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1512            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
1513            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
1514            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1515            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1516            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
1517            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1518            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1519            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1520            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1521            0          0       0        0        0        0       0  11.999          0 00/00/0000 00/00/0000
1522            0          0       0        0        0        0       0    9.55          0 00/00/0000 00/00/0000
1523            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1524            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1525            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1526            0          0       0        0        0        0       0     9.8          0 00/00/0000 00/00/0000
1527            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1528            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1529            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1530            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1531            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1532            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1533            0          0       0        0        0        0       0   11.95          0 00/00/0000 00/00/0000
1534            0          0       0        0        0        0       0   10.97          0 00/00/0000 00/00/0000
1535            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1536            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1537            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1538            0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
1539            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1540            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
1541            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1542            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
1543            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1544            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
1545            0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
1546            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1547            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1548            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1549            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1550            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1551            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1552            0          0       0        0        0        0       0    9.49          0 00/00/0000 00/00/0000
1553            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1554            0          0       0        0        0        0       0   10.65          0 00/00/0000 00/00/0000
1555            0          0       0        0        0        0       0   10.73          0 00/00/0000 00/00/0000
1556            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1557            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1558            0          0       0        0        0        0       0    12.3          0 00/00/0000 00/00/0000
1559            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1560            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1561            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1562            0          0       0        0        0        0       0  13.775          0 00/00/0000 00/00/0000
1563            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1564            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1565            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1566            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
1509   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   141600
1510   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   236700
1511   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107200
1512   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160512
1513   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   180000
1514   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   284000
1515   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   136000
1516   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   111920
1517   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   157250
1518   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   313600
1519   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    94400
1520   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    60000
1521   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   157250
1522   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
1523   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   153520
1524   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   178500
1525   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   115360
1526   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   286800
1527   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   542700
1528   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   116000
1529   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   256000
1530   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   136850
1531   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100000
1532   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   280000
1533   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   140000
1534   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   220000
1535   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   144800
1536   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   308800
1537   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   288000
1538   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   144000
1539   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    64000
1540   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   148292
1541   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Investor Occupied    2   324000
1542   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   151200
1543   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   107200
1544   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   179200
1545   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200202
1546   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   239200
1547   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204800
1548   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   124000
1549   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   115920
1550   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   182400
1551   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   112800
1552   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   171920
1553   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    95920
1554   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   263920
1555   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   297600
1556   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   359600
1557   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   131120
1558   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    68400
1559   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   156000
1560   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   234428
1561   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   256000
1562   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   128000
1563   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   164960
1564   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   360000
1565   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   179677
1566   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   128000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1509         0       20      100    177000         0
1510         0       10      100    263000         0
1511         0       20      100    134000         0
1512         0       20      100    200640         0
1513         0    18.22    98.22    225000         0
1514         0       20      100    355000         0
1515         0       15       95    170000         0
1516         0       20      100    139900         0
1517         0       15      100    185000         0
1518         0       20      100    392000         0
1519         0       20      100    118000         0
1520         0       20      100     75000         0
1521         0       15      100    185000         0
1522         0       20      100    200000         0
1523         0       20      100    191900         0
1524         0       15      100    210000         0
1525         0       20      100    144200         0
1526         0       20      100    358500         0
1527         0       10      100    603000         0
1528         0       20      100    145000         0
1529         0       20      100    320000         0
1530         0       15      100    161000         0
1531         0       20      100    125000         0
1532         0       20      100    350000         0
1533         0       20      100    175000         0
1534         0       20      100    275000         0
1535         0       20      100    181000         0
1536         0       20      100    386000         0
1537         0       20      100    360000         0
1538         0       20      100    180000         0
1539         0       20      100     80000         0
1540         0       20      100    185365         0
1541         0        5       95    360000         0
1542         0       20      100    189000         0
1543         0       20      100    134000         0
1544         0       20      100    224000         0
1545         0       10      100    222447         0
1546         0       20      100    299000         0
1547         0       20      100    256000         0
1548         0       20      100    155000         0
1549         0       20      100    144900         0
1550         0       20      100    228000         0
1551         0       20      100    141000         0
1552         0       20      100    214900         0
1553         0       20      100    119900         0
1554         0       20      100    329900         0
1555         0    15.43    95.43    372000         0
1556         0       20      100    449500         0
1557         0       20      100    163900         0
1558         0       20      100     85500         0
1559         0       20      100    195000         0
1560         0       20      100    293035         0
1561         0       20      100    320000         0
1562         0       20      100    160000         0
1563         0       20      100    206200         0
1564         0       20      100    450000         0
1565         0       20      100    224584         0
1566         0       20      100    160000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1509      177000 No MI       0                      Single Family     1 STERLING HEIGHTS        MI 48312   590     0 45.84
1510      263000 No MI       0                      Single Family     1 FAYETTEVILLE            GA 30215   585     0 51.68
1511      474000 No MI       0                      Single Family     1 HOUSTON                 TX 77075   585     0 43.56
1512      200640 No MI       0                      Single Family     1 MYRTLE BEACH            SC 29579   601     0 49.29
1513      225000 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55444   584     0  49.9
1514      355000 No MI       0                      Single Family     1 CHICAGO                 IL 60645   649     0 38.08
1515           0 No MI       0                      Two Family        2 TOPEKA                  KS 66610   611     0 43.07
1516      139900 No MI       0                      Single Family     1 BROOK PARK              OH 44142   660     0 43.78
1517           0 No MI       0                      Single Family     1 TAMPA                   FL 33615   580     0 47.95
1518           0 No MI       0                      Single Family     1 SOMERVILLE              MA  2145   607     0 47.43
1519      118000 No MI       0                      Single Family     1 BATTLE CREEK            MI 49015   580     0 47.63
1520       75000 No MI       0                      Single Family     1 ALLENTOWN               PA 18102   594     0 48.82
1521           0 No MI       0                      Single Family     1 COON RAPIDS             MN 55433   619     0 49.34
1522      200000 No MI       0                      Single Family     1 AURORA                  CO 80013   646     0 35.09
1523      191900 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80918   581     0 48.55
1524           0 No MI       0                      Single Family     1 MORROW                  OH 45152   583     0 15.48
1525      144200 No MI       0                      Single Family     1 ST. PAUL                MN 55117   594     0 44.63
1526      358500 No MI       0                      Single Family     1 HIGHLANDS RANCH         CO 80130   644     0 38.86
1527           0 No MI       0                      Two Family        2 CHICAGO                 IL 60625   676     0  41.6
1528           0 No MI       0                      Single Family     1 FOUNTAINTOWN            IN 46130   620     0 48.67
1529      320000 No MI       0                      Single Family     1 LAS VEGAS               NV 89130   703     0 42.73
1530      161000 No MI       0                      Single Family     1 CRYSTAL LAKE            IL 60014   585     0 48.13
1531      125000 No MI       0                      Single Family     1 ST. LOUIS               MO 63137   593     0  34.7
1532      350000 No MI       0                      Two Family        2 CHICAGO                 IL 60624   647     0 39.77
1533      175000 No MI       0                      Single Family     1 OVERLAND PARK           KS 66212   604     0 34.97
1534      275000 No MI       0                      Single Family     1 CHICAGO                 IL 60649   679     0    50
1535      181000 No MI       0                      Condomimium       1 PROSPECT HEIGHTS        IL 60607   633     0 48.72
1536      386000 No MI       0                      Single Family     1 MANTECA                 CA 95336   674     0 45.89
1537      360000 No MI       0                      Single Family     1 LEES SUMMIT             MO 64082   635     0 35.49
1538           0 No MI       0                      Single Family     1 ROSCOE                  IL 61073   604     0 44.83
1539       80000 No MI       0                      Single Family     1 GALVESTON               TX 77551   635     0 49.46
1540      185365 No MI       0                      Single Family     1 NORTH LITTLE ROCK       AR 72117   667     0 49.77
1541           0 No MI       0                      Single Family     1 EAST TROY               WI 53120   633     0 43.72
1542      189000 No MI       0                      Condomimium       1 FOREST PARK             IL 60130   664     0 46.38
1543           0 No MI       0                      Single Family     1 ALLEN  PARK             MI 48101   585     0 48.07
1544      224000 No MI       0                      Single Family     1 HYATTSVILLE             MD 20785   635     0 48.22
1545      222447 No MI       0                      Single Family     1 INDIANAPOLIS            IN 46254   608     0 40.76
1546           0 No MI       0                      Single Family     1 DISTRICT HEIGHTS        MD 20747   607     0 36.38
1547      256000 No MI       0                      Single Family     1 CHICAGO                 IL 60612   700     0 46.38
1548      155000 No MI       0                      Single Family     1 CHICAGO                 IL 60619   654     0 33.57
1549      144900 No MI       0                      Single Family     1 MESQUITE                TX 75149   628     0 32.94
1550           0 No MI       0                      Single Family     1 WATERFORD               WI 53185   610     0 50.12
1551           0 No MI       0                      Single Family     1 LANSING                 MI 48911   645     0 32.49
1552      214900 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55418   778     0 45.32
1553      119900 No MI       0                      Single Family     1 HOUSTON                 TX 77068   632     0 39.43
1554      329900 No MI       0                      Single Family     1 BROCKTON                MA  2301   752     0 36.67
1555           0 No MI       0                      Single Family     1 DENVER                  CO 80204   639     0 49.31
1556      449500 No MI       0                      Single Family     1 RIDGEWOOD               NY 11385   613     0 33.18
1557      163900 No MI       0                      Single Family     1 HOUSTON                 TX 77061   625     0 43.09
1558       85500 No MI       0                      Single Family     1 FRANKFORT               IN 46041   587     0 45.61
1559      195000 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55411   629     0 43.09
1560      293035 No MI       0                      Single Family     1 BONITA SPRINGS          FL 34135   618     0 43.88
1561           0 No MI       0                      Single Family     1 REVA                    VA 22735   638     0 45.08
1562      185000 No MI       0                      Condomimium       1 GAINESVILLE             FL 32608   621     0 38.15
1563      206200 No MI       0                      Single Family     1 BROOMFIELD              CO 80020   680     0 45.51
1564      450000 No MI       0                      Single Family     1 MIAMI                   FL 33165   625     0 48.77
1565      224584 No MI       0                      Single Family     1 SPRING                  TX 77375   597     0  44.6
1566      160000 No MI       0                      Single Family     1 CHICAGO                 IL 60620   608     0  31.7

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1509   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1510   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1511   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1512   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1513   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1514   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1515   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1516   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1517   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1518   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1519   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1520   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1521   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1522   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1523   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1524   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1525   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1526   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1527   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1528   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1529   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1530   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1531   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1532   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1533   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1534   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1535   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1536   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1537   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1538   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1539   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1540   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1541   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1542   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1543   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1544   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1545   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1546   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1547   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1548   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1549   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1550   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
1551   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1552   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1553   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1554   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1555   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1556   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1557   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1558   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1559   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1560   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1561   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1562   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1563   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1564   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1565   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1566   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1567   Fixed     Interest In Arrears    24500  24453.68  24,453.68     12.6    12.6       0.5    0     12.1   303.57
1568   Fixed     Interest In Arrears    41380  41365.21  41,365.21    10.99   10.99       0.5    0    10.49   393.76
1569   Fixed     Interest In Arrears   136000 135949.07 135,949.07   10.775  10.775       0.5    0   10.275   1272.1
1570   Fixed     Interest In Arrears    25000  24992.82  24,992.82    11.99   11.99       0.5    0    11.49   256.97
1571   Fixed     Interest In Arrears    34140  34130.21  34,130.21    11.99   11.99       0.5    0    11.49   350.91
1572   Fixed     Interest In Arrears    74000  73974.88  73,974.88   11.225  11.225       0.5    0   10.725   717.33
1573   Fixed     Interest In Arrears    77000  76975.39  76,975.39     11.5    11.5       0.5    0       11   762.53
1574   Fixed     Interest In Arrears    53600  53576.23  53,576.23     9.99    9.99       0.5    0     9.49   469.99
1575   Fixed     Interest In Arrears   190000 189927.69 189,927.69     10.7    10.7       0.5    0     10.2  1766.48
1576   Fixed     Interest In Arrears    59980  59960.83  59,960.83     11.5    11.5       0.5    0       11   593.98
1577   Fixed     Interest In Arrears    58000  57951.66  57,951.66     10.3    10.3       0.5    0      9.8    521.9
1578   Fixed     Interest In Arrears    31200  31187.66  31,187.66   10.525  10.525       0.5    0   10.025   285.99
1579   Fixed     Interest In Arrears    92000  91963.43  91,963.43     10.5    10.5       0.5    0       10   841.57
1580   Fixed     Interest In Arrears    37000  36988.04  36,988.04    11.45   11.45       0.5    0    10.95      365
1581   Fixed     Interest In Arrears    27980  27960.87  27,960.87    11.22   11.22       0.5    0    10.72   271.13
1582   Fixed     Interest In Arrears    70000   69976.1  69,976.10     11.2    11.2       0.5    0     10.7   677.23
1583   Fixed     Interest In Arrears    25580  25568.06  25,568.06     9.75    9.75       0.5    0     9.25   219.78
1584   Fixed     Interest In Arrears    50000  49984.02  49,984.02     11.5    11.5       0.5    0       11   495.15
1585   Fixed     Interest In Arrears    35000  34987.49  34,987.49    10.99   10.99       0.5    0    10.49   333.05
1586   Fixed     Interest In Arrears    30600  30590.95  30,590.95    11.85   11.85       0.5    0    11.35   311.23
1587   Fixed     Interest In Arrears    46200   46182.7  46,182.70   10.775  10.775       0.5    0   10.275   432.14
1588   Fixed     Interest In Arrears    39800  39785.77  39,785.77    10.99   10.99       0.5    0    10.49   378.73
1589   Fixed     Interest In Arrears    20200  20160.51  20,160.51    12.25   12.25       0.5    0    11.75    245.7
1590   Fixed     Interest In Arrears    20405  20331.77  20,331.77     13.2    13.2       0.5    0     12.7   260.87
1591   Fixed     Interest In Arrears   103600  103561.2 103,561.20   10.775  10.775       0.5    0   10.275   969.04
1592   Fixed     Interest In Arrears    57500  57479.44  57,479.44    10.99   10.99       0.5    0    10.49   547.16
1593   Fixed     Interest In Arrears    46980  46966.18  46,966.18   11.875  11.875       0.5    0   11.375   478.73
1594   Fixed     Interest In Arrears    47235  47217.22  47,217.22    10.75   10.75       0.5    0    10.25   440.93
1595   Fixed     Interest In Arrears    59000  58976.55  58,976.55     10.5    10.5       0.5    0       10    539.7
1596   Fixed     Interest In Arrears    33150  33140.19  33,140.19    11.85   11.85       0.5    0    11.35   337.17
1597   Fixed     Interest In Arrears    33000  32990.18  32,990.18   11.825  11.825       0.5    0   11.325   335.01
1598   Fixed     Interest In Arrears    61000  60970.48  60,970.48   12.775  12.775       0.5    0   12.275   664.08
1599   Fixed     Interest In Arrears    15000  14963.98  14,963.98    10.05   10.05       0.5    0     9.55   161.65
1600   Fixed     Interest In Arrears    95000  94964.23  94,964.23    10.75   10.75       0.5    0    10.25   886.81
1601   Fixed     Interest In Arrears    51900  51876.67  51,876.67    9.925   9.925       0.5    0    9.425   452.59
1602   Fixed     Interest In Arrears    76800  76775.45  76,775.45     11.5    11.5       0.5    0       11   760.55
1603   Fixed     Interest In Arrears    50000  49982.93  49,982.93     11.2    11.2       0.5    0     10.7   483.74
1604   Fixed     Interest In Arrears    48800  48754.51  48,754.51    9.775   9.775       0.5    0    9.275   420.17
1605   Fixed     Interest In Arrears    29134  29121.08  29,121.08     9.99    9.99       0.5    0     9.49   255.46
1606   Fixed     Interest In Arrears    21600  21552.45  21,552.45    10.99   10.99       0.5    0    10.49   245.37
1607   Fixed     Interest In Arrears    29000  28992.27  28,992.27   12.325  12.325       0.5    0   11.825   305.58
1608   Fixed     Interest In Arrears    43000   42987.9  42,987.90   12.075  12.075       0.5    0   11.575   444.79
1609   Fixed     Interest In Arrears    71600  71574.32  71,574.32   10.975  10.975       0.5    0   10.475   680.52
1610   Fixed     Interest In Arrears    33600  33587.41  33,587.41   10.775  10.775       0.5    0   10.275   314.29
1611   Fixed     Interest In Arrears    67000  66982.85  66,982.85     12.5    12.5       0.5    0       12   715.07
1612   Fixed     Interest In Arrears    20979     20940  20,940.00   12.775  12.775       0.5    0   12.275   262.34
1613   Fixed     Interest In Arrears    37180  37167.98  37,167.98    11.45   11.45       0.5    0    10.95   366.78
1614   Fixed     Interest In Arrears   200000 199911.99 199,911.99   10.025  10.025       0.5    0    9.525  1758.84
1615   Fixed     Interest In Arrears    39922   39904.3  39,904.30     9.99    9.99       0.5    0     9.49   350.05
1616   Fixed     Interest In Arrears    20700  20660.86  20,660.86     12.6    12.6       0.5    0     12.1   256.49
1617   Fixed     Interest In Arrears    74000  73981.48  73,981.48     12.6    12.6       0.5    0     12.1   795.52
1618   Fixed     Interest In Arrears    30225  30209.97  30,209.97     9.45    9.45       0.5    0     8.95   253.05
1619   Fixed     Interest In Arrears    31560  31543.21  31,543.21    12.35   12.35       0.5    0    11.85   333.16
1620   Fixed     Interest In Arrears    69000  68970.59  68,970.59   10.175  10.175       0.5    0    9.675   614.47
1621   Fixed     Interest In Arrears   100000  99972.93  99,972.93    12.25   12.25       0.5    0    11.75   1047.9
1622   Fixed     Interest In Arrears    44400  44382.31  44,382.31    10.49   10.49       0.5    0     9.99   405.82
1623   Fixed     Interest In Arrears    18400  18353.48  18,353.48     9.49    9.49       0.5    0     8.99   192.03
1624   Fixed     Interest In Arrears    49000  48982.62  48,982.62   11.025  11.025       0.5    0   10.525   467.57

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1567    303.57    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1568    393.76    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1569    1272.1    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1570    256.97    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1571    350.91   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1572    717.33   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1573    762.53    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1574    469.99    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1575   1766.48   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1576    593.98    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1577     521.9    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1578    285.99    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1579    841.57   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1580       365    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1581    271.13    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1582    677.23   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1583    219.78    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1584    495.15   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1585    333.05    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1586    311.23   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1587    432.14    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1588    378.73    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1589     245.7    5/8/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1590    260.87    5/5/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
1591    969.04   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1592    547.16   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1593    478.73    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1594    440.93    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1595     539.7   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1596    337.17    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1597    335.01   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1598    664.08    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1599    161.65   5/16/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1600    886.81    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1601    452.59   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1602    760.55    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1603    483.74    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1604    420.17    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1605    255.46    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1606    245.37    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1607    305.58   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1608    444.79   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1609    680.52   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1610    314.29   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1611    715.07    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1612    262.34    5/5/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1613    366.78    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1614   1758.84   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1615    350.05   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1616    256.49    5/8/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1617    795.52   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1618    253.05   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1619    333.16    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1620    614.47    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1621    1047.9    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1622    405.82   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1623    192.03   5/10/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1624    467.57   5/16/2006  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>
1567   Not a Balloon Loan 15 YR FXD    0      0
1568   Not a Balloon Loan 30 YR FXD    0      0
1569   Not a Balloon Loan 30 YR FXD    0      0
1570   Not a Balloon Loan 30 YR FXD    0      0
1571   Not a Balloon Loan 30 YR FXD    0      0
1572   Not a Balloon Loan 30 YR FXD    0      0
1573   Not a Balloon Loan 30 YR FXD    0      0
1574   Not a Balloon Loan 30 YR FXD    0      0
1575   Not a Balloon Loan 30 YR FXD    0      0
1576   Not a Balloon Loan 30 YR FXD    0      0
1577   Not a Balloon Loan 30 YR FXD    0      0
1578   Not a Balloon Loan 30 YR FXD    0      0
1579   Not a Balloon Loan 30 YR FXD    0      0
1580   Not a Balloon Loan 30 YR FXD    0      0
1581   Not a Balloon Loan 30 YR FXD    0      0
1582   Not a Balloon Loan 30 YR FXD    0      0
1583   Not a Balloon Loan 30 YR FXD    0      0
1584   Not a Balloon Loan 30 YR FXD    0      0
1585   Not a Balloon Loan 30 YR FXD    0      0
1586   Not a Balloon Loan 30 YR FXD    0      0
1587   Not a Balloon Loan 30 YR FXD    0      0
1588   Not a Balloon Loan 30 YR FXD    0      0
1589   Not a Balloon Loan 15 YR FXD    0      0
1590   Not a Balloon Loan 15 YR FXD    0      0
1591   Not a Balloon Loan 30 YR FXD    0      0
1592   Not a Balloon Loan 30 YR FXD    0      0
1593   Not a Balloon Loan 30 YR FXD    0      0
1594   Not a Balloon Loan 30 YR FXD    0      0
1595   Not a Balloon Loan 30 YR FXD    0      0
1596   Not a Balloon Loan 30 YR FXD    0      0
1597   Not a Balloon Loan 30 YR FXD    0      0
1598   Not a Balloon Loan 30 YR FXD    0      0
1599   Not a Balloon Loan 15 YR FXD    0      0
1600   Not a Balloon Loan 30 YR FXD    0      0
1601   Not a Balloon Loan 30 YR FXD    0      0
1602   Not a Balloon Loan 30 YR FXD    0      0
1603   Not a Balloon Loan 30 YR FXD    0      0
1604   Not a Balloon Loan 30 YR FXD    0      0
1605   Not a Balloon Loan 30 YR FXD    0      0
1606   Not a Balloon Loan 15 YR FXD    0      0
1607   Not a Balloon Loan 30 YR FXD    0      0
1608   Not a Balloon Loan 30 YR FXD    0      0
1609   Not a Balloon Loan 30 YR FXD    0      0
1610   Not a Balloon Loan 30 YR FXD    0      0
1611   Not a Balloon Loan 30 YR FXD    0      0
1612   Not a Balloon Loan 15 YR FXD    0      0
1613   Not a Balloon Loan 30 YR FXD    0      0
1614   Not a Balloon Loan 30 YR FXD    0      0
1615   Not a Balloon Loan 30 YR FXD    0      0
1616   Not a Balloon Loan 15 YR FXD    0      0
1617   Not a Balloon Loan 30 YR FXD    0      0
1618   Not a Balloon Loan 30 YR FXD    0      0
1619   Not a Balloon Loan 30 YR FXD    0      0
1620   Not a Balloon Loan 30 YR FXD    0      0
1621   Not a Balloon Loan 30 YR FXD    0      0
1622   Not a Balloon Loan 30 YR FXD    0      0
1623   Not a Balloon Loan 15 YR FXD    0      0
1624   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1567            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1568            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1569            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1570            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1571            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1572            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1573            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1574            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1575            0          0       0        0        0        0       0    10.7          0 00/00/0000 00/00/0000
1576            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1577            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
1578            0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
1579            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1580            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1581            0          0       0        0        0        0       0   11.22          0 00/00/0000 00/00/0000
1582            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1583            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1584            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1585            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1586            0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
1587            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1588            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1589            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1590            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
1591            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1592            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1593            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
1594            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1595            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1596            0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
1597            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
1598            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1599            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1600            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1601            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
1602            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1603            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1604            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1605            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1606            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1607            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1608            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1609            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1610            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1611            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1612            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1613            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1614            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
1615            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1616            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1617            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1618            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
1619            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
1620            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
1621            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1622            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1623            0          0       0        0        0        0       0    9.49          0 00/00/0000 00/00/0000
1624            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
1567   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    98000
1568   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   165520
1569   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   544000
1570   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   100000
1571   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   136560
1572   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   296000
1573   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   308000
1574   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   214400
1575   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   760000
1576   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   239920
1577   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232000
1578   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   124800
1579   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   368000
1580   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   148000
1581   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   111920
1582   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   280000
1583   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102320
1584   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000
1585   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   140000
1586   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   122400
1587   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   184800
1588   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   159200
1589   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    80800
1590   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   367290
1591   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   414400
1592   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   230000
1593   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   187920
1594   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188940
1595   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   236000
1596   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   187850
1597   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   132000
1598   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   244000
1599   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    60000
1600   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   380000
1601   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   207600
1602   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   307200
1603   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   200000
1604   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   195200
1605   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116536
1606   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   115200
1607   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   116000
1608   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
1609   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   286400
1610   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   134400
1611   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   268000
1612   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    83916
1613   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   148720
1614   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2  1000000
1615   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   159687
1616   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    82800
1617   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   296000
1618   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   171275
1619   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   126240
1620   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   276000
1621   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   400000
1622   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   177600
1623   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    73600
1624   00/00/0000 00/00/0000       0 Purchase         Stated Doc    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>
1567         0       20      100    122500         0
1568         0       20      100    206900         0
1569         0       20      100    680000         0
1570         0       20      100    125000         0
1571         0       20      100    170700         0
1572         0       20      100    370000         0
1573         0       20      100    385000         0
1574         0       20      100    268000         0
1575         0       20      100    950000         0
1576         0       20      100    299900         0
1577         0       20      100    290000         0
1578         0       20      100    156000         0
1579         0       20      100    460000         0
1580         0       20      100    185000         0
1581         0       20      100    139900         0
1582         0       20      100    350000         0
1583         0       20      100    127900         0
1584         0       20      100    250000         0
1585         0       20      100    175000         0
1586         0       20      100    153000         0
1587         0       20      100    231000         0
1588         0       20      100    199000         0
1589         0       20      100    101000         0
1590         0        5       95    408100         0
1591         0       20      100    518000         0
1592         0       20      100    287500         0
1593         0       20      100    234900         0
1594         0       20      100    236175         0
1595         0       20      100    295000         0
1596         0       15      100    221000         0
1597         0       20      100    165000         0
1598         0       20      100    305000         0
1599         0       20      100     75000         0
1600         0       20      100    475000         0
1601         0       20      100    259500         0
1602         0       20      100    384000         0
1603         0       20      100    250000         0
1604         0       20      100    244000         0
1605         0       20      100    145671         0
1606         0       15       95    144000         0
1607         0       20      100    145000         0
1608         0       20      100    215000         0
1609         0       20      100    358000         0
1610         0       20      100    168000         0
1611         0       20      100    335000         0
1612         0       20      100    104895         0
1613         0       20      100    185900         0
1614         0    14.55    87.27   1375000         0
1615         0       20      100    199609         0
1616         0       20      100    103500         0
1617         0       20      100    370000         0
1618         0       15      100    201500         0
1619         0       20      100    157800         0
1620         0       20      100    345000         0
1621         0       20      100    500000         0
1622         0       20      100    222000         0
1623         0       20      100     92000         0
1624         0       20      100    245000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1567      122500 No MI       0                      Single Family     1 HARVEY                  IL 60426   594     0 49.96
1568      206900 No MI       0                      Condomimium       1 SUNNY ISLES BEACH       FL 33160   653     0 45.26
1569      680000 No MI       0                      Single Family     1 WALDORF                 MD 20603   785     0 45.53
1570           0 No MI       0                      Single Family     1 AUSTELL                 GA 30168   607     0 48.46
1571      170700 No MI       0                      Single Family     1 ALLENDALE               MI 49401   584     0 38.56
1572      370000 No MI       0                      Two Family        2 DES PLAINES             IL 60016   670     0 49.54
1573      385000 No MI       0                      Single Family     1 PORT JEFFERSON          NY 11777   624     0 42.02
1574      268000 No MI       0                      Two Family        2 CALUMET CITY            IL 60409   642     0 49.98
1575      950000 No MI       0                      Single Family     1 NAPLES                  FL 34109   730     0 48.15
1576      299900 No MI       0                      Single Family     1 LACEY TOWNSHIP          NJ  8731   583     0 31.44
1577      290000 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80916   645     0 46.56
1578      156000 No MI       0                      Two Family        2 MILWAUKEE               WI 53215   763     0 42.25
1579      460000 No MI       0                      Two Family        2 CHICAGO                 IL 60647   697     0 45.06
1580      185000 No MI       0                      Single Family     1 POPLAR GROVE            IL 61065   645     0 47.54
1581      139900 No MI       0                      Single Family     1 FOREST                  VA 24551   627     0 32.54
1582      350000 No MI       0                      Two Family        2 CHICAGO                 IL 60623   643     0 48.41
1583      127900 No MI       0                      Condomimium       1 OSAGE BEACH             MO 65065   642     0 39.59
1584      250000 No MI       0                      Single Family     1 FORT WASHINGTON         MD 20744   600     0 48.82
1585           0 No MI       0                      Single Family     1 JOLIET                  IL 60432   627     0 49.93
1586      153000 No MI       0                      Condomimium       1 CHICAGO                 IL 60645   614     0  28.5
1587      231000 No MI       0                      Single Family     1 MANKATO                 MN 56001   732     0 47.08
1588           0 No MI       0                      Single Family     1 NEW BERLIN              WI 53151   659     0 46.99
1589      101000 No MI       0                      Single Family     1 CARTER LAKE             IA 51510   597     0 47.81
1590      408100 No MI       0                      Single Family     1 QUEENS VILLAGE          NY 11428   590     0 20.54
1591      518000 No MI       0                      Two Family        2 ST. ALBANS              NY 11434   711     0  39.4
1592      287500 No MI       0                      Condomimium       1 CHICAGO                 IL 60608   610     0 48.43
1593      234900 No MI       0                      Single Family     1 ST LOUIS                MO 63129   600     0 38.35
1594      236175 No MI       0                      Condomimium       1 CHICAGO                 IL 60613   732     0 29.13
1595      295000 No MI       0                      Single Family     1 CHICAGO                 IL 60651   733     0 48.96
1596      221000 No MI       0                      Single Family     1 NEW LENOX               IL 60451   584     0 49.82
1597      165000 No MI       0                      Single Family     1 DENVER                  CO 80229   611     0 48.52
1598      305000 No MI       0                      Single Family     1 ATLANTA                 GA 30311   633     0 49.73
1599       75000 No MI       0                      Single Family     1 SAN ANTONIO             TX 78225   657     0 45.74
1600      475000 No MI       0                      Single Family     1 GAITHERSBURG            MD 20879   652     0  46.7
1601      259500 No MI       0                      Single Family     1 CICERO                  IL 60804   664     0 38.01
1602           0 No MI       0                      Single Family     1 MATTESON                IL 60443   603     0 49.99
1603      250000 No MI       0                      Single Family     1 ORLANDO                 FL 32817   654     0 41.72
1604      244000 No MI       0                      Single Family     1 NORTH LAUDERDALE        FL 33068   735     0 50.23
1605      145671 No MI       0                      Single Family     1 HOUSTON                 TX 77042   628     0 49.93
1606           0 No MI       0                      Single Family     1 CHICAGO                 IL 60628   632     0 37.42
1607           0 No MI       0                      Single Family     1 RIVERDALE               IL 60827   608     0 38.98
1608      215000 No MI       0                      Single Family     1 ORLANDO                 FL 32808   603     0 23.73
1609      358000 No MI       0                      Single Family     1 PLAINFIELD              IL 60544   688     0  49.8
1610      168000 No MI       0                      Two Family        2 HARVEY                  IL 60426   673     0 43.06
1611           0 No MI       0                      Single Family     1 NORTHGLENN              CO 80234   592     0  26.3
1612      104895 No MI       0                      Single Family     1 GREENVILLE              NC 27834   620     0 40.46
1613      185900 No MI       0                      Single Family     1 GRAIN VALLEY            MO 64029   657     0 46.17
1614           0 No MI       0                      Single Family     1 SPOTSYLVANIA            VA 22553   695     0 49.97
1615      199609 No MI       0                      Single Family     1 FOUNTAIN                CO 80817   658     0 46.89
1616           0 No MI       0                      Single Family     1 BURTON                  MI 48519   587     0  45.8
1617      370000 No MI       0                      Single Family     1 LAS VEGAS               NV 89123   595     0 47.47
1618      201500 No MI       0                      Single Family     1 BURNSVILLE              MN 55337   732     0 43.73
1619      157800 No MI       0                      Condomimium       1 MONROE                  WA 98272   589     0 46.35
1620      350000 No MI       0                      Two Family        2 CHICAGO                 IL 60637   676     0 45.16
1621      500000 No MI       0                      Single Family     1 OAKLAND                 CA 94601   626     0    49
1622      222000 No MI       0                      Two Family        2 ORANGE                  NJ  7050   701     0  42.6
1623       92000 No MI       0                      Single Family     1 PHARR                   TX 78577   632     0 46.81
1624      245000 No MI       0                      Two Family        2 MATTESON                IL 60443   727     0 46.06

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1567   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1568   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1569   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1570   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1571   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1572   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1573   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1574   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1575   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1576   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1577   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1578   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1579   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1580   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1581   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1582   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1583   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1584   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1585   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1586   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1587   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1588   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1589   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1590   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1591   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1592   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1593   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1594   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1595   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1596   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1597   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1598   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
1599   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1600   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1601   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1602   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1603   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1604   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1605   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1606   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1607   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1608   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1609   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1610   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1611   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1612   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1613   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1614   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1615   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1616   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1617   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1618   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1619   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1620   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1621   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1622   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1623   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1624   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1625   Fixed     Interest In Arrears    51000  50984.05  50,984.05     11.6    11.6       0.5    0     11.1   508.95
1626   Fixed     Interest In Arrears    61980  61963.59  61,963.59    12.35   12.35       0.5    0    11.85   654.29
1627   Fixed     Interest In Arrears    18500  18457.72  18,457.72    10.59   10.59       0.5    0    10.09   205.54
1628   Fixed     Interest In Arrears    36000  35990.99  35,990.99     12.6    12.6       0.5    0     12.1   387.01
1629   Fixed     Interest In Arrears    39000  38988.82  38,988.82    11.99   11.99       0.5    0    11.49   400.86
1630   Fixed     Interest In Arrears    19380  19304.91  19,304.91     12.4    12.4       0.5    0     11.9   237.61
1631   Fixed     Interest In Arrears    61190  61165.68  61,165.68     10.5    10.5       0.5    0       10   559.73
1632   Fixed     Interest In Arrears    55500  55480.09  55,480.09   10.975  10.975       0.5    0   10.475    527.5
1633   Fixed     Interest In Arrears    19950  19911.92  19,911.92     12.5    12.5       0.5    0       12   245.89
1634   Fixed     Interest In Arrears    31000  30974.15  30,974.15     10.3    10.3       0.5    0      9.8   278.95
1635   Fixed     Interest In Arrears    30200   30191.5  30,191.50   12.075  12.075       0.5    0   11.575   312.39
1636   Fixed     Interest In Arrears    46400  46388.84  46,388.84   12.775  12.775       0.5    0   12.275   505.13
1637   Fixed     Interest In Arrears    26200  26193.06  26,193.06    12.35   12.35       0.5    0    11.85   276.58
1638   Fixed     Interest In Arrears    34000  33992.22  33,992.22       13      13       0.5    0     12.5   376.11
1639   Fixed     Interest In Arrears    33100  33091.71  33,091.71     12.6    12.6       0.5    0     12.1   355.84
1640   Fixed     Interest In Arrears    54200  54177.51  54,177.51     10.3    10.3       0.5    0      9.8   487.71
1641   Fixed     Interest In Arrears   142000 141951.52 141,951.52     11.2    11.2       0.5    0     10.7  1373.81
1642   Fixed     Interest In Arrears    47400  47377.44  47,377.44    12.85   12.85       0.5    0    12.35   518.79
1643   Fixed     Interest In Arrears    31000  30983.13  30,983.13    12.25   12.25       0.5    0    11.75   324.85
1644   Fixed     Interest In Arrears   180000 179869.63 179,869.63    10.95   10.95       0.5    0    10.45  1707.39
1645   Fixed     Interest In Arrears    78000  77927.29  77,927.29    9.775   9.775       0.5    0    9.275   671.58
1646   Fixed     Interest In Arrears    17500  17346.98  17,346.98    11.99   11.99       0.5    0    11.49   250.98
1647   Fixed     Interest In Arrears    42000  41985.11  41,985.11   11.025  11.025       0.5    0   10.525   400.77
1648   Fixed     Interest In Arrears    33570  33561.46  33,561.46   12.525  12.525       0.5    0   12.025   358.93
1649   Fixed     Interest In Arrears    72500  72472.85  72,472.85   10.775  10.775       0.5    0   10.275   678.14
1650   Fixed     Interest In Arrears    75400  75365.04  75,365.04     9.78    9.78       0.5    0     9.28   649.47
1651   Fixed     Interest In Arrears    42400  42389.15  42,389.15     12.5    12.5       0.5    0       12   452.52
1652   Fixed     Interest In Arrears    29000  28989.05  28,989.05    10.74   10.74       0.5    0    10.24    270.5
1653   Fixed     Interest In Arrears    62000  61978.95  61,978.95   11.225  11.225       0.5    0   10.725   601.01
1654   Fixed     Interest In Arrears    55980  55960.89  55,960.89     11.2    11.2       0.5    0     10.7   541.59
1655   Fixed     Interest In Arrears    53000  52986.73  52,986.73     12.6    12.6       0.5    0     12.1   569.77
1656   Fixed     Interest In Arrears    35616  35607.08  35,607.08     12.6    12.6       0.5    0     12.1   382.89
1657   Fixed     Interest In Arrears    27400  27393.14  27,393.14     12.6    12.6       0.5    0     12.1   294.56
1658   Fixed     Interest In Arrears    77000  76978.33  76,978.33   12.075  12.075       0.5    0   11.575   796.48
1659   Fixed     Interest In Arrears    19500  19464.18  19,464.18     12.9    12.9       0.5    0     12.4   245.45
1660   Fixed     Interest In Arrears   126989 126937.98 126,937.98    10.45   10.45       0.5    0     9.95  1156.88
1661   Fixed     Interest In Arrears    60420  60407.02  60,407.02   13.275  13.275       0.5    0   12.775   681.38
1662   Fixed     Interest In Arrears    31400  31391.78  31,391.78     12.4    12.4       0.5    0     11.9   332.69
1663   Fixed     Interest In Arrears    53100  53084.77  53,084.77    11.99   11.99       0.5    0    11.49   545.79
1664   Fixed     Interest In Arrears    36600  36582.83  36,582.83    9.725   9.725       0.5    0    9.225   313.78
1665   Fixed     Interest In Arrears    27700  27692.62  27,692.62   12.325  12.325       0.5    0   11.825   291.88
1666   Fixed     Interest In Arrears    65000  64982.69  64,982.69   12.325  12.325       0.5    0   11.825   684.91
1667   Fixed     Interest In Arrears    32565  32556.84  32,556.84     12.6    12.6       0.5    0     12.1   350.09
1668   Fixed     Interest In Arrears    90000  89959.32  89,959.32      9.9     9.9       0.5    0      9.4   783.18
1669   Fixed     Interest In Arrears    36600  36583.46  36,583.46      9.9     9.9       0.5    0      9.4   318.49
1670   Fixed     Interest In Arrears    36300  36287.03  36,287.03    10.99   10.99       0.5    0    10.49   345.42
1671   Fixed     Interest In Arrears    53600  53577.51  53,577.51    10.25   10.25       0.5    0     9.75   480.32
1672   Fixed     Interest In Arrears    18150  18113.05  18,113.05   11.825  11.825       0.5    0   11.325    215.8
1673   Fixed     Interest In Arrears    33600  33591.59  33,591.59     12.6    12.6       0.5    0     12.1   361.21
1674   Fixed     Interest In Arrears    76000  75979.75  75,979.75    12.32   12.32       0.5    0    11.82   800.52
1675   Fixed     Interest In Arrears    86000  85970.96  85,970.96    11.25   11.25       0.5    0    10.75   835.29
1676   Fixed     Interest In Arrears    47980  47958.88  47,958.88   10.025  10.025       0.5    0    9.525   421.95
1677   Fixed     Interest In Arrears   100000  99971.32  99,971.32    11.99   11.99       0.5    0    11.49  1027.85
1678   Fixed     Interest In Arrears   133000 132966.71 132,966.71     12.6    12.6       0.5    0     12.1  1429.79
1679   Fixed     Interest In Arrears    62000   61975.3  61,975.30    10.49   10.49       0.5    0     9.99   566.68
1680   Fixed     Interest In Arrears    43800  43785.04  43,785.04     11.2    11.2       0.5    0     10.7   423.76
1681   Fixed     Interest In Arrears    98400  98362.14  98,362.14    10.65   10.65       0.5    0    10.15   911.16
1682   Fixed     Interest In Arrears    73000  72976.41  72,976.41    11.45   11.45       0.5    0    10.95   720.13

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1625    508.95    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1626    654.29   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1627    205.54   5/15/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1628    387.01    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1629    400.86   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1630    237.61    5/5/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
1631    559.73    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1632     527.5   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1633    245.89   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1634    278.95   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
1635    312.39    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1636    505.13   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1637    276.58    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1638    376.11    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1639    355.84   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1640    487.71   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1641   1373.81   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1642    518.79   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1643    324.85   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1644   1707.39   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
1645    671.58   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
1646    250.98   4/26/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120        0
1647    400.77   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1648    358.93   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1649    678.14    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1650    649.47   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1651    452.52   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1652     270.5   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1653    601.01   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1654    541.59   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1655    569.77    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1656    382.89    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1657    294.56   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1658    796.48   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1659    245.45    6/8/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1660   1156.88   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1661    681.38    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1662    332.69   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1663    545.79   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1664    313.78   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1665    291.88   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1666    684.91   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1667    350.09   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1668    783.18   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1669    318.49   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1670    345.42   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1671    480.32   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1672     215.8   5/10/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1673    361.21    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1674    800.52    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1675    835.29    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1676    421.95    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1677   1027.85    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1678   1429.79   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1679    566.68   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1680    423.76   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1681    911.16   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1682    720.13   5/26/2006  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>
1625   Not a Balloon Loan 30 YR FXD    0      0
1626   Not a Balloon Loan 30 YR FXD    0      0
1627   Not a Balloon Loan 15 YR FXD    0      0
1628   Not a Balloon Loan 30 YR FXD    0      0
1629   Not a Balloon Loan 30 YR FXD    0      0
1630   Not a Balloon Loan 15 YR FXD    0      0
1631   Not a Balloon Loan 30 YR FXD    0      0
1632   Not a Balloon Loan 30 YR FXD    0      0
1633   Not a Balloon Loan 15 YR FXD    0      0
1634   Not a Balloon Loan 30 YR FXD    0      0
1635   Not a Balloon Loan 30 YR FXD    0      0
1636   Not a Balloon Loan 30 YR FXD    0      0
1637   Not a Balloon Loan 30 YR FXD    0      0
1638   Not a Balloon Loan 30 YR FXD    0      0
1639   Not a Balloon Loan 30 YR FXD    0      0
1640   Not a Balloon Loan 30 YR FXD    0      0
1641   Not a Balloon Loan 30 YR FXD    0      0
1642   Not a Balloon Loan 30 YR FXD    0      0
1643   Not a Balloon Loan 30 YR FXD    0      0
1644   Not a Balloon Loan 30 YR FXD    0      0
1645   Not a Balloon Loan 30 YR FXD    0      0
1646   Not a Balloon Loan 10 YR FXD    0      0
1647   Not a Balloon Loan 30 YR FXD    0      0
1648   Not a Balloon Loan 30 YR FXD    0      0
1649   Not a Balloon Loan 30 YR FXD    0      0
1650   Not a Balloon Loan 30 YR FXD    0      0
1651   Not a Balloon Loan 30 YR FXD    0      0
1652   Not a Balloon Loan 30 YR FXD    0      0
1653   Not a Balloon Loan 30 YR FXD    0      0
1654   Not a Balloon Loan 30 YR FXD    0      0
1655   Not a Balloon Loan 30 YR FXD    0      0
1656   Not a Balloon Loan 30 YR FXD    0      0
1657   Not a Balloon Loan 30 YR FXD    0      0
1658   Not a Balloon Loan 30 YR FXD    0      0
1659   Not a Balloon Loan 15 YR FXD    0      0
1660   Not a Balloon Loan 30 YR FXD    0      0
1661   Not a Balloon Loan 30 YR FXD    0      0
1662   Not a Balloon Loan 30 YR FXD    0      0
1663   Not a Balloon Loan 30 YR FXD    0      0
1664   Not a Balloon Loan 30 YR FXD    0      0
1665   Not a Balloon Loan 30 YR FXD    0      0
1666   Not a Balloon Loan 30 YR FXD    0      0
1667   Not a Balloon Loan 30 YR FXD    0      0
1668   Not a Balloon Loan 30 YR FXD    0      0
1669   Not a Balloon Loan 30 YR FXD    0      0
1670   Not a Balloon Loan 30 YR FXD    0      0
1671   Not a Balloon Loan 30 YR FXD    0      0
1672   Not a Balloon Loan 15 YR FXD    0      0
1673   Not a Balloon Loan 30 YR FXD    0      0
1674   Not a Balloon Loan 30 YR FXD    0      0
1675   Not a Balloon Loan 30 YR FXD    0      0
1676   Not a Balloon Loan 30 YR FXD    0      0
1677   Not a Balloon Loan 30 YR FXD    0      0
1678   Not a Balloon Loan 30 YR FXD    0      0
1679   Not a Balloon Loan 30 YR FXD    0      0
1680   Not a Balloon Loan 30 YR FXD    0      0
1681   Not a Balloon Loan 30 YR FXD    0      0
1682   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1625            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
1626            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
1627            0          0       0        0        0        0       0   10.59          0 00/00/0000 00/00/0000
1628            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1629            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1630            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1631            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1632            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1633            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1634            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
1635            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1636            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1637            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
1638            0          0       0        0        0        0       0      13          0 00/00/0000 00/00/0000
1639            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1640            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
1641            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1642            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1643            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1644            0          0       0        0        0        0       0   10.95          0 00/00/0000 00/00/0000
1645            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1646            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1647            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1648            0          0       0        0        0        0       0  12.525          0 00/00/0000 00/00/0000
1649            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1650            0          0       0        0        0        0       0    9.78          0 00/00/0000 00/00/0000
1651            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1652            0          0       0        0        0        0       0   10.74          0 00/00/0000 00/00/0000
1653            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1654            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1655            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1656            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1657            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1658            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1659            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
1660            0          0       0        0        0        0       0   10.45          0 00/00/0000 00/00/0000
1661            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
1662            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1663            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1664            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
1665            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1666            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1667            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1668            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
1669            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
1670            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1671            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
1672            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
1673            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1674            0          0       0        0        0        0       0   12.32          0 00/00/0000 00/00/0000
1675            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
1676            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
1677            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1678            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1679            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1680            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1681            0          0       0        0        0        0       0   10.65          0 00/00/0000 00/00/0000
1682            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                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
1625   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
1626   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   247920
1627   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   166500
1628   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   144000
1629   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156000
1630   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    77520
1631   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   244760
1632   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   222000
1633   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    79800
1634   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124000
1635   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120800
1636   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   185600
1637   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   104800
1638   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   136000
1639   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   132400
1640   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   216800
1641   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   568000
1642   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   189600
1643   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124000
1644   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   720000
1645   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   312000
1646   00/00/0000 00/00/0000       0 Home Improvement Full          Investor Occupied    2   315000
1647   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   168000
1648   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   134280
1649   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   290000
1650   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   301600
1651   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   169600
1652   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   116000
1653   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   248000
1654   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   223920
1655   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   212000
1656   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   142466
1657   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   109600
1658   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   308000
1659   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    78000
1660   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   507956
1661   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   322240
1662   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   125600
1663   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   300900
1664   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   160000
1665   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   110800
1666   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   260000
1667   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184535
1668   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   360000
1669   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   146400
1670   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   145200
1671   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   214400
1672   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    96800
1673   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   134400
1674   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   304000
1675   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   344000
1676   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   191920
1677   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   400000
1678   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   532000
1679   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   248000
1680   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   175200
1681   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   393600
1682   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   292000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1625         0       20      100    255000         0
1626         0       20      100    309900         0
1627         0       10      100    185000         0
1628         0    19.67    98.36    183000         0
1629         0       20      100    195000         0
1630         0       20      100     96900         0
1631         0       20      100    305950         0
1632         0       20      100    277500         0
1633         0       20      100     99750         0
1634         0       20      100    155000         0
1635         0       20      100    151000         0
1636         0       20      100    232000         0
1637         0       20      100    131000         0
1638         0       20      100    170000         0
1639         0       20      100    165500         0
1640         0       20      100    271000         0
1641         0       20      100    710000         0
1642         0       20      100    237000         0
1643         0       20      100    155000         0
1644         0       20      100    900000         0
1645         0       20      100    390000         0
1646         0        5       95    350000         0
1647         0       20      100    210000         0
1648         0       20      100    167850         0
1649         0       20      100    362500         0
1650         0       20      100    377000         0
1651         0       20      100    212000         0
1652         0       20      100    145000         0
1653         0       20      100    310000         0
1654         0       20      100    279900         0
1655         0       20      100    265000         0
1656         0       20      100    178083         0
1657         0       20      100    137000         0
1658         0       20      100    385000         0
1659         0       20      100     97500         0
1660         0       20      100    634945         0
1661         0       15       95    402800         0
1662         0       20      100    157000         0
1663         0       15      100    354000         0
1664         0     18.3     98.3    200000         0
1665         0       20      100    138500         0
1666         0       20      100    325000         0
1667         0       15      100    217101         0
1668         0       20      100    450000         0
1669         0       20      100    183000         0
1670         0       20      100    181500         0
1671         0       20      100    268000         0
1672         0       15       95    121000         0
1673         0       20      100    168000         0
1674         0       20      100    380000         0
1675         0       20      100    430000         0
1676         0       20      100    239900         0
1677         0       20      100    500000         0
1678         0       20      100    665000         0
1679         0       20      100    310000         0
1680         0       20      100    219000         0
1681         0       20      100    492000         0
1682         0       20      100    365000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1625      265000 No MI       0                      Two Family        2 CHICAGO                 IL 60621   656     0 46.81
1626      309900 No MI       0                      Single Family     1 DANVILLE                NH  3819   597     0 39.76
1627      185000 No MI       0                      Single Family     1 CHICAGO                 IL 60620   585     0 48.92
1628           0 No MI       0                      Single Family     1 SAINT PAUL              MN 55104   594     0 31.57
1629      195000 No MI       0                      Single Family     1 PRINCETON               MN 55371   619     0 46.21
1630       96900 No MI       0                      Single Family     1 COLUMBUS                OH 43232   588     0 49.85
1631      305950 No MI       0                      Single Family     1 BEACH PARK              IL 60083   643     0 43.66
1632      277500 No MI       0                      Single Family     1 MYRTLE BEACH            SC 29579   676     0 48.72
1633       99750 No MI       0                      Single Family     1 BARBERTON               OH 44203   591     0 15.61
1634      155000 No MI       0                      Single Family     1 ST PAUL                 MN 55103   641     0 40.21
1635      151000 No MI       0                      Single Family     1 CLIFTON                 CO 81520   619     0 38.67
1636      232300 No MI       0                      Single Family     1 SOUTHFIELD              MI 48075   625     0 46.85
1637      131000 No MI       0                      Single Family     1 AURORA                  CO 80012   584     0 43.21
1638      170000 No MI       0                      Single Family     1 CHICAGO                 IL 60609   631     0 35.39
1639      165500 No MI       0                      Single Family     1 FORT GRATIOT            MI 48059   583     0    49
1640           0 No MI       0                      Single Family     1 JOLIET                  IL 60431   647     0 46.99
1641      710000 No MI       0                      Single Family     1 CEDAR HILL              TX 75104   642     0    47
1642      237000 No MI       0                      Single Family     1 NORTHLAKE               IL 60164   605     0 44.28
1643      155000 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80910   616     0 46.82
1644      900000 No MI       0                      Single Family     1 SKOKIE                  IL 60077   698     0 45.59
1645      390000 No MI       0                      Single Family     1 MIAMI                   FL 33161   735     0 36.04
1646           0 No MI       0                      Single Family     1 OAK LAWN                IL 60453   618     0 49.78
1647      210000 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55407   725     0 46.27
1648      167850 No MI       0                      Single Family     1 DENVER                  CO 80239   635     0 45.66
1649      362500 No MI       0                      Single Family     1 SEAFORD                 NY 11783   703     0 41.22
1650      377000 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22407   641     0 49.57
1651      212000 No MI       0                      Single Family     1 DARRINGTON              WA 98241   580     0  50.9
1652           0 No MI       0                      Single Family     1 LINCOLN PARK            MI 48146   675     0  49.5
1653      310000 No MI       0                      Two Family        2 CHICAGO                 IL 60649   669     0  42.8
1654      279900 No MI       0                      Two Family        2 WEST HAVEN              CT  6516   647     0 43.94
1655      265000 No MI       0                      Single Family     1 GWYNN OAK               MD 21207   610     0 30.39
1656      178083 No MI       0                      Single Family     1 RICHMOND                TX 77469   603     0 44.29
1657           0 No MI       0                      Single Family     1 LANSING                 MI 48911   599     0  23.5
1658           0 No MI       0                      Single Family     1 DULUTH                  GA 30096   614     0 47.88
1659       97500 No MI       0                      Condomimium       1 NORTHLAKE               IL 60164   622     0 39.68
1660      634945 No MI       0                      Single Family     1 HOFFMAN ESTATES         IL 60179   722     0 39.68
1661      402800 No MI       0                      Single Family     1 STATEN ISLAND           NY 10314   637     0 43.46
1662           0 No MI       0                      Single Family     1 WINDER                  GA 30680   587     0 49.44
1663      354000 No MI       0                      Single Family     1 PORT ORANGE             FL 32128   616     0 25.27
1664           0 No MI       0                      Single Family     1 DENVER                  CO 80221   662     0 49.95
1665      138500 No MI       0                      Single Family     1 YPSILANTI               MI 48198   610     0 49.98
1666      325000 No MI       0                      Single Family     1 PARK                    CO 80421   617     0 48.57
1667      217101 No MI       0                      Single Family     1 COLUMBUS                OH 43004   586     0 50.53
1668           0 No MI       0                      Single Family     1 LAND O LAKES            FL 34638   640     0 48.21
1669           0 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55412   673     0 40.39
1670      181500 No MI       0                      Condomimium       1 MIAMI                   FL 33172   776     0  48.1
1671      268000 No MI       0                      Single Family     1 MIDLOTHIAN              IL 60445   652     0 48.64
1672           0 No MI       0                      Single Family     1 MILWAUKEE               WI 53209   617     0 49.93
1673      168000 No MI       0                      Single Family     1 ZEPHYRHILLS             FL 33542   581     0 45.66
1674      380000 No MI       0                      Two Family        2 CHICAGO                 IL 60651   603     0 45.36
1675      430000 No MI       0                      Single Family     1 WADSWORTH               IL 60083   659     0 46.28
1676      239900 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55444   713     0 49.99
1677      500000 No MI       0                      Single Family     1 MILLER PLACE            NY 11764   599     0 45.97
1678           0 No MI       0                      Single Family     1 ARTESIA                 CA 90701   595     0 49.18
1679      310000 No MI       0                      Two Family        2 CHICAGO                 IL 60619   744     0 39.13
1680      219000 No MI       0                      Single Family     1 ST PAUL                 MN 55106   641     0 34.95
1681      492000 No MI       0                      Two Family        2 CHICAGO                 IL 60641   670     0 44.68
1682      365000 No MI       0                      Single Family     1 CHICAGO                 IL 60639   653     0 48.35

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1625   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1626   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1627   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1628   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1629   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1630   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1631   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1632   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1633   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1634   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1635   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1636   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1637   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1638   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1639   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1640   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1641   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1642   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1643   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1644   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1645   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1646   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1647   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1648   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1649   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1650   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1651   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1652   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1653   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1654   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1655   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1656   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1657   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1658   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1659   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1660   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1661   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1662   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1663   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1664   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1665   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1666   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1667   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1668   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1669   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1670   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1671   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1672   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1673   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1674   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1675   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1676   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1677   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1678   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1679   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1680   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1681   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1682   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1683   Fixed     Interest In Arrears    27000   26993.5  26,993.50    12.77   12.77       0.5    0    12.27   293.83
1684   Fixed     Interest In Arrears    57575  57555.56  57,555.56    11.25   11.25       0.5    0    10.75   559.21
1685   Fixed     Interest In Arrears    15480  15450.73  15,450.73     12.6    12.6       0.5    0     12.1   191.81
1686   Fixed     Interest In Arrears    58500  58484.42  58,484.42   12.325  12.325       0.5    0   11.825   616.42
1687   Fixed     Interest In Arrears    51780  51761.43  51,761.43   10.975  10.975       0.5    0   10.475   492.14
1688   Fixed     Interest In Arrears    21200  21158.56  21,158.56    12.25   12.25       0.5    0    11.75   257.86
1689   Fixed     Interest In Arrears    51700  51687.56  51,687.56   12.775  12.775       0.5    0   12.275   562.83
1690   Fixed     Interest In Arrears    37200  37188.74  37,188.74    11.75   11.75       0.5    0    11.25   375.51
1691   Fixed     Interest In Arrears    21760  21712.02  21,712.02   10.975  10.975       0.5    0   10.475   246.99
1692   Fixed     Interest In Arrears    18600  18564.83  18,564.83     12.6    12.6       0.5    0     12.1   230.47
1693   Fixed     Interest In Arrears    31200  31191.99  31,191.99    12.49   12.49       0.5    0    11.99   332.75
1694   Fixed     Interest In Arrears    27400  27392.14  27,392.14    11.99   11.99       0.5    0    11.49   281.63
1695   Fixed     Interest In Arrears    31550  31541.45  31,541.45    12.25   12.25       0.5    0    11.75   330.62
1696   Fixed     Interest In Arrears    21000  20949.57  20,949.57    10.05   10.05       0.5    0     9.55   226.31
1697   Fixed     Interest In Arrears    30000  29992.02  29,992.02   12.325  12.325       0.5    0   11.825   316.11
1698   Fixed     Interest In Arrears    24000  23947.09  23,947.09   10.975  10.975       0.5    0   10.475   272.41
1699   Fixed     Interest In Arrears   198220 198149.16 198,149.16    10.99   10.99       0.5    0    10.49   1886.2
1700   Fixed     Interest In Arrears    91800  91767.44  91,767.44   11.025  11.025       0.5    0   10.525   875.97
1701   Fixed     Interest In Arrears   129800 129743.19 129,743.19    10.05   10.05       0.5    0     9.55  1143.89
1702   Fixed     Interest In Arrears    31000  30988.38  30,988.38   10.775  10.775       0.5    0   10.275   289.97
1703   Fixed     Interest In Arrears   102400 102365.04 102,365.04     11.2    11.2       0.5    0     10.7   990.69
1704   Fixed     Interest In Arrears    49036  49022.28  49,022.28     12.1    12.1       0.5    0     11.6   508.17
1705   Fixed     Interest In Arrears    40000  39963.22  39,963.22     12.7    12.7       0.5    0     12.2   460.11
1706   Fixed     Interest In Arrears    43100  43088.94  43,088.94    12.49   12.49       0.5    0    11.99   459.66
1707   Fixed     Interest In Arrears    32400  32391.42  32,391.42    12.35   12.35       0.5    0    11.85   342.03
1708   Fixed     Interest In Arrears    36400  36386.95  36,386.95   10.975  10.975       0.5    0   10.475   345.96
1709   Fixed     Interest In Arrears    45800  45783.76  45,783.76   11.025  11.025       0.5    0   10.525   437.03
1710   Fixed     Interest In Arrears    54663  54648.44  54,648.44   12.325  12.325       0.5    0   11.825   575.99
1711   Fixed     Interest In Arrears    49600  49576.85  49,576.85     9.75    9.75       0.5    0     9.25   426.15
1712   Fixed     Interest In Arrears    67900  67882.62  67,882.62     12.5    12.5       0.5    0       12   724.67
1713   Fixed     Interest In Arrears    34250  34242.51  34,242.51     13.2    13.2       0.5    0     12.7   384.24
1714   Fixed     Interest In Arrears    15000  14971.37  14,971.37     12.5    12.5       0.5    0       12   184.88
1715   Fixed     Interest In Arrears    27800  27792.02  27,792.02    11.99   11.99       0.5    0    11.49   285.75
1716   Fixed     Interest In Arrears    26980  26971.27  26,971.27    11.45   11.45       0.5    0    10.95   266.16
1717   Fixed     Interest In Arrears    31000  30988.94  30,988.94       11      11       0.5    0     10.5   295.23
1718   Fixed     Interest In Arrears    46400  46382.33  46,382.33     10.7    10.7       0.5    0     10.2    431.4
1719   Fixed     Interest In Arrears    39000  38988.21  38,988.21    11.75   11.75       0.5    0    11.25   393.67
1720   Fixed     Interest In Arrears    19800  19716.91  19,716.91     12.6    12.6       0.5    0     12.1   290.99
1721   Fixed     Interest In Arrears    43000  42982.15  42,982.15     10.3    10.3       0.5    0      9.8   386.93
1722   Fixed     Interest In Arrears    16800  16768.24  16,768.24     12.6    12.6       0.5    0     12.1   208.16
1723   Fixed     Interest In Arrears    26000  25993.07  25,993.07   12.325  12.325       0.5    0   11.825   273.97
1724   Fixed     Interest In Arrears    60466  60450.49  60,450.49    12.49   12.49       0.5    0    11.99   644.86
1725   Fixed     Interest In Arrears    85980   85947.8  85,947.80   10.775  10.775       0.5    0   10.275   804.23
1726   Fixed     Interest In Arrears    21424  21371.23  21,371.23    9.775   9.775       0.5    0    9.275   227.29
1727   Fixed     Interest In Arrears    40300  40286.97  40,286.97    11.45   11.45       0.5    0    10.95   397.56
1728   Fixed     Interest In Arrears    29333   29325.9  29,325.90    12.75   12.75       0.5    0    12.25   318.76
1729   Fixed     Interest In Arrears    31700  31692.06  31,692.06     12.6    12.6       0.5    0     12.1   340.79
1730   Fixed     Interest In Arrears    27785   27772.1  27,772.10    9.775   9.775       0.5    0    9.275   239.23
1731   Fixed     Interest In Arrears    35000  34990.68  34,990.68   12.325  12.325       0.5    0   11.825    368.8
1732   Fixed     Interest In Arrears    97800  97776.46  97,776.46   12.775  12.775       0.5    0   12.275   1064.7
1733   Fixed     Interest In Arrears    51300  51283.51  51,283.51   11.475  11.475       0.5    0   10.975   507.05
1734   Fixed     Interest In Arrears    56980  56966.31  56,966.31    12.78   12.78       0.5    0    12.28   620.53
1735   Fixed     Interest In Arrears    53000   52984.8  52,984.80    11.99   11.99       0.5    0    11.49   544.76
1736   Fixed     Interest In Arrears    42000  41988.82  41,988.82   12.325  12.325       0.5    0   11.825   442.56
1737   Fixed     Interest In Arrears    29600  29592.33  29,592.33    12.45   12.45       0.5    0    11.95   314.77
1738   Fixed     Interest In Arrears    55000  54984.22  54,984.22    11.99   11.99       0.5    0    11.49   565.32
1739   Fixed     Interest In Arrears    76000  75969.79  75,969.79     10.5    10.5       0.5    0       10   695.21
1740   Fixed     Interest In Arrears    35200  35187.41  35,187.41    10.99   10.99       0.5    0    10.49   334.96

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1683    293.83    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1684    559.21   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1685    191.81   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1686    616.42   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1687    492.14   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1688    257.86   5/23/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1689    562.83   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1690    375.51   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1691    246.99   5/18/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1692    230.47   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
1693    332.75   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1694    281.63   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1695    330.62   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1696    226.31    6/5/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
1697    316.11   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1698    272.41   5/12/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1699    1886.2    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1700    875.97   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1701   1143.89   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1702    289.97   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1703    990.69   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1704    508.17   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1705    460.11    6/9/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240        0
1706    459.66   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1707    342.03   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1708    345.96   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1709    437.03   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1710    575.99   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1711    426.15   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1712    724.67   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1713    384.24   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1714    184.88   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1715    285.75   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1716    266.16   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1717    295.23   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1718     431.4   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1719    393.67   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1720    290.99   5/26/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120        0
1721    386.93    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1722    208.16   5/12/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1723    273.97   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1724    644.86   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1725    804.23   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1726    227.29   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
1727    397.56   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1728    318.76   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1729    340.79   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1730    239.23   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1731     368.8   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1732    1064.7   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1733    507.05    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1734    620.53   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1735    544.76   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1736    442.56   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1737    314.77   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1738    565.32   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1739    695.21   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1740    334.96   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>
1683   Not a Balloon Loan 30 YR FXD    0      0
1684   Not a Balloon Loan 30 YR FXD    0      0
1685   Not a Balloon Loan 15 YR FXD    0      0
1686   Not a Balloon Loan 30 YR FXD    0      0
1687   Not a Balloon Loan 30 YR FXD    0      0
1688   Not a Balloon Loan 15 YR FXD    0      0
1689   Not a Balloon Loan 30 YR FXD    0      0
1690   Not a Balloon Loan 30 YR FXD    0      0
1691   Not a Balloon Loan 15 YR FXD    0      0
1692   Not a Balloon Loan 15 YR FXD    0      0
1693   Not a Balloon Loan 30 YR FXD    0      0
1694   Not a Balloon Loan 30 YR FXD    0      0
1695   Not a Balloon Loan 30 YR FXD    0      0
1696   Not a Balloon Loan 15 YR FXD    0      0
1697   Not a Balloon Loan 30 YR FXD    0      0
1698   Not a Balloon Loan 15 YR FXD    0      0
1699   Not a Balloon Loan 30 YR FXD    0      0
1700   Not a Balloon Loan 30 YR FXD    0      0
1701   Not a Balloon Loan 30 YR FXD    0      0
1702   Not a Balloon Loan 30 YR FXD    0      0
1703   Not a Balloon Loan 30 YR FXD    0      0
1704   Not a Balloon Loan 30 YR FXD    0      0
1705   Not a Balloon Loan 20 YR FXD    0      0
1706   Not a Balloon Loan 30 YR FXD    0      0
1707   Not a Balloon Loan 30 YR FXD    0      0
1708   Not a Balloon Loan 30 YR FXD    0      0
1709   Not a Balloon Loan 30 YR FXD    0      0
1710   Not a Balloon Loan 30 YR FXD    0      0
1711   Not a Balloon Loan 30 YR FXD    0      0
1712   Not a Balloon Loan 30 YR FXD    0      0
1713   Not a Balloon Loan 30 YR FXD    0      0
1714   Not a Balloon Loan 15 YR FXD    0      0
1715   Not a Balloon Loan 30 YR FXD    0      0
1716   Not a Balloon Loan 30 YR FXD    0      0
1717   Not a Balloon Loan 30 YR FXD    0      0
1718   Not a Balloon Loan 30 YR FXD    0      0
1719   Not a Balloon Loan 30 YR FXD    0      0
1720   Not a Balloon Loan 10 YR FXD    0      0
1721   Not a Balloon Loan 30 YR FXD    0      0
1722   Not a Balloon Loan 15 YR FXD    0      0
1723   Not a Balloon Loan 30 YR FXD    0      0
1724   Not a Balloon Loan 30 YR FXD    0      0
1725   Not a Balloon Loan 30 YR FXD    0      0
1726   Not a Balloon Loan 15 YR FXD    0      0
1727   Not a Balloon Loan 30 YR FXD    0      0
1728   Not a Balloon Loan 30 YR FXD    0      0
1729   Not a Balloon Loan 30 YR FXD    0      0
1730   Not a Balloon Loan 30 YR FXD    0      0
1731   Not a Balloon Loan 30 YR FXD    0      0
1732   Not a Balloon Loan 30 YR FXD    0      0
1733   Not a Balloon Loan 30 YR FXD    0      0
1734   Not a Balloon Loan 30 YR FXD    0      0
1735   Not a Balloon Loan 30 YR FXD    0      0
1736   Not a Balloon Loan 30 YR FXD    0      0
1737   Not a Balloon Loan 30 YR FXD    0      0
1738   Not a Balloon Loan 30 YR FXD    0      0
1739   Not a Balloon Loan 30 YR FXD    0      0
1740   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1683            0          0       0        0        0        0       0   12.77          0 00/00/0000 00/00/0000
1684            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
1685            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1686            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1687            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1688            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1689            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1690            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1691            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1692            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1693            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1694            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1695            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1696            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1697            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1698            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1699            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1700            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1701            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1702            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1703            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1704            0          0       0        0        0        0       0    12.1          0 00/00/0000 00/00/0000
1705            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
1706            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1707            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
1708            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1709            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1710            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1711            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1712            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1713            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
1714            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1715            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1716            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1717            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1718            0          0       0        0        0        0       0    10.7          0 00/00/0000 00/00/0000
1719            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1720            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1721            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
1722            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1723            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1724            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1725            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1726            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1727            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1728            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1729            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1730            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1731            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1732            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1733            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1734            0          0       0        0        0        0       0   12.78          0 00/00/0000 00/00/0000
1735            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1736            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1737            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
1738            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1739            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1740            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1683   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   108000
1684   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   230300
1685   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    61920
1686   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   312000
1687   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   207120
1688   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   381600
1689   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   206800
1690   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148800
1691   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    87040
1692   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    74400
1693   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   124800
1694   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   109600
1695   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   126200
1696   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    84000
1697   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   120000
1698   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    96000
1699   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   792880
1700   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   367200
1701   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   519200
1702   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied    2   139200
1703   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   409600
1704   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   196148
1705   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   160000
1706   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172400
1707   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   129600
1708   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   145600
1709   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   183200
1710   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   218600
1711   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   198400
1712   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   271600
1713   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   616500
1714   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    60000
1715   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   111200
1716   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   107920
1717   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   124000
1718   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   185600
1719   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
1720   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    79202
1721   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   172000
1722   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    67200
1723   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   234000
1724   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   241865
1725   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   343920
1726   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    85696
1727   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   194000
1728   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   117332
1729   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   126800
1730   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   111139
1731   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   140000
1732   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   391200
1733   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   290700
1734   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   227920
1735   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212000
1736   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   238000
1737   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   118400
1738   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   220000
1739   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
1740   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   140800

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1683         0       20      100    135000         0
1684         0       20      100    287875         0
1685         0       20      100     77400         0
1686         0       15       95    390000         0
1687         0       20      100    258900         0
1688         0        5       95    424000         0
1689         0       20      100    258500         0
1690         0       20      100    186000         0
1691         0       20      100    108800         0
1692         0       20      100     93000         0
1693         0       20      100    156000         0
1694         0       20      100    137000         0
1695         0       20      100    157750         0
1696         0       20      100    105000         0
1697         0       20      100    150000         0
1698         0       20      100    120000         0
1699         0       20      100    991100         0
1700         0       20      100    459000         0
1701         0       20      100    649000         0
1702         0    17.82    97.82    174000         0
1703         0       20      100    512000         0
1704         0       20      100    245184         0
1705         0       20      100    200000         0
1706         0       20      100    215500         0
1707         0       20      100    162000         0
1708         0       20      100    182000         0
1709         0       20      100    229000         0
1710         0       20      100    273263         0
1711         0       20      100    248000         0
1712         0       20      100    339500         0
1713         0        5       95    685000         0
1714         0       20      100     75000         0
1715         0       20      100    139000         0
1716         0       20      100    134900         0
1717         0       20      100    155000         0
1718         0       20      100    232000         0
1719         0       20      100    195000         0
1720         0       20      100     99002         0
1721         0       20      100    215000         0
1722         0       20      100     84000         0
1723         0       10      100    260000         0
1724         0       20      100    302331         0
1725         0       20      100    429900         0
1726         0       20      100    107120         0
1727         0    16.62    96.62    242500         0
1728         0       20      100    146665         0
1729         0       20      100    158500         0
1730         0       20      100    138924         0
1731         0       20      100    175000         0
1732         0       20      100    489000         0
1733         0       15      100    342000         0
1734         0       20      100    284900         0
1735         0       20      100    265000         0
1736         0       15      100    280000         0
1737         0       20      100    148000         0
1738         0       20      100    275000         0
1739         0       20      100    380000         0
1740         0       20      100    176000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1683      135000 No MI       0                      Single Family     1 HOUSTON                 TX 77066   631     0 45.94
1684      287875 No MI       0                      Single Family     1 MONTGOMERY              TX 77356   603     0 38.88
1685       77400 No MI       0                      Single Family     1 ST. LOUIS               MO 63135   591     0 36.88
1686           0 No MI       0                      Single Family     1 SCHAUMBURG              IL 60193   602     0 48.93
1687      258900 No MI       0                      Single Family     1 JOLIET                  IL 60431   632     0 47.16
1688      424000 No MI       0                      Three Family      3 BROOKLYN                NY 11233   693     0 49.15
1689      258500 No MI       0                      Single Family     1 CAMBRIDGE               MD 21613   625     0 43.75
1690      186000 No MI       0                      Single Family     1 PEMBERTON TWP           NJ  8015   596     0 49.98
1691      108800 No MI       0                      Single Family     1 WILLIS                  TX 77378   663     0 42.03
1692       93000 No MI       0                      Single Family     1 DEARBORN HTS            MI 48125   581     0 36.39
1693           0 No MI       0                      Single Family     1 WYOCENA                 WI 53969   582     0  47.2
1694           0 No MI       0                      Single Family     1 GREEN BAY               WI 54303   584     0 44.36
1695      157750 No MI       0                      Single Family     1 CHICAGO                 IL 60649   598     0 44.44
1696           0 No MI       0                      Single Family     1 NAPPANEE                IN 46550   653     0  46.2
1697      150000 No MI       0                      Single Family     1 CHICAGO                 IL 60620   606     0 43.93
1698      120000 No MI       0                      Single Family     1 HIRAM                   GA 30141   671     0 42.81
1699      991100 No MI       0                      Single Family     1 WOODBURY                NY 11797   679     0 39.93
1700      459000 No MI       0                      Single Family     1 MIAMI                   FL 33133   707     0 43.85
1701      649000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   643     0 43.87
1702           0 No MI       0                      Single Family     1 MADISON                 WI 53714   690     0 37.67
1703      512000 No MI       0                      Two Family        2 NORFOLK                 MA  2026   648     0 43.32
1704      245184 No MI       0                      Single Family     1 DENVER                  CO 80249   601     0  47.2
1705      200000 No MI       0                      Single Family     1 MILWAUKEE               WI 53224   630     0 34.37
1706      215500 No MI       0                      Condomimium       1 TALLAHASSEE             FL 32301   636     0 45.67
1707      162000 No MI       0                      Single Family     1 CARMEL                  IN 46032   584     0 21.01
1708      182000 No MI       0                      Single Family     1 CHICAGO                 IL 60629   677     0 33.33
1709      229000 No MI       0                      Single Family     1 CHICAGO RIDGE           IL 60415   702     0 36.47
1710      273263 No MI       0                      Single Family     1 CALIFORNIA              MD 20619   615     0 47.73
1711           0 No MI       0                      Single Family     1 CHAMPLIN                MN 55316   671     0 43.61
1712      339500 No MI       0                      Single Family     1 PHILADELPHIA            PA 19147   624     0 35.92
1713      685000 No MI       0                      Four Family       4 BROOKLYN                NY 11216   620     0 47.71
1714       75000 No MI       0                      Single Family     1 ST LOUIS                MO 63134   592     0 44.97
1715      139000 No MI       0                      Single Family     1 CANYON LAKE             TX 78133   593     0 47.93
1716      134900 No MI       0                      Single Family     1 PRINCETON               MN 55371   655     0 49.06
1717           0 No MI       0                      Single Family     1 LITHONIA                GA 30058   623     0 28.34
1718      232000 No MI       0                      Single Family     1 GLENDALE HEIGHTS        IL 60139   691     0 22.69
1719      195000 No MI       0                      Single Family     1 YELM                    WA 98597   600     0 50.76
1720       99002 No MI       0                      Single Family     1 LA PORTE                TX 77571   598     0 28.75
1721           0 No MI       0                      Single Family     1 FAIRFIELD               OH 45014   664     0 37.62
1722       84000 No MI       0                      Single Family     1 OSSEO                   WI 54758   587     0 49.11
1723      260000 No MI       0                      Single Family     1 MIAMI                   FL 33055   613     0 36.98
1724      302331 No MI       0                      Single Family     1 CRAWFORDVILLE           FL 32327   630     0 42.42
1725      429900 No MI       0                      Single Family     1 BUFFALO                 MN 55313   729     0  49.1
1726      107120 No MI       0                      Single Family     1 DORR                    MI 49323   698     0 47.73
1727           0 No MI       0                      Two Family        2 ELGIN                   IL 60120   627     0 43.62
1728      146665 No MI       0                      Single Family     1 LEANDER                 TX 78641   625     0 36.62
1729      158500 No MI       0                      Single Family     1 INDIANAPOLIS            IN 46237   585     0 47.21
1730      138924 No MI       0                      Single Family     1 HOUSTON                 TX 77014   710     0 47.87
1731           0 No MI       0                      Single Family     1 ELGIN                   IL 60123   616     0 49.89
1732      489000 No MI       0                      Single Family     1 MONTGOMERY              TX 77356   644     0 36.38
1733      342000 No MI       0                      Single Family     1 OOLTEWAH                TN 37363   636     0 46.32
1734      284900 No MI       0                      Single Family     1 CRYSTAL LAKE            IL 60014   620     0 45.69
1735      265000 No MI       0                      Single Family     1 POMPANO BEACH           FL 33064   583     0 48.04
1736      280000 No MI       0                      Two Family        2 CHICAGO                 IL 60620   604     0 49.88
1737      148000 No MI       0                      Single Family     1 ARLINGTON               TX 76017   634     0 39.79
1738           0 No MI       0                      Single Family     1 PARKER                  CO 80134   602     0 45.75
1739      380000 No MI       0                      Single Family     1 GAITHERSBURG            MD 20879   732     0 47.28
1740      176000 No MI       0                      Single Family     1 CHICAGO                 IL 60629   657     0 37.65

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1683   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1684   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1685   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1686   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1687   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1688   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1689   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1690   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1691   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1692   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1693   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1694   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1695   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1696   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1697   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1698   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1699   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1700   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1701   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1702   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1703   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1704   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1705   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1706   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1707   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1708   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1709   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1710   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1711   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1712   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1713   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1714   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1715   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1716   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1717   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
1718   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1719   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1720   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1721   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1722   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1723   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1724   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1725   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1726   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1727   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1728   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1729   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1730   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1731   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1732   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1733   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
1734   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1735   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1736   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1737   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1738   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1739   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1740   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1741   Fixed     Interest In Arrears    37980  37971.36  37,971.36   13.025  13.025       0.5    0   12.525   420.88
1742   Fixed     Interest In Arrears    83000  82967.01  82,967.01     10.5    10.5       0.5    0       10   759.24
1743   Fixed     Interest In Arrears    62500  62484.98  62,484.98    12.78   12.78       0.5    0    12.28   680.65
1744   Fixed     Interest In Arrears    73800  73773.63  73,773.63    10.99   10.99       0.5    0    10.49   702.26
1745   Fixed     Interest In Arrears    50000  49987.48  49,987.48     12.6    12.6       0.5    0     12.1   537.52
1746   Fixed     Interest In Arrears    46980  46967.98  46,967.98     12.5    12.5       0.5    0       12    501.4
1747   Fixed     Interest In Arrears    61400  61372.78  61,372.78     9.99    9.99       0.5    0     9.49   538.38
1748   Fixed     Interest In Arrears    37800  37782.45  37,782.45    9.775   9.775       0.5    0    9.275   325.46
1749   Fixed     Interest In Arrears    44200  44187.32  44,187.32    11.99   11.99       0.5    0    11.49   454.31
1750   Fixed     Interest In Arrears    65800  65770.83  65,770.83     9.99    9.99       0.5    0     9.49   576.96
1751   Fixed     Interest In Arrears    50880  50865.68  50,865.68   12.075  12.075       0.5    0   11.575    526.3
1752   Fixed     Interest In Arrears    35000  34988.69  34,988.69    11.45   11.45       0.5    0    10.95   345.27
1753   Fixed     Interest In Arrears    17200  17168.25  17,168.25    12.85   12.85       0.5    0    12.35   215.93
1754   Fixed     Interest In Arrears    85000   84978.2  84,978.20    12.49   12.49       0.5    0    11.99   906.51
1755   Fixed     Interest In Arrears    18610  18573.97  18,573.97    12.35   12.35       0.5    0    11.85   227.56
1756   Fixed     Interest In Arrears    49600  49578.86  49,578.86   10.175  10.175       0.5    0    9.675   441.71
1757   Fixed     Interest In Arrears   120000  119959.7 119,959.70   11.275  11.275       0.5    0   10.775   1167.8
1758   Fixed     Interest In Arrears    38160  38147.66  38,147.66    11.45   11.45       0.5    0    10.95   376.45
1759   Fixed     Interest In Arrears    39200  39182.35  39,182.35     9.92    9.92       0.5    0     9.42    341.7
1760   Fixed     Interest In Arrears    34000  33991.09  33,991.09     12.4    12.4       0.5    0     11.9   360.24
1761   Fixed     Interest In Arrears    64800  64782.46  64,782.46    12.25   12.25       0.5    0    11.75   679.04
1762   Fixed     Interest In Arrears    38600  38588.32  38,588.32    11.75   11.75       0.5    0    11.25   389.64
1763   Fixed     Interest In Arrears    17600  17566.72  17,566.72     12.6    12.6       0.5    0     12.1   218.08
1764   Fixed     Interest In Arrears    21600  21559.16  21,559.16     12.6    12.6       0.5    0     12.1   267.64
1765   Fixed     Interest In Arrears    35600  35590.88  35,590.88     12.5    12.5       0.5    0       12   379.95
1766   Fixed     Interest In Arrears    48600  48578.45  48,578.45     9.99    9.99       0.5    0     9.49   426.15
1767   Fixed     Interest In Arrears    26800   26790.9  26,790.90   11.225  11.225       0.5    0   10.725   259.79
1768   Fixed     Interest In Arrears   139000 138966.37 138,966.37    12.75   12.75       0.5    0    12.25  1510.51
1769   Fixed     Interest In Arrears    54800  54775.76  54,775.76       10      10       0.5    0      9.5   480.91
1770   Fixed     Interest In Arrears    27000   26993.5  26,993.50   12.775  12.775       0.5    0   12.275   293.94
1771   Fixed     Interest In Arrears    42000  41989.49  41,989.49     12.6    12.6       0.5    0     12.1   451.51
1772   Fixed     Interest In Arrears    87500  87470.29  87,470.29   11.225  11.225       0.5    0   10.725    848.2
1773   Fixed     Interest In Arrears    27600  27590.63  27,590.63   11.225  11.225       0.5    0   10.725   267.55
1774   Fixed     Interest In Arrears    57000  56983.65  56,983.65    11.99   11.99       0.5    0    11.49   585.88
1775   Fixed     Interest In Arrears    50000  49982.13  49,982.13    10.99   10.99       0.5    0    10.49   475.79
1776   Fixed     Interest In Arrears    17000  16963.38  16,963.38   11.225  11.225       0.5    0   10.725   195.64
1777   Fixed     Interest In Arrears    30500  30494.31  30,494.31     13.9    13.9       0.5    0     13.4   358.98
1778   Fixed     Interest In Arrears    29200  29191.62  29,191.62    11.99   11.99       0.5    0    11.49   300.14
1779   Fixed     Interest In Arrears    21400  21359.16  21,359.16     12.5    12.5       0.5    0       12   263.76
1780   Fixed     Interest In Arrears    61000  60984.39  60,984.39     12.5    12.5       0.5    0       12   651.03
1781   Fixed     Interest In Arrears    38000  37985.77  37,985.77   10.775  10.775       0.5    0   10.275   355.44
1782   Fixed     Interest In Arrears    41800  41788.87  41,788.87   12.325  12.325       0.5    0   11.825   440.45
1783   Fixed     Interest In Arrears    76000   75978.2  75,978.20    11.99   11.99       0.5    0    11.49   781.17
1784   Fixed     Interest In Arrears    31800  31792.48  31,792.48    12.85   12.85       0.5    0    12.35   348.05
1785   Fixed     Interest In Arrears    28500  28491.37  28,491.37    11.75   11.75       0.5    0    11.25   287.69
1786   Fixed     Interest In Arrears    70000  69977.38  69,977.38    11.45   11.45       0.5    0    10.95   690.54
1787   Fixed     Interest In Arrears    80684  80646.75  80,646.75      9.8     9.8       0.5    0      9.3   696.17
1788   Fixed     Interest In Arrears    41400  41388.35  41,388.35   12.075  12.075       0.5    0   11.575   428.24
1789   Fixed     Interest In Arrears    26400  26390.11  26,390.11   10.775  10.775       0.5    0   10.275   246.94
1790   Fixed     Interest In Arrears    55000  54980.49  54,980.49   11.025  11.025       0.5    0   10.525   524.82
1791   Fixed     Interest In Arrears    89800  89766.34  89,766.34    10.77   10.77       0.5    0    10.27   839.62
1792   Fixed     Interest In Arrears    76580  76551.32  76,551.32   10.775  10.775       0.5    0   10.275    716.3
1793   Fixed     Interest In Arrears   114000 113972.57 113,972.57   12.775  12.775       0.5    0   12.275  1241.06
1794   Fixed     Interest In Arrears    53980  53967.62  53,967.62    12.99   12.99       0.5    0    12.49   596.71
1795   Fixed     Interest In Arrears    72000  71974.04  71,974.04    10.95   10.95       0.5    0    10.45   682.96
1796   Fixed     Interest In Arrears    56000  55979.02  55,979.02   10.775  10.775       0.5    0   10.275   523.81
1797   Fixed     Interest In Arrears    22800  22749.74  22,749.74   10.975  10.975       0.5    0   10.475   258.79
1798   Fixed     Interest In Arrears    30900  30892.57  30,892.57   12.775  12.775       0.5    0   12.275   336.39

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1741    420.88   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1742    759.24   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1743    680.65   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1744    702.26   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1745    537.52    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1746     501.4   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1747    538.38   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1748    325.46   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1749    454.31   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1750    576.96   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1751     526.3   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1752    345.27   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1753    215.93   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1754    906.51   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1755    227.56   5/30/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1756    441.71   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1757    1167.8   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1758    376.45   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1759     341.7   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1760    360.24   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1761    679.04   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1762    389.64   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1763    218.08   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1764    267.64   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1765    379.95   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1766    426.15   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1767    259.79   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1768   1510.51   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1769    480.91   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1770    293.94   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1771    451.51   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1772     848.2   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1773    267.55   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1774    585.88   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1775    475.79   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1776    195.64   5/23/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1777    358.98   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1778    300.14   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1779    263.76   5/30/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
1780    651.03   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1781    355.44    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1782    440.45   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1783    781.17   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1784    348.05   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1785    287.69   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1786    690.54   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1787    696.17   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1788    428.24    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1789    246.94   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1790    524.82    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1791    839.62   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1792     716.3    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1793   1241.06   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1794    596.71   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1795    682.96   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1796    523.81    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1797    258.79   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1798    336.39   5/30/2006  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>
1741   Not a Balloon Loan 30 YR FXD    0      0
1742   Not a Balloon Loan 30 YR FXD    0      0
1743   Not a Balloon Loan 30 YR FXD    0      0
1744   Not a Balloon Loan 30 YR FXD    0      0
1745   Not a Balloon Loan 30 YR FXD    0      0
1746   Not a Balloon Loan 30 YR FXD    0      0
1747   Not a Balloon Loan 30 YR FXD    0      0
1748   Not a Balloon Loan 30 YR FXD    0      0
1749   Not a Balloon Loan 30 YR FXD    0      0
1750   Not a Balloon Loan 30 YR FXD    0      0
1751   Not a Balloon Loan 30 YR FXD    0      0
1752   Not a Balloon Loan 30 YR FXD    0      0
1753   Not a Balloon Loan 15 YR FXD    0      0
1754   Not a Balloon Loan 30 YR FXD    0      0
1755   Not a Balloon Loan 15 YR FXD    0      0
1756   Not a Balloon Loan 30 YR FXD    0      0
1757   Not a Balloon Loan 30 YR FXD    0      0
1758   Not a Balloon Loan 30 YR FXD    0      0
1759   Not a Balloon Loan 30 YR FXD    0      0
1760   Not a Balloon Loan 30 YR FXD    0      0
1761   Not a Balloon Loan 30 YR FXD    0      0
1762   Not a Balloon Loan 30 YR FXD    0      0
1763   Not a Balloon Loan 15 YR FXD    0      0
1764   Not a Balloon Loan 15 YR FXD    0      0
1765   Not a Balloon Loan 30 YR FXD    0      0
1766   Not a Balloon Loan 30 YR FXD    0      0
1767   Not a Balloon Loan 30 YR FXD    0      0
1768   Not a Balloon Loan 30 YR FXD    0      0
1769   Not a Balloon Loan 30 YR FXD    0      0
1770   Not a Balloon Loan 30 YR FXD    0      0
1771   Not a Balloon Loan 30 YR FXD    0      0
1772   Not a Balloon Loan 30 YR FXD    0      0
1773   Not a Balloon Loan 30 YR FXD    0      0
1774   Not a Balloon Loan 30 YR FXD    0      0
1775   Not a Balloon Loan 30 YR FXD    0      0
1776   Not a Balloon Loan 15 YR FXD    0      0
1777   Not a Balloon Loan 30 YR FXD    0      0
1778   Not a Balloon Loan 30 YR FXD    0      0
1779   Not a Balloon Loan 15 YR FXD    0      0
1780   Not a Balloon Loan 30 YR FXD    0      0
1781   Not a Balloon Loan 30 YR FXD    0      0
1782   Not a Balloon Loan 30 YR FXD    0      0
1783   Not a Balloon Loan 30 YR FXD    0      0
1784   Not a Balloon Loan 30 YR FXD    0      0
1785   Not a Balloon Loan 30 YR FXD    0      0
1786   Not a Balloon Loan 30 YR FXD    0      0
1787   Not a Balloon Loan 30 YR FXD    0      0
1788   Not a Balloon Loan 30 YR FXD    0      0
1789   Not a Balloon Loan 30 YR FXD    0      0
1790   Not a Balloon Loan 30 YR FXD    0      0
1791   Not a Balloon Loan 30 YR FXD    0      0
1792   Not a Balloon Loan 30 YR FXD    0      0
1793   Not a Balloon Loan 30 YR FXD    0      0
1794   Not a Balloon Loan 30 YR FXD    0      0
1795   Not a Balloon Loan 30 YR FXD    0      0
1796   Not a Balloon Loan 30 YR FXD    0      0
1797   Not a Balloon Loan 15 YR FXD    0      0
1798   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1741            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
1742            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1743            0          0       0        0        0        0       0   12.78          0 00/00/0000 00/00/0000
1744            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1745            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1746            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1747            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1748            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1749            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1750            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1751            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1752            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1753            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1754            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1755            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
1756            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
1757            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
1758            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1759            0          0       0        0        0        0       0    9.92          0 00/00/0000 00/00/0000
1760            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
1761            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1762            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1763            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1764            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1765            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1766            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1767            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1768            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1769            0          0       0        0        0        0       0      10          0 00/00/0000 00/00/0000
1770            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1771            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1772            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1773            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1774            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1775            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1776            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1777            0          0       0        0        0        0       0    13.9          0 00/00/0000 00/00/0000
1778            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1779            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1780            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1781            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1782            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1783            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1784            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1785            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1786            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1787            0          0       0        0        0        0       0     9.8          0 00/00/0000 00/00/0000
1788            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1789            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1790            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
1791            0          0       0        0        0        0       0   10.77          0 00/00/0000 00/00/0000
1792            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1793            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1794            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
1795            0          0       0        0        0        0       0   10.95          0 00/00/0000 00/00/0000
1796            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1797            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1798            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1741   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   151920
1742   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   332000
1743   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   250000
1744   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   393600
1745   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
1746   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   187920
1747   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   245600
1748   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   151200
1749   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   176800
1750   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   263200
1751   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   203520
1752   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   140000
1753   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    68800
1754   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   340000
1755   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   167490
1756   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   198400
1757   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   480000
1758   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152640
1759   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156800
1760   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   136000
1761   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   259200
1762   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   154400
1763   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    70400
1764   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    86400
1765   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   142400
1766   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   194400
1767   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   107200
1768   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   556000
1769   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   219200
1770   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   108000
1771   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168000
1772   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   787500
1773   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   110400
1774   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   228000
1775   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   200000
1776   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    68000
1777   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Second Home       2   549000
1778   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   116800
1779   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    85600
1780   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   244000
1781   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152000
1782   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   167200
1783   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   304000
1784   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   127200
1785   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   114000
1786   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   280000
1787   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   322732
1788   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   165600
1789   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   105600
1790   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220000
1791   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   359200
1792   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   306320
1793   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   456000
1794   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   215920
1795   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   288000
1796   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   224000
1797   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    91200
1798   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   123600

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1741         0       20      100    189900         0
1742         0       20      100    415000         0
1743         0       20      100    312500         0
1744         0       15       95    492000         0
1745         0       20      100    250000         0
1746         0       20      100    234900         0
1747         0       20      100    307000         0
1748         0       20      100    189000         0
1749         0       20      100    221000         0
1750         0       20      100    329000         0
1751         0       20      100    254400         0
1752         0       20      100    175000         0
1753         0       20      100     86000         0
1754         0       20      100    425000         0
1755         0       10      100    186100         0
1756         0       20      100    248000         0
1757         0       20      100    600000         0
1758         0       20      100    190800         0
1759         0       20      100    196000         0
1760         0       20      100    170000         0
1761         0       20      100    324000         0
1762         0       20      100    193000         0
1763         0       20      100     88000         0
1764         0       20      100    108000         0
1765         0       20      100    178000         0
1766         0       20      100    243000         0
1767         0       20      100    134000         0
1768         0       20      100    695000         0
1769         0       20      100    274000         0
1770         0       20      100    135000         0
1771         0       20      100    210000         0
1772         0       10      100    875000         0
1773         0       20      100    138000         0
1774         0       20      100    285000         0
1775         0       20      100    250000         0
1776         0       20      100     85000         0
1777         0        5       95    610000         0
1778         0       20      100    146000         0
1779         0       20      100    107000         0
1780         0       20      100    305000         0
1781         0       20      100    190000         0
1782         0       20      100    209000         0
1783         0       20      100    380000         0
1784         0       20      100    159000         0
1785         0       20      100    142500         0
1786         0       20      100    350000         0
1787         0       20      100    403416         0
1788         0       20      100    207000         0
1789         0       20      100    132000         0
1790         0       20      100    275000         0
1791         0       20      100    449000         0
1792         0       20      100    382900         0
1793         0       20      100    570000         0
1794         0       20      100    269900         0
1795         0       20      100    360000         0
1796         0       20      100    280000         0
1797         0       20      100    114000         0
1798         0       20      100    154500         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1741      189900 No MI       0                      Single Family     1 SANDWICH                IL 60548   621     0  45.5
1742           0 No MI       0                      Single Family     1 SKOKIE                  IL 60076   628     0 33.91
1743      312500 No MI       0                      Single Family     1 ORLANDO                 FL 32824   627     0 49.23
1744      492000 No MI       0                      Two Family        2 MALDEN                  MA  2148   657     0 33.97
1745      250000 No MI       0                      Single Family     1 MONTROSE                NY 10548   584     0 49.91
1746      234900 No MI       0                      Single Family     1 WINDSOR MILL            MD 21244   594     0 38.09
1747      307000 No MI       0                      Condomimium       1 CHICAGO                 IL 60651   640     0 38.27
1748           0 No MI       0                      Single Family     1 DENVER                  CO 80220   700     0 41.24
1749      221000 No MI       0                      Single Family     1 ARLINGTON               TX 76013   597     0 25.15
1750           0 No MI       0                      Single Family     1 LAS VEGAS               NV 89129   684     0 41.13
1751      254400 No MI       0                      Single Family     1 WEATHERFORD             TX 76087   615     0  50.9
1752      175000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   651     0  45.6
1753       86000 No MI       0                      Single Family     1 ST LOUIS                MO 63115   583     0 50.93
1754           0 No MI       0                      Single Family     1 COPIAGUE                NY 11726   587     0 35.64
1755      186100 No MI       0                      Single Family     1 HOLLY HILL              FL 32117   598     0  49.9
1756      248000 No MI       0                      Single Family     1 CHICAGO                 IL 60632   665     0 16.32
1757      600000 No MI       0                      Single Family     1 BURR RIDGE              IL 60527   734     0 46.86
1758      190800 No MI       0                      Single Family     1 HOMOSASSA               FL 34446   654     0 42.29
1759      196000 No MI       0                      Single Family     1 MCHENRY                 IL 60051   666     0  46.7
1760           0 No MI       0                      Single Family     1 PALM BAY                FL 32909   586     0 38.57
1761      324000 No MI       0                      Condomimium       1 SILVER SPRING           MD 20910   627     0 49.82
1762      193000 No MI       0                      Single Family     1 DAPHENY                 CO 80504   603     0 41.89
1763       88000 No MI       0                      Single Family     1 AKRON                   OH 44310   584     0 20.56
1764           0 No MI       0                      Single Family     1 LOVES PARK              IL 61111   594     0 48.16
1765      178000 No MI       0                      Single Family     1 GRAND RAPIDS            MI 49508   585     0 47.22
1766           0 No MI       0                      Single Family     1 ST MICHAEL              MN 55376   648     0 38.21
1767           0 No MI       0                      Single Family     1 CHICAGO                 IL 60643   663     0 39.05
1768      695000 No MI       0                      Single Family     1 CINCINNATI              OH 45236   633     0 26.39
1769           0 No MI       0                      Single Family     1 WESTFIELD               IN 46074   640     0 33.48
1770      135000 No MI       0                      Single Family     1 HOUSTON                 TX 77062   623     0 36.57
1771      210000 No MI       0                      Single Family     1 CHICAGO                 IL 60620   581     0 41.79
1772      875000 No MI       0                      Single Family     1 GAINESVILLE             GA 30504   639     0  40.2
1773           0 No MI       0                      Single Family     1 JANESVILLE              WI 53546   631     0 24.91
1774           0 No MI       0                      Single Family     1 DETROIT                 MI 48221   609     0 37.88
1775      250000 No MI       0                      Single Family     1 CHICAGO                 IL 60638   747     0 45.42
1776       85000 No MI       0                      Single Family     1 HOUSTON                 TX 77099   678     0 40.92
1777           0 No MI       0                      Single Family     1 DELAVAN                 WI 53115   641     0 44.98
1778           0 No MI       0                      Single Family     1 KENOSHA                 WI 53140   614     0 46.41
1779      107000 No MI       0                      Single Family     1 GARFIELD HEIGHTS        OH 44125   593     0 30.64
1780      305000 No MI       0                      Single Family     1 BELCAMP                 MD 21017   622     0 45.21
1781      190000 No MI       0                      Two Family        2 CHICAGO                 IL 60623   681     0 36.66
1782      209000 No MI       0                      Single Family     1 MIDLOTHIAN              IL 60445   606     0  44.4
1783           0 No MI       0                      Single Family     1 MENIFEE                 CA 92584   585     0 49.96
1784      159000 No MI       0                      Single Family     1 CARBON HILL             IL 60416   638     0  39.5
1785      142500 No MI       0                      Single Family     1 CANAL WINCHESTER        OH 43110   618     0 41.66
1786      350000 No MI       0                      Two Family        2 CHICAGO                 IL 60617   645     0 47.47
1787      403416 No MI       0                      Single Family     1 PARKER                  CO 80134   657     0 49.42
1788      207000 No MI       0                      Single Family     1 CICERO                  IL 60804   614     0  44.8
1789      132000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   684     0 39.67
1790      275000 No MI       0                      Two Family        2 CHICAGO                 IL 60651   749     0 47.84
1791      449000 No MI       0                      Single Family     1 ASHBURN                 VA 20147   727     0 46.29
1792      382900 No MI       0                      Single Family     1 BROCKTON                MA  2301   722     0 45.16
1793           0 No MI       0                      Condomimium       1 CHICAGO                 IL 60607   635     0 41.54
1794      269900 No MI       0                      Single Family     1 CHICAGO                 IL 60651   621     0 45.15
1795      360000 No MI       0                      Single Family     1 HAGERSTOWN              MD 21742   633     0 49.12
1796      280000 No MI       0                      Single Family     1 CONIFER                 CO 80433   625     0 40.68
1797      114000 No MI       0                      Single Family     1 GARLAND                 TX 75043   671     0 46.87
1798      154500 No MI       0                      Single Family     1 WYOMING                 MI 49509   629     0    39

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1741   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1742   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1743   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1744   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1745   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1746   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1747   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1748   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1749   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1750   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1751   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1752   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1753   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1754   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1755   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1756   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1757   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1758   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1759   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1760   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1761   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1762   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1763   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1764   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1765   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1766   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1767   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1768   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1769   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1770   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1771   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1772   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1773   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1774   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1775   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1776   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1777   Wholesale         BXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1778   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1779   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1780   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1781   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1782   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1783   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
1784   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1785   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1786   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1787   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1788   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1789   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1790   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1791   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1792   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1793   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1794   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1795   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1796   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1797   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1798   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1799   Fixed     Interest In Arrears    63980  63967.23  63,967.23     13.6    13.6       0.5    0     13.1   737.88
1800   Fixed     Interest In Arrears    80600   80572.6  80,572.60    11.22   11.22       0.5    0    10.72   781.01
1801   Fixed     Interest In Arrears    30000  29990.58  29,990.58    11.58   11.58       0.5    0    11.08   298.92
1802   Fixed     Interest In Arrears    59000  58986.04  58,986.04    12.85   12.85       0.5    0    12.35   645.75
1803   Fixed     Interest In Arrears    34980  34968.13  34,968.13   11.228  11.228       0.5    0   10.728   339.17
1804   Fixed     Interest In Arrears    18500  18465.85  18,465.85    12.85   12.85       0.5    0    12.35   232.25
1805   Fixed     Interest In Arrears    93000  92977.62  92,977.62   12.775  12.775       0.5    0   12.275  1012.44
1806   Fixed     Interest In Arrears    31500  31488.74  31,488.74    10.99   10.99       0.5    0    10.49   299.75
1807   Fixed     Interest In Arrears    28380  28373.54  28,373.54   13.025  13.025       0.5    0   12.525    314.5
1808   Fixed     Interest In Arrears    32829  32817.79  32,817.79     11.2    11.2       0.5    0     10.7   317.61
1809   Fixed     Interest In Arrears    27400   27392.7  27,392.70   12.325  12.325       0.5    0   11.825   288.72
1810   Fixed     Interest In Arrears    53780  53761.74  53,761.74   11.225  11.225       0.5    0   10.725   521.33
1811   Fixed     Interest In Arrears    32000  31989.13  31,989.13   11.225  11.225       0.5    0   10.725    310.2
1812   Fixed     Interest In Arrears    65000  64981.36  64,981.36    11.99   11.99       0.5    0    11.49    668.1
1813   Fixed     Interest In Arrears    33200  33192.45  33,192.45   13.025  13.025       0.5    0   12.525   367.91
1814   Fixed     Interest In Arrears    57400  57115.75  57,115.75     9.75    9.75       0.5    0     9.25   750.63
1815   Fixed     Interest In Arrears    19600  19552.92  19,552.92    10.05   10.05       0.5    0     9.55   211.23
1816   Fixed     Interest In Arrears   130600 130569.62 130,569.62   12.925  12.925       0.5    0   12.425  1437.05
1817   Fixed     Interest In Arrears    45000  44979.79  44,979.79     9.93    9.93       0.5    0     9.43   392.59
1818   Fixed     Interest In Arrears    56000  55986.53  55,986.53   12.775  12.775       0.5    0   12.275   609.64
1819   Fixed     Interest In Arrears    24000  23953.42  23,953.42   12.325  12.325       0.5    0   11.825   293.08
1820   Fixed     Interest In Arrears    23600  23548.05  23,548.05    10.99   10.99       0.5    0    10.49   268.09
1821   Fixed     Interest In Arrears    86000  85981.52  85,981.52   13.275  13.275       0.5    0   12.775   969.86
1822   Fixed     Interest In Arrears    62000  61985.33  61,985.33    12.85   12.85       0.5    0    12.35   678.59
1823   Fixed     Interest In Arrears    25000     24966  24,966.00     9.75    9.75       0.5    0     9.25   237.13
1824   Fixed     Interest In Arrears    39400  39389.89  39,389.89    12.49   12.49       0.5    0    11.99    420.2
1825   Fixed     Interest In Arrears    43000  42984.58  42,984.58   10.975  10.975       0.5    0   10.475   408.69
1826   Fixed     Interest In Arrears    74000  73982.19  73,982.19   12.775  12.775       0.5    0   12.275    805.6
1827   Fixed     Interest In Arrears    46600  46582.26  46,582.26     10.7    10.7       0.5    0     10.2   433.26
1828   Fixed     Interest In Arrears    15000  14967.68  14,967.68    11.22   11.22       0.5    0    10.72   172.57
1829   Fixed     Interest In Arrears   129800 129739.82 129,739.82     9.78    9.78       0.5    0     9.28  1118.05
1830   Fixed     Interest In Arrears    52000  51978.99  51,978.99   10.425  10.425       0.5    0    9.925   472.76
1831   Fixed     Interest In Arrears    36000  35990.78  35,990.78     12.5    12.5       0.5    0       12   384.22
1832   Fixed     Interest In Arrears   133141 133110.03 133,110.03   12.925  12.925       0.5    0   12.425  1465.01
1833   Fixed     Interest In Arrears    17800  17764.62  17,764.62   12.075  12.075       0.5    0   11.575   214.49
1834   Fixed     Interest In Arrears    43000  42988.99  42,988.99     12.5    12.5       0.5    0       12   458.93
1835   Fixed     Interest In Arrears    16500  16431.13  16,431.13    12.69   12.69       0.5    0    12.19   243.36
1836   Fixed     Interest In Arrears    65000  64977.81  64,977.81     11.2    11.2       0.5    0     10.7   628.86
1837   Fixed     Interest In Arrears    90000  89974.19  89,974.19    11.99   11.99       0.5    0    11.49   925.06
1838   Fixed     Interest In Arrears    32000  31988.56  31,988.56    10.99   10.99       0.5    0    10.49   304.51
1839   Fixed     Interest In Arrears    43600  43589.45  43,589.45    12.75   12.75       0.5    0    12.25    473.8
1840   Fixed     Interest In Arrears    38580  38570.87  38,570.87    12.85   12.85       0.5    0    12.35   422.26
1841   Fixed     Interest In Arrears    34400  34391.56  34,391.56    12.69   12.69       0.5    0    12.19   372.22
1842   Fixed     Interest In Arrears    19200   19164.3  19,164.30   12.775  12.775       0.5    0   12.275    240.1
1843   Fixed     Interest In Arrears    35500  35483.44  35,483.44     9.75    9.75       0.5    0     9.25      305
1844   Fixed     Interest In Arrears    82000  81979.48  81,979.48     12.6    12.6       0.5    0     12.1   881.52
1845   Fixed     Interest In Arrears    32600  32591.32  32,591.32   12.325  12.325       0.5    0   11.825   343.51
1846   Fixed     Interest In Arrears    21068  21017.39  21,017.39    10.05   10.05       0.5    0     9.55   227.05
1847   Fixed     Interest In Arrears    37000  36989.38  36,989.38    11.99   11.99       0.5    0    11.49   380.31
1848   Fixed     Interest In Arrears    23780  23734.61  23,734.61     12.5    12.5       0.5    0       12    293.1
1849   Fixed     Interest In Arrears    49500     49484  49,484.00    11.45   11.45       0.5    0    10.95   488.31
1850   Fixed     Interest In Arrears    47980  47960.09  47,960.09     10.3    10.3       0.5    0      9.8   431.74
1851   Fixed     Interest In Arrears    22760  22710.87  22,710.87     11.2    11.2       0.5    0     10.7   261.56
1852   Fixed     Interest In Arrears    42800  42788.42  42,788.42    12.25   12.25       0.5    0    11.75    448.5
1853   Fixed     Interest In Arrears    52000  51986.76  51,986.76   12.525  12.525       0.5    0   12.025   555.99
1854   Fixed     Interest In Arrears    56000  55974.01  55,974.01    9.775   9.775       0.5    0    9.275   482.16
1855   Fixed     Interest In Arrears    15600  15568.74  15,568.74    11.99   11.99       0.5    0    11.49   187.13
1856   Fixed     Interest In Arrears    20000  19961.79  19,961.79    12.49   12.49       0.5    0    11.99   246.38

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1799    737.88   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1800    781.01   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1801    298.92    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1802    645.75   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1803    339.17   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1804    232.25   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1805   1012.44   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1806    299.75   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1807     314.5   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1808    317.61   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1809    288.72    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1810    521.33   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1811     310.2   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1812     668.1   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1813    367.91    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1814    750.63    6/7/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120       24
1815    211.23    6/1/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
1816   1437.05   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1817    392.59    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1818    609.64   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1819    293.08   5/30/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1820    268.09    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1821    969.86   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1822    678.59   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1823    237.13   5/31/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240       24
1824     420.2    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1825    408.69   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1826     805.6   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1827    433.26    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1828    172.57   5/26/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
1829   1118.05   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1830    472.76   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1831    384.22   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1832   1465.01   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
1833    214.49   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1834    458.93   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1835    243.36    6/5/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
1836    628.86    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1837    925.06   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1838    304.51   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1839     473.8   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1840    422.26   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1841    372.22    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1842     240.1   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1843       305   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1844    881.52    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1845    343.51    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1846    227.05   5/30/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1847    380.31   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1848     293.1    6/2/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
1849    488.31    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1850    431.74   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1851    261.56   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1852     448.5   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1853    555.99   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1854    482.16   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1855    187.13    6/2/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1856    246.38   5/25/2006  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>
1799   Not a Balloon Loan 30 YR FXD    0      0
1800   Not a Balloon Loan 30 YR FXD    0      0
1801   Not a Balloon Loan 30 YR FXD    0      0
1802   Not a Balloon Loan 30 YR FXD    0      0
1803   Not a Balloon Loan 30 YR FXD    0      0
1804   Not a Balloon Loan 15 YR FXD    0      0
1805   Not a Balloon Loan 30 YR FXD    0      0
1806   Not a Balloon Loan 30 YR FXD    0      0
1807   Not a Balloon Loan 30 YR FXD    0      0
1808   Not a Balloon Loan 30 YR FXD    0      0
1809   Not a Balloon Loan 30 YR FXD    0      0
1810   Not a Balloon Loan 30 YR FXD    0      0
1811   Not a Balloon Loan 30 YR FXD    0      0
1812   Not a Balloon Loan 30 YR FXD    0      0
1813   Not a Balloon Loan 30 YR FXD    0      0
1814   Not a Balloon Loan 10 YR FXD    0      0
1815   Not a Balloon Loan 15 YR FXD    0      0
1816   Not a Balloon Loan 30 YR FXD    0      0
1817   Not a Balloon Loan 30 YR FXD    0      0
1818   Not a Balloon Loan 30 YR FXD    0      0
1819   Not a Balloon Loan 15 YR FXD    0      0
1820   Not a Balloon Loan 15 YR FXD    0      0
1821   Not a Balloon Loan 30 YR FXD    0      0
1822   Not a Balloon Loan 30 YR FXD    0      0
1823   Not a Balloon Loan 20 YR FXD    0      0
1824   Not a Balloon Loan 30 YR FXD    0      0
1825   Not a Balloon Loan 30 YR FXD    0      0
1826   Not a Balloon Loan 30 YR FXD    0      0
1827   Not a Balloon Loan 30 YR FXD    0      0
1828   Not a Balloon Loan 15 YR FXD    0      0
1829   Not a Balloon Loan 30 YR FXD    0      0
1830   Not a Balloon Loan 30 YR FXD    0      0
1831   Not a Balloon Loan 30 YR FXD    0      0
1832   Not a Balloon Loan 30 YR FXD    0      0
1833   Not a Balloon Loan 15 YR FXD    0      0
1834   Not a Balloon Loan 30 YR FXD    0      0
1835   Not a Balloon Loan 10 YR FXD    0      0
1836   Not a Balloon Loan 30 YR FXD    0      0
1837   Not a Balloon Loan 30 YR FXD    0      0
1838   Not a Balloon Loan 30 YR FXD    0      0
1839   Not a Balloon Loan 30 YR FXD    0      0
1840   Not a Balloon Loan 30 YR FXD    0      0
1841   Not a Balloon Loan 30 YR FXD    0      0
1842   Not a Balloon Loan 15 YR FXD    0      0
1843   Not a Balloon Loan 30 YR FXD    0      0
1844   Not a Balloon Loan 30 YR FXD    0      0
1845   Not a Balloon Loan 30 YR FXD    0      0
1846   Not a Balloon Loan 15 YR FXD    0      0
1847   Not a Balloon Loan 30 YR FXD    0      0
1848   Not a Balloon Loan 15 YR FXD    0      0
1849   Not a Balloon Loan 30 YR FXD    0      0
1850   Not a Balloon Loan 30 YR FXD    0      0
1851   Not a Balloon Loan 15 YR FXD    0      0
1852   Not a Balloon Loan 30 YR FXD    0      0
1853   Not a Balloon Loan 30 YR FXD    0      0
1854   Not a Balloon Loan 30 YR FXD    0      0
1855   Not a Balloon Loan 15 YR FXD    0      0
1856   Not a Balloon Loan 15 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1799            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
1800            0          0       0        0        0        0       0   11.22          0 00/00/0000 00/00/0000
1801            0          0       0        0        0        0       0   11.58          0 00/00/0000 00/00/0000
1802            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1803            0          0       0        0        0        0       0  11.228          0 00/00/0000 00/00/0000
1804            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1805            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1806            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1807            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
1808            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1809            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1810            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1811            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1812            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1813            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
1814            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1815            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1816            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1817            0          0       0        0        0        0       0    9.93          0 00/00/0000 00/00/0000
1818            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1819            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1820            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1821            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
1822            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1823            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1824            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
1825            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1826            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1827            0          0       0        0        0        0       0    10.7          0 00/00/0000 00/00/0000
1828            0          0       0        0        0        0       0   11.22          0 00/00/0000 00/00/0000
1829            0          0       0        0        0        0       0    9.78          0 00/00/0000 00/00/0000
1830            0          0       0        0        0        0       0  10.425          0 00/00/0000 00/00/0000
1831            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1832            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1833            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1834            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1835            0          0       0        0        0        0       0   12.69          0 00/00/0000 00/00/0000
1836            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1837            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1838            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1839            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1840            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1841            0          0       0        0        0        0       0   12.69          0 00/00/0000 00/00/0000
1842            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1843            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
1844            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1845            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1846            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1847            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1848            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1849            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
1850            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
1851            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1852            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1853            0          0       0        0        0        0       0  12.525          0 00/00/0000 00/00/0000
1854            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1855            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1856            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1799   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   255920
1800   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   322400
1801   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   120000
1802   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   236000
1803   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   139920
1804   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   166500
1805   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   372000
1806   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   176000
1807   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   113520
1808   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   131313
1809   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   109600
1810   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   215120
1811   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   128000
1812   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   260000
1813   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   132800
1814   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   229600
1815   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    78400
1816   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   522400
1817   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180000
1818   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   224000
1819   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    96000
1820   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    94400
1821   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   344000
1822   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   248000
1823   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   225000
1824   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   157600
1825   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172000
1826   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   296000
1827   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   186400
1828   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    84000
1829   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   519200
1830   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   208000
1831   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   144000
1832   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   532564
1833   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    71200
1834   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   172000
1835   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   297000
1836   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   260000
1837   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   360000
1838   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   128000
1839   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   174400
1840   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   154320
1841   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   137600
1842   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    76800
1843   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   189600
1844   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   328000
1845   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   130400
1846   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    84273
1847   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   150400
1848   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    95120
1849   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   264000
1850   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   191920
1851   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    91040
1852   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   171200
1853   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   208000
1854   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   224000
1855   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    62400
1856   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    80000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1799         0       20      100    319900         0
1800         0       20      100    403000         0
1801         0       20      100    150000         0
1802         0       20      100    295000         0
1803         0       20      100    174900         0
1804         0       10      100    185000         0
1805         0       20      100    465000         0
1806         0    14.32    94.32    220000         0
1807         0       20      100    141900         0
1808         0       20      100    164142         0
1809         0       20      100    137000         0
1810         0       20      100    268900         0
1811         0       20      100    160000         0
1812         0       20      100    325000         0
1813         0       20      100    166000         0
1814         0       20      100    287000         0
1815         0       20      100     98000         0
1816         0       20      100    653000         0
1817         0       20      100    225000         0
1818         0       20      100    280000         0
1819         0       20      100    120000         0
1820         0       20      100    118000         0
1821         0       20      100    430000         0
1822         0       20      100    310000         0
1823         0       10      100    250000         0
1824         0       20      100    197000         0
1825         0       20      100    215000         0
1826         0       20      100    370000         0
1827         0       20      100    233000         0
1828         0    14.29    94.29    105000         0
1829         0       20      100    649000         0
1830         0       20      100    260000         0
1831         0       20      100    180000         0
1832         0       20      100    665705         0
1833         0       20      100     89000         0
1834         0    19.82    99.08    217000         0
1835         0        5       95    330000         0
1836         0       20      100    325000         0
1837         0       20      100    450000         0
1838         0       20      100    160000         0
1839         0       20      100    218000         0
1840         0       20      100    192900         0
1841         0       20      100    172000         0
1842         0       20      100     96000         0
1843         0    14.98    94.98    237000         0
1844         0       20      100    410000         0
1845         0       20      100    163000         0
1846         0       20      100    105342         0
1847         0    19.68    99.68    188000         0
1848         0       20      100    118900         0
1849         0       15       95    330000         0
1850         0       20      100    239900         0
1851         0       20      100    113800         0
1852         0       20      100    214000         0
1853         0       20      100    260000         0
1854         0       20      100    280000         0
1855         0       20      100     78000         0
1856         0       20      100    100000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1799           0 No MI       0                      Single Family     1 TAMPA                   FL 33618   589     0 46.39
1800           0 No MI       0                      Single Family     1 LAUREL                  MD 20708   625     0 44.57
1801      150000 No MI       0                      Single Family     1 ROUND LAKE BEACH        IL 60073   659     0 46.04
1802           0 No MI       0                      Single Family     1 CREST HILL              IL 60435   591     0 49.73
1803      174900 No MI       0                      Single Family     1 AURORA                  IL 60505   637     0 39.08
1804      185000 No MI       0                      Condomimium       1 MIAMI                   FL 33183   597     0 30.18
1805           0 No MI       0                      Single Family     1 LAURELTON               NY 11413   624     0 46.18
1806           0 No MI       0                      Single Family     1 STRASBURG               CO 80136   659     0 32.34
1807      141900 No MI       0                      Single Family     1 FLORISSANT              MO 63034   625     0  49.8
1808      164142 No MI       0                      Single Family     1 TOMBALL                 TX 77375   648     0 41.19
1809      137000 No MI       0                      Single Family     1 OAKLAHOMA               OK 73120   600     0  47.4
1810      268900 No MI       0                      Single Family     1 LYONS                   IL 60534   664     0 40.59
1811           0 No MI       0                      Single Family     1 ORLANDO                 FL 32810   611     0 49.39
1812      325000 No MI       0                      Single Family     1 PLAINFIELD              NJ  7062   607     0 49.45
1813      166000 No MI       0                      Single Family     1 CARPENTERSVILLE         IL 60110   629     0 47.92
1814      290998 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   761     0 40.06
1815           0 No MI       0                      Condomimium       1 ORLANDO                 FL 32809   654     0 45.95
1816      683000 No MI       0                      Single Family     1 WOODHAVEN               NY 11421   628     0 49.68
1817      225000 No MI       0                      Single Family     1 PORTAGE                 IN 46368   676     0 39.01
1818      280000 No MI       0                      Single Family     1 MUKWONAGO               WI 53189   620     0 47.21
1819      120000 No MI       0                      Single Family     1 PENSACOLA               FL 32534   616     0 49.79
1820      118000 No MI       0                      Single Family     1 WAUKEGAN                IL 60085   732     0 47.42
1821      430000 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   620     0 49.52
1822           0 No MI       0                      Two Family        2 CHICAGO                 IL 60639   586     0 46.56
1823      250000 No MI       0                      Single Family     1 CASSELBERRY             FL 32707   721     0 47.07
1824      197000 No MI       0                      Condomimium       1 ROUND LAKE              IL 60073   622     0 48.31
1825      215000 No MI       0                      Single Family     1 CHICAGO                 IL 60629   662     0 44.45
1826      370000 No MI       0                      Single Family     1 BURLESON                TX 76028   638     0 45.08
1827      233000 No MI       0                      Single Family     1 ORMOND BEACH            FL 32174   743     0  49.8
1828           0 No MI       0                      Single Family     1 HAMMOND                 IN 46324   627     0 38.15
1829      649000 No MI       0                      Single Family     1 MIDDLETON               MA  1949   675     0 48.39
1830      260000 No MI       0                      Single Family     1 SOUND BEACH             NY 11789   696     0 50.61
1831           0 No MI       0                      Condomimium       1 SCHILLER PARK           IL 60176   598     0 48.77
1832      665705 No MI       0                      Single Family     1 MANASSAS                VA 20112   611     0 34.02
1833       89000 No MI       0                      Single Family     1 AYDEN                   NC 28513   601     0 30.89
1834           0 No MI       0                      Condomimium       1 MUKILTEO                WA 98275   587     0 43.61
1835           0 No MI       0                      Single Family     1 WESTMONT                IL 60559   614     0 49.01
1836      325000 No MI       0                      Single Family     1 CHICAGO                 IL 60639   660     0 43.67
1837      450000 No MI       0                      Single Family     1 GLYNDON                 MD 21071   636     0 42.82
1838           0 No MI       0                      Single Family     1 WARREN                  MI 48091   621     0  43.8
1839           0 No MI       0                      Single Family     1 ELGIN                   IL 60120   594     0 45.38
1840      192900 No MI       0                      Single Family     1 ROSECOE                 IL 61073   595     0  46.3
1841      172000 No MI       0                      Single Family     1 ROMEOVILLE              IL 60446   634     0 43.28
1842       96000 No MI       0                      Condomimium       1 MADISON                 WI 53704   635     0 48.34
1843           0 No MI       0                      Single Family     1 DENVER                  CO 80236   663     0 45.82
1844      410000 No MI       0                      Single Family     1 MIAMI                   FL 33165   594     0 50.92
1845      163000 No MI       0                      Single Family     1 CHCIAGO                 IL 60617   607     0 34.15
1846      105342 No MI       0                      Single Family     1 KYLE                    TX 78640   673     0  33.7
1847      188000 No MI       0                      Two Family        2 AURORA                  IL 60505   630     0 41.11
1848      118900 No MI       0                      Single Family     1 DAYTON                  OH 45432   595     0 45.44
1849      330000 No MI       0                      Single Family     1 MIAMI                   FL 33157   642     0 49.57
1850      239900 No MI       0                      Single Family     1 VISALIA                 CA 93291   653     0 49.59
1851      113800 No MI       0                      Single Family     1 FORT WORTH              TX 76137   651     0 37.22
1852      214000 No MI       0                      Single Family     1 GLENWOOD                IL 60425   603     0 44.65
1853      260000 No MI       0                      Single Family     1 PARKER                  CO 80134   636     0    44
1854      280000 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   727     0 44.18
1855       78000 No MI       0                      Single Family     1 FENNIMORE               WI 53809   633     0 41.14
1856      100000 No MI       0                      Single Family     1 HILLSBORO               WI 54634   628     0  45.1

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1799   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1800   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1801   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1802   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1803   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1804   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1805   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1806   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1807   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1808   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1809   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1810   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1811   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1812   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1813   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1814   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1815   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1816   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1817   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1818   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1819   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1820   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1821   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1822   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
1823   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1824   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1825   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1826   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1827   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1828   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1829   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1830   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1831   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1832   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1833   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1834   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1835   Wholesale         A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1836   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1837   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1838   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1839   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1840   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1841   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1842   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1843   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1844   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1845   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1846   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1847   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1848   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1849   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1850   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1851   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1852   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1853   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1854   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1855   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1856   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1857   Fixed     Interest In Arrears    19500  19458.01  19,458.01   11.225  11.225       0.5    0   10.725    224.4
1858   Fixed     Interest In Arrears    27900  27893.32  27,893.32     12.8    12.8       0.5    0     12.3   304.28
1859   Fixed     Interest In Arrears   220600 220537.92 220,537.92   12.075  12.075       0.5    0   11.575  2281.87
1860   Fixed     Interest In Arrears    34200  34191.44  34,191.44     12.6    12.6       0.5    0     12.1   367.66
1861   Fixed     Interest In Arrears    35000  34991.98  34,991.98    12.99   12.99       0.5    0    12.49    386.9
1862   Fixed     Interest In Arrears    17980  17946.57  17,946.57   12.775  12.775       0.5    0   12.275   224.84
1863   Fixed     Interest In Arrears   123750 123721.63 123,721.63    12.99   12.99       0.5    0    12.49  1367.96
1864   Fixed     Interest In Arrears    20560  20521.68  20,521.68    12.75   12.75       0.5    0    12.25   256.77
1865   Fixed     Interest In Arrears    41600  41588.29  41,588.29   12.075  12.075       0.5    0   11.575   430.31
1866   Fixed     Interest In Arrears    26250  26239.05  26,239.05   10.275  10.275       0.5    0    9.775   235.72
1867   Fixed     Interest In Arrears    38110  38098.53  38,098.53   11.775  11.775       0.5    0   11.275   385.42
1868   Fixed     Interest In Arrears   185400  185355.4 185,355.40   12.775  12.775       0.5    0   12.275  2018.34
1869   Fixed     Interest In Arrears    41000  40988.91  40,988.91   12.255  12.255       0.5    0   11.755    429.8
1870   Fixed     Interest In Arrears    65840  65823.34  65,823.34    12.55   12.55       0.5    0    12.05   705.24
1871   Fixed     Interest In Arrears   119000 118961.76 118,961.76   11.475  11.475       0.5    0   10.975  1176.18
1872   Fixed     Interest In Arrears    93000  92965.17  92,965.17   10.775  10.775       0.5    0   10.275   869.89
1873   Fixed     Interest In Arrears    33100  33089.98  33,089.98    11.75   11.75       0.5    0    11.25   334.12
1874   Fixed     Interest In Arrears    86000   85979.3  85,979.30   12.775  12.775       0.5    0   12.275   936.24
1875   Fixed     Interest In Arrears    25200  25192.77  25,192.77    11.99   11.99       0.5    0    11.49   259.02
1876   Fixed     Interest In Arrears    50000  49981.27  49,981.27   10.775  10.775       0.5    0   10.275   467.69
1877   Fixed     Interest In Arrears    22500  22458.07  22,458.07    12.75   12.75       0.5    0    12.25   280.99
1878   Fixed     Interest In Arrears    75400  75374.26  75,374.26     11.2    11.2       0.5    0     10.7   729.47
1879   Fixed     Interest In Arrears    65000  64970.93  64,970.93     9.95    9.95       0.5    0     9.45   568.03
1880   Fixed     Interest In Arrears    32000  31988.56  31,988.56    10.99   10.99       0.5    0    10.49   304.51
1881   Fixed     Interest In Arrears   101000  100977.8 100,977.80   13.175  13.175       0.5    0   12.675   1131.1
1882   Fixed     Interest In Arrears    34000  33990.95  33,990.95   12.325  12.325       0.5    0   11.825   358.26
1883   Fixed     Interest In Arrears    45500  45488.61  45,488.61     12.6    12.6       0.5    0     12.1   489.14
1884   Fixed     Interest In Arrears    69000  68969.47  68,969.47       10      10       0.5    0      9.5   605.53
1885   Fixed     Interest In Arrears    68000  67966.48  67,966.48     9.49    9.49       0.5    0     8.99   571.29
1886   Fixed     Interest In Arrears    26780  26774.11  26,774.11   13.175  13.175       0.5    0   12.675   299.91
1887   Fixed     Interest In Arrears    50000  49976.79  49,976.79    9.775   9.775       0.5    0    9.275    430.5
1888   Fixed     Interest In Arrears    64375  64355.84  64,355.84   11.825  11.825       0.5    0   11.325   653.52
1889   Fixed     Interest In Arrears    73000  72966.15  72,966.15     9.78    9.78       0.5    0     9.28    628.8
1890   Fixed     Interest In Arrears    35140  35128.07  35,128.07   11.225  11.225       0.5    0   10.725   340.64
1891   Fixed     Interest In Arrears    95000   94955.9  94,955.90    9.775   9.775       0.5    0    9.275   817.95
1892   Fixed     Interest In Arrears    37780  37769.77  37,769.77    12.25   12.25       0.5    0    11.75    395.9
1893   Fixed     Interest In Arrears    54000  53975.59  53,975.59      9.9     9.9       0.5    0      9.4   469.91
1894   Fixed     Interest In Arrears    60000  59984.98  59,984.98     12.6    12.6       0.5    0     12.1   645.02
1895   Fixed     Interest In Arrears    37400   37388.3  37,388.30     11.6    11.6       0.5    0     11.1   373.23
1896   Fixed     Interest In Arrears    83980  83957.27  83,957.27    12.25   12.25       0.5    0    11.75   880.03
1897   Fixed     Interest In Arrears    16200  16167.54  16,167.54    11.99   11.99       0.5    0    11.49   194.33
1898   Fixed     Interest In Arrears   104600 104558.43 104,558.43     10.5    10.5       0.5    0       10   956.82
1899   Fixed     Interest In Arrears    33280  33271.67  33,271.67     12.6    12.6       0.5    0     12.1   357.77
1900   Fixed     Interest In Arrears    54000  53987.44  53,987.44   12.925  12.925       0.5    0   12.425   594.19
1901   Fixed     Interest In Arrears    16400  16369.44  16,369.44    12.75   12.75       0.5    0    12.25   204.81
1902   Fixed     Interest In Arrears    29010  29002.66  29,002.66    12.55   12.55       0.5    0    12.05   310.74
1903   Fixed     Interest In Arrears    28000  27988.63  27,988.63     10.4    10.4       0.5    0      9.9   254.04
1904   Fixed     Interest In Arrears    33600  33587.95  33,587.95   10.975  10.975       0.5    0   10.475   319.35
1905   Fixed     Interest In Arrears    65980  65955.29  65,955.29   10.775  10.775       0.5    0   10.275   617.16
1906   Fixed     Interest In Arrears    23000  22958.86  22,958.86   13.175  13.175       0.5    0   12.675   293.66
1907   Fixed     Interest In Arrears    37000   36991.1  36,991.10   12.775  12.775       0.5    0   12.275    402.8
1908   Fixed     Interest In Arrears    26940  26933.77  26,933.77    12.95   12.95       0.5    0    12.45   296.96
1909   Fixed     Interest In Arrears    41000  40988.24  40,988.24    11.99   11.99       0.5    0    11.49   421.42
1910   Fixed     Interest In Arrears    84500  84464.56  84,464.56    10.25   10.25       0.5    0     9.75   757.21
1911   Fixed     Interest In Arrears    45000  44983.92  44,983.92    10.99   10.99       0.5    0    10.49   428.21
1912   Fixed     Interest In Arrears    78600   78568.7  78,568.70    10.49   10.49       0.5    0     9.99    718.4
1913   Fixed     Interest In Arrears    52400  52384.14  52,384.14    11.75   11.75       0.5    0    11.25   528.94
1914   Fixed     Interest In Arrears   124000 123950.72 123,950.72     10.5    10.5       0.5    0       10  1134.28

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1857     224.4   5/30/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1858    304.28   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1859   2281.87   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1860    367.66   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1861     386.9   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1862    224.84   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1863   1367.96    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1864    256.77   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
1865    430.31    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1866    235.72    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1867    385.42   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1868   2018.34    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1869     429.8    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1870    705.24    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1871   1176.18    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1872    869.89   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1873    334.12    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1874    936.24    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1875    259.02   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1876    467.69   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1877    280.99   5/26/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
1878    729.47   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1879    568.03   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1880    304.51   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1881    1131.1   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1882    358.26   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1883    489.14   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1884    605.53    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1885    571.29    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1886    299.91   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1887     430.5   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1888    653.52    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1889     628.8   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1890    340.64    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1891    817.95   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1892     395.9   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1893    469.91    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1894    645.02    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1895    373.23   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1896    880.03   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1897    194.33    6/8/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1898    956.82    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1899    357.77    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1900    594.19    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1901    204.81   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
1902    310.74    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
1903    254.04   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1904    319.35    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1905    617.16    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1906    293.66   6/14/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1907     402.8    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1908    296.96   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1909    421.42    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1910    757.21    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1911    428.21   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1912     718.4   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1913    528.94   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1914   1134.28    6/5/2006  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>
1857   Not a Balloon Loan 15 YR FXD    0      0
1858   Not a Balloon Loan 30 YR FXD    0      0
1859   Not a Balloon Loan 30 YR FXD    0      0
1860   Not a Balloon Loan 30 YR FXD    0      0
1861   Not a Balloon Loan 30 YR FXD    0      0
1862   Not a Balloon Loan 15 YR FXD    0      0
1863   Not a Balloon Loan 30 YR FXD    0      0
1864   Not a Balloon Loan 15 YR FXD    0      0
1865   Not a Balloon Loan 30 YR FXD    0      0
1866   Not a Balloon Loan 30 YR FXD    0      0
1867   Not a Balloon Loan 30 YR FXD    0      0
1868   Not a Balloon Loan 30 YR FXD    0      0
1869   Not a Balloon Loan 30 YR FXD    0      0
1870   Not a Balloon Loan 30 YR FXD    0      0
1871   Not a Balloon Loan 30 YR FXD    0      0
1872   Not a Balloon Loan 30 YR FXD    0      0
1873   Not a Balloon Loan 30 YR FXD    0      0
1874   Not a Balloon Loan 30 YR FXD    0      0
1875   Not a Balloon Loan 30 YR FXD    0      0
1876   Not a Balloon Loan 30 YR FXD    0      0
1877   Not a Balloon Loan 15 YR FXD    0      0
1878   Not a Balloon Loan 30 YR FXD    0      0
1879   Not a Balloon Loan 30 YR FXD    0      0
1880   Not a Balloon Loan 30 YR FXD    0      0
1881   Not a Balloon Loan 30 YR FXD    0      0
1882   Not a Balloon Loan 30 YR FXD    0      0
1883   Not a Balloon Loan 30 YR FXD    0      0
1884   Not a Balloon Loan 30 YR FXD    0      0
1885   Not a Balloon Loan 30 YR FXD    0      0
1886   Not a Balloon Loan 30 YR FXD    0      0
1887   Not a Balloon Loan 30 YR FXD    0      0
1888   Not a Balloon Loan 30 YR FXD    0      0
1889   Not a Balloon Loan 30 YR FXD    0      0
1890   Not a Balloon Loan 30 YR FXD    0      0
1891   Not a Balloon Loan 30 YR FXD    0      0
1892   Not a Balloon Loan 30 YR FXD    0      0
1893   Not a Balloon Loan 30 YR FXD    0      0
1894   Not a Balloon Loan 30 YR FXD    0      0
1895   Not a Balloon Loan 30 YR FXD    0      0
1896   Not a Balloon Loan 30 YR FXD    0      0
1897   Not a Balloon Loan 15 YR FXD    0      0
1898   Not a Balloon Loan 30 YR FXD    0      0
1899   Not a Balloon Loan 30 YR FXD    0      0
1900   Not a Balloon Loan 30 YR FXD    0      0
1901   Not a Balloon Loan 15 YR FXD    0      0
1902   Not a Balloon Loan 30 YR FXD    0      0
1903   Not a Balloon Loan 30 YR FXD    0      0
1904   Not a Balloon Loan 30 YR FXD    0      0
1905   Not a Balloon Loan 30 YR FXD    0      0
1906   Not a Balloon Loan 15 YR FXD    0      0
1907   Not a Balloon Loan 30 YR FXD    0      0
1908   Not a Balloon Loan 30 YR FXD    0      0
1909   Not a Balloon Loan 30 YR FXD    0      0
1910   Not a Balloon Loan 30 YR FXD    0      0
1911   Not a Balloon Loan 30 YR FXD    0      0
1912   Not a Balloon Loan 30 YR FXD    0      0
1913   Not a Balloon Loan 30 YR FXD    0      0
1914   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1857            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1858            0          0       0        0        0        0       0    12.8          0 00/00/0000 00/00/0000
1859            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1860            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1861            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
1862            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1863            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
1864            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1865            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
1866            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
1867            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
1868            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1869            0          0       0        0        0        0       0  12.255          0 00/00/0000 00/00/0000
1870            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
1871            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1872            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1873            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1874            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1875            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1876            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1877            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1878            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1879            0          0       0        0        0        0       0    9.95          0 00/00/0000 00/00/0000
1880            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1881            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1882            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
1883            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1884            0          0       0        0        0        0       0      10          0 00/00/0000 00/00/0000
1885            0          0       0        0        0        0       0    9.49          0 00/00/0000 00/00/0000
1886            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1887            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1888            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
1889            0          0       0        0        0        0       0    9.78          0 00/00/0000 00/00/0000
1890            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
1891            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
1892            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1893            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
1894            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1895            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
1896            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
1897            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1898            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
1899            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1900            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1901            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1902            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
1903            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
1904            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
1905            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
1906            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1907            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
1908            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
1909            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1910            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
1911            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1912            0          0       0        0        0        0       0   10.49          0 00/00/0000 00/00/0000
1913            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
1914            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1857   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   110500
1858   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   111600
1859   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied    2   882400
1860   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   136800
1861   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   140000
1862   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    71920
1863   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   660000
1864   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    82240
1865   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   166400
1866   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   148750
1867   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152440
1868   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   741600
1869   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   164000
1870   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   263360
1871   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   476000
1872   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   372000
1873   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   132400
1874   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   344000
1875   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   100800
1876   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   200000
1877   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    90000
1878   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   301600
1879   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   260000
1880   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
1881   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   404000
1882   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   136000
1883   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   182000
1884   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   276000
1885   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   272000
1886   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   107120
1887   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
1888   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   579375
1889   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   292000
1890   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   140560
1891   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   380000
1892   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151120
1893   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   216000
1894   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   240000
1895   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   149600
1896   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   335920
1897   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    64800
1898   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   418400
1899   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   133120
1900   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   216000
1901   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    65600
1902   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   164390
1903   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   112000
1904   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   134400
1905   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   263920
1906   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    92000
1907   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   148000
1908   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   107760
1909   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   164000
1910   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   338000
1911   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   180000
1912   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   314400
1913   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   209600
1914   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   496000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1857         0       15      100    130000         0
1858         0       20      100    139500         0
1859         0       20      100   1103000         0
1860         0       20      100    171000         0
1861         0       20      100    175000         0
1862         0       20      100     89900         0
1863         0       15       95    825000         0
1864         0       20      100    102800         0
1865         0       20      100    208000         0
1866         0       15      100    175000         0
1867         0       20      100    190550         0
1868         0       20      100    927000         0
1869         0       20      100    205000         0
1870         0       20      100    329201         0
1871         0       20      100    595000         0
1872         0       20      100    465000         0
1873         0       20      100    165500         0
1874         0       20      100    430000         0
1875         0       20      100    126000         0
1876         0       20      100    250000         0
1877         0       20      100    112500         0
1878         0       20      100    377000         0
1879         0       20      100    325000         0
1880         0       20      100    160000         0
1881         0       20      100    505000         0
1882         0       20      100    170000         0
1883         0       20      100    227500         0
1884         0       20      100    345000         0
1885         0       20      100    340000         0
1886         0       20      100    133900         0
1887         0       20      100    250000         0
1888         0       10      100    643750         0
1889         0       20      100    365000         0
1890         0       20      100    175700         0
1891         0       20      100    475000         0
1892         0       20      100    188900         0
1893         0       20      100    270000         0
1894         0       20      100    300000         0
1895         0       20      100    187000         0
1896         0       20      100    419900         0
1897         0       20      100     81000         0
1898         0       20      100    523000         0
1899         0       20      100    166400         0
1900         0       20      100    270000         0
1901         0       20      100     82000         0
1902         0       15      100    193400         0
1903         0       20      100    140000         0
1904         0       20      100    168000         0
1905         0       20      100    329900         0
1906         0       20      100    115000         0
1907         0       20      100    185000         0
1908         0       20      100    134700         0
1909         0       20      100    205000         0
1910         0       20      100    422500         0
1911         0       20      100    225000         0
1912         0       20      100    393000         0
1913         0       20      100    262000         0
1914         0       20      100    620000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1857      130000 No MI       0                      Single Family     1 MILWAUKEE               WI 53225   625     0  44.5
1858      139500 No MI       0                      Single Family     1 BELVIDERE               IL 60100   586     0 29.48
1859           0 No MI       0                      Single Family     1 NEEDHAM                 MA  2494   619     0 38.66
1860      171000 No MI       0                      Single Family     1 DETROIT                 MI 48221   583     0 30.68
1861      175000 No MI       0                      Single Family     1 JOLIET                  IL 60432   628     0 46.37
1862       89900 No MI       0                      Single Family     1 ARLINGTOM               TX 76014   632     0 34.03
1863           0 No MI       0                      Single Family     1 BOLINGBROOK             IL 60490   629     0 38.87
1864      102800 No MI       0                      Single Family     1 HOWARD                  OH 43028   628     0 46.75
1865           0 No MI       0                      Single Family     1 DAYTON                  OH 45430   601     0 49.31
1866           0 No MI       0                      Single Family     1 BELLE PLAINES           MN 56011   673     0 50.34
1867      190550 No MI       0                      Single Family     1 NOTH ST PAUL            MN 55109   792     0 46.45
1868      927000 No MI       0                      Single Family     1 SPRING                  TX 77379   631     0 45.21
1869           0 No MI       0                      Single Family     1 FRIDLEY                 MN 55432   606     0 49.27
1870      329201 No MI       0                      Single Family     1 JACKSONVILLE            FL 32258   589     0 42.99
1871      595000 No MI       0                      Two Family        2 BROOKLYN                NY 11208   663     0 45.77
1872      465000 No MI       0                      Single Family     1 ORLAND PARK             IL 60467   656     0 48.82
1873      165500 No MI       0                      Single Family     1 EAGAN                   MN 55121   601     0 46.39
1874           0 No MI       0                      Single Family     1 ROOSEVELT               NY 11575   623     0 48.57
1875      126000 No MI       0                      Single Family     1 FISHERS                 IN 46038   616     0  8.87
1876      250000 No MI       0                      Single Family     1 ELMWOOD PARK            IL 60707   764     0 37.99
1877      112500 No MI       0                      Single Family     1 ERLANGER                KY 41018   589     0 43.54
1878      377000 No MI       0                      Two Family        2 CHICAGO                 IL 60639   648     0    46
1879           0 No MI       0                      Single Family     1 CLIFFWOOD BEACH         NJ  7735   665     0 48.64
1880      160000 No MI       0                      Condomimium       1 COMMERCE CITY           CO 80022   625     0 44.19
1881      505000 No MI       0                      Single Family     1 COUNTRY CLUB HILLS      IL 60478   621     0 49.46
1882      170000 No MI       0                      Single Family     1 MANSFIELD               TX 76063   608     0 36.46
1883      227500 No MI       0                      Single Family     1 FORT WALTON BEACH       FL 32548   597     0 49.76
1884      345000 No MI       0                      Two Family        2 ELIZABETH               NJ  7206   736     0 33.88
1885      340000 No MI       0                      Condomimium       1 CHICAGO                 IL 60616   670     0 40.91
1886      133900 No MI       0                      Single Family     1 JANESVILLE              WI 53545   608     0 50.09
1887      250000 No MI       0                      Single Family     1 HOPEWELL JUNCTION       NY 12533   758     0 35.75
1888      643750 No MI       0                      Single Family     1 GROSSE LLE              MI 48138   604     0 50.71
1889      365000 No MI       0                      Single Family     1 BOWIE                   MD 20715   708     0 49.46
1890      175700 No MI       0                      Single Family     1 AURORA                  IL 60506   660     0  40.5
1891      475000 No MI       0                      Single Family     1 CHICAGO                 IL 60643   703     0 49.31
1892      188900 No MI       0                      Single Family     1 CHICAGO                 IL 60629   591     0 46.66
1893      270000 No MI       0                      Single Family     1 MCALLEN                 TX 78503   646     0 40.82
1894      300000 No MI       0                      Condomimium       1 CHICAGO                 IL 60607   585     0 50.89
1895      187000 No MI       0                      Single Family     1 ST LOUIS                MO 63110   659     0 32.87
1896      419900 No MI       0                      Single Family     1 ASHBURN                 VA 20147   633     0 35.54
1897       81000 No MI       0                      Single Family     1 KIRBY                   TX 78219   620     0  35.6
1898      523000 No MI       0                      Single Family     1 FRISCO                  TX 75034   641     0  43.6
1899      166400 No MI       0                      Condomimium       1 MIAMI                   FL 33175   584     0 32.21
1900      270000 No MI       0                      Single Family     1 LOCUST GROVE            VA 22508   624     0 43.32
1901       82000 No MI       0                      Single Family     1 ROCKTON                 IL 61072   636     0 45.06
1902      193400 No MI       0                      Single Family     1 COLUMBIA HEIGHTS        MN 55421   597     0 34.75
1903      140000 No MI       0                      Condomimium       1 PROSPECT HEIGHTS        IL 60070   641     0 48.51
1904      168000 No MI       0                      Single Family     1 AURORA                  IL 60505   669     0 30.75
1905      329900 No MI       0                      Single Family     1 CHICAGO                 IL 60641   680     0 49.76
1906      115000 No MI       0                      Single Family     1 PEARLAND                TX 77581   636     0 31.35
1907      185000 No MI       0                      Condomimium       1 NAPERVILLE              IL 60564   634     0    46
1908      134700 No MI       0                      Single Family     1 SAN ANTONIO             TX 78252   585     0 43.36
1909           0 No MI       0                      Single Family     1 SPRING HILL             FL 34606   603     0 50.77
1910      422500 No MI       0                      Single Family     1 PATCHOGUE               NY 11772   729     0 38.67
1911           0 No MI       0                      Single Family     1 HURLEY                  NY 12443   628     0 50.89
1912      393000 No MI       0                      Single Family     1 UNIONDALE               NY 11553   715     0 47.33
1913      262000 No MI       0                      Single Family     1 PARKVILLE               MD 21234   597     0 42.75
1914      620000 No MI       0                      Single Family     1 WINDERMERE              FL 34786   682     0 44.61

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1857   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1858   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1859   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1860   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1861   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1862   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1863   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1864   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1865   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1866   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1867   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1868   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1869   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1870   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1871   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1872   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1873   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1874   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1875   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1876   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1877   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1878   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1879   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1880   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1881   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1882   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1883   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1884   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1885   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1886   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1887   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1888   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1889   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1890   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1891   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1892   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1893   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1894   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1895   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1896   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1897   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1898   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1899   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1900   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1901   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1902   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1903   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1904   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1905   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1906   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1907   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1908   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1909   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1910   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1911   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1912   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1913   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1914   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1915   Fixed     Interest In Arrears    64000  63986.24  63,986.24   13.275  13.275       0.5    0   12.775   721.76
1916   Fixed     Interest In Arrears    75000  74971.94  74,971.94    10.78   10.78       0.5    0    10.28   701.81
1917   Fixed     Interest In Arrears    25740  25733.55  25,733.55     12.6    12.6       0.5    0     12.1   276.72
1918   Fixed     Interest In Arrears    25600  25592.95  25,592.95   12.175  12.175       0.5    0   11.675   266.78
1919   Fixed     Interest In Arrears    50000  49987.87  49,987.87    12.74   12.74       0.5    0    12.24   542.96
1920   Fixed     Interest In Arrears    32000   31991.8  31,991.80     12.5    12.5       0.5    0       12   341.53
1921   Fixed     Interest In Arrears    39800  39790.04  39,790.04     12.6    12.6       0.5    0     12.1   427.86
1922   Fixed     Interest In Arrears    27800   27791.3  27,791.30     11.6    11.6       0.5    0     11.1   277.43
1923   Fixed     Interest In Arrears    34760  34751.91  34,751.91   12.925  12.925       0.5    0   12.425   382.48
1924   Fixed     Interest In Arrears    19000  18966.01  18,966.01   13.175  13.175       0.5    0   12.675   242.59
1925   Fixed     Interest In Arrears    26800  26792.31  26,792.31    11.99   11.99       0.5    0    11.49   275.47
1926   Fixed     Interest In Arrears    44000  43983.54  43,983.54    10.78   10.78       0.5    0    10.28   411.73
1927   Fixed     Interest In Arrears    27400  27387.55  27,387.55    9.875   9.875       0.5    0    9.375   237.93
1928   Fixed     Interest In Arrears    27800   27793.2  27,793.20     12.7    12.7       0.5    0     12.2   301.02
1929   Fixed     Interest In Arrears    28600  28592.99  28,592.99     12.7    12.7       0.5    0     12.2   309.69
1930   Fixed     Interest In Arrears    32600  32591.84  32,591.84     12.6    12.6       0.5    0     12.1   350.46
1931   Fixed     Interest In Arrears    35600   35586.6  35,586.60    10.75   10.75       0.5    0    10.25   332.32
1932   Fixed     Interest In Arrears   179980 179919.23 179,919.23    11.25   11.25       0.5    0    10.75  1748.08
1933   Fixed     Interest In Arrears    86200  86179.95  86,179.95   12.925  12.925       0.5    0   12.425    948.5
1934   Fixed     Interest In Arrears    54000   53985.7  53,985.70    12.35   12.35       0.5    0    11.85   570.05
1935   Fixed     Interest In Arrears    86000  85972.36  85,972.36   11.475  11.475       0.5    0   10.975   850.02
1936   Fixed     Interest In Arrears    43200  43184.34  43,184.34   10.925  10.925       0.5    0   10.425   408.96
1937   Fixed     Interest In Arrears    19202  19160.45  19,160.45   11.175  11.175       0.5    0   10.675   220.37
1938   Fixed     Interest In Arrears   192000 191953.02 191,953.02     12.7    12.7       0.5    0     12.2  2078.98
1939   Fixed     Interest In Arrears    27600  27590.83  27,590.83   11.325  11.325       0.5    0   10.825   269.65
1940   Fixed     Interest In Arrears    73300  73274.97  73,274.97     11.2    11.2       0.5    0     10.7   709.16
1941   Fixed     Interest In Arrears    31200  31192.61  31,192.61    12.85   12.85       0.5    0    12.35   341.49
1942   Fixed     Interest In Arrears    28700  28691.65  28,691.65   11.925  11.925       0.5    0   11.425   293.56
1943   Fixed     Interest In Arrears    49000   48988.6  48,988.60   12.925  12.925       0.5    0   12.425   539.17
1944   Fixed     Interest In Arrears   122000 121955.78 121,955.78   10.925  10.925       0.5    0   10.425  1154.93
1945   Fixed     Interest In Arrears    31700     31689  31,689.00   11.125  11.125       0.5    0   10.625   304.89
1946   Fixed     Interest In Arrears    39600  39583.48  39,583.48   10.275  10.275       0.5    0    9.775    355.6
1947   Fixed     Interest In Arrears    29000  28993.29  28,993.29    12.95   12.95       0.5    0    12.45   319.67
1948   Fixed     Interest In Arrears    33800  33785.21  33,785.21    10.05   10.05       0.5    0     9.55   297.87
1949   Fixed     Interest In Arrears    45000  44988.29  44,988.29   12.425  12.425       0.5    0   11.925   477.65
1950   Fixed     Interest In Arrears   104000 103975.78 103,975.78    12.92   12.92       0.5    0    12.42  1143.95
1951   Fixed     Interest In Arrears    32500  32487.76  32,487.76    10.75   10.75       0.5    0    10.25   303.39
1952   Fixed     Interest In Arrears    54000  53988.13  53,988.13   13.175  13.175       0.5    0   12.675   604.75
1953   Fixed     Interest In Arrears    43000  42990.54  42,990.54   13.175  13.175       0.5    0   12.675   481.56
1954   Fixed     Interest In Arrears    79000  78971.36  78,971.36   10.925  10.925       0.5    0   10.425   747.87
1955   Fixed     Interest In Arrears   110000 109963.67 109,963.67    11.35   11.35       0.5    0    10.85  1076.75
1956   Fixed     Interest In Arrears   119000 118956.87 118,956.87   10.925  10.925       0.5    0   10.425  1126.53
1957   Fixed     Interest In Arrears    23400  23357.02  23,357.02     12.9    12.9       0.5    0     12.4   294.53
1958   Fixed     Interest In Arrears    26980  26973.72  26,973.72   12.925  12.925       0.5    0   12.425   296.88
1959   Fixed     Interest In Arrears    19904  19866.37  19,866.37     12.6    12.6       0.5    0     12.1   246.62
1960   Fixed     Interest In Arrears    49000  48979.55  48,979.55   10.275  10.275       0.5    0    9.775   440.01
1961   Fixed     Interest In Arrears   117000 116958.19 116,958.19    10.99   10.99       0.5    0    10.49  1113.34
1962   Fixed     Interest In Arrears    24000  23951.91  23,951.91    11.99   11.99       0.5    0    11.49   287.89
1963   Fixed     Interest In Arrears    32400   32392.5  32,392.50    12.95   12.95       0.5    0    12.45   357.15
1964   Fixed     Interest In Arrears    39400  39390.88  39,390.88    12.95   12.95       0.5    0    12.45   434.31
1965   Fixed     Interest In Arrears    62000  61985.57  61,985.57   12.923  12.923       0.5    0   12.423   682.12
1966   Fixed     Interest In Arrears    27900  27892.86  27,892.86     12.5    12.5       0.5    0       12   297.77
1967   Fixed     Interest In Arrears    50000  49977.28  49,977.28    9.875   9.875       0.5    0    9.375   434.18
1968   Fixed     Interest In Arrears    56000  55987.04  55,987.04    12.95   12.95       0.5    0    12.45   617.29
1969   Fixed     Interest In Arrears    32000  31992.96  31,992.96   13.175  13.175       0.5    0   12.675   358.37
1970   Fixed     Interest In Arrears    93000  92970.76  92,970.76   11.575  11.575       0.5    0   11.075    926.3
1971   Fixed     Interest In Arrears    16050  16011.24  16,011.24     9.99    9.99       0.5    0     9.49   172.38
1972   Fixed     Interest In Arrears    25500  25494.39  25,494.39   13.175  13.175       0.5    0   12.675   285.58

<CAPTION>

                                                                      Remaining Original  Prepay

 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1915    721.76    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1916    701.81   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1917    276.72    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1918    266.78    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1919    542.96   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1920    341.53    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1921    427.86   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
1922    277.43    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1923    382.48    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1924    242.59    6/6/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
1925    275.47   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1926    411.73   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1927    237.93    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1928    301.02   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1929    309.69    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1930    350.46   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1931    332.32    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1932   1748.08    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
1933     948.5    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1934    570.05    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1935    850.02   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1936    408.96    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1937    220.37   6/21/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1938   2078.98   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1939    269.65    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1940    709.16   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1941    341.49    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1942    293.56    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1943    539.17   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1944   1154.93   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1945    304.89   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1946     355.6   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1947    319.67   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1948    297.87   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1949    477.65    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1950   1143.95   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1951    303.39    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1952    604.75    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1953    481.56   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1954    747.87   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1955   1076.75    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1956   1126.53   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1957    294.53   6/12/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1958    296.88   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1959    246.62   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
1960    440.01   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1961   1113.34   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1962    287.89   6/12/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1963    357.15   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1964    434.31   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1965    682.12    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1966    297.77   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1967    434.18   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1968    617.29   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1969    358.37   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1970     926.3   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1971    172.38   6/19/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1972    285.58   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>
1915   Not a Balloon Loan 30 YR FXD    0      0
1916   Not a Balloon Loan 30 YR FXD    0      0
1917   Not a Balloon Loan 30 YR FXD    0      0
1918   Not a Balloon Loan 30 YR FXD    0      0
1919   Not a Balloon Loan 30 YR FXD    0      0
1920   Not a Balloon Loan 30 YR FXD    0      0
1921   Not a Balloon Loan 30 YR FXD    0      0
1922   Not a Balloon Loan 30 YR FXD    0      0
1923   Not a Balloon Loan 30 YR FXD    0      0
1924   Not a Balloon Loan 15 YR FXD    0      0
1925   Not a Balloon Loan 30 YR FXD    0      0
1926   Not a Balloon Loan 30 YR FXD    0      0
1927   Not a Balloon Loan 30 YR FXD    0      0
1928   Not a Balloon Loan 30 YR FXD    0      0
1929   Not a Balloon Loan 30 YR FXD    0      0
1930   Not a Balloon Loan 30 YR FXD    0      0
1931   Not a Balloon Loan 30 YR FXD    0      0
1932   Not a Balloon Loan 30 YR FXD    0      0
1933   Not a Balloon Loan 30 YR FXD    0      0
1934   Not a Balloon Loan 30 YR FXD    0      0
1935   Not a Balloon Loan 30 YR FXD    0      0
1936   Not a Balloon Loan 30 YR FXD    0      0
1937   Not a Balloon Loan 15 YR FXD    0      0
1938   Not a Balloon Loan 30 YR FXD    0      0
1939   Not a Balloon Loan 30 YR FXD    0      0
1940   Not a Balloon Loan 30 YR FXD    0      0
1941   Not a Balloon Loan 30 YR FXD    0      0
1942   Not a Balloon Loan 30 YR FXD    0      0
1943   Not a Balloon Loan 30 YR FXD    0      0
1944   Not a Balloon Loan 30 YR FXD    0      0
1945   Not a Balloon Loan 30 YR FXD    0      0
1946   Not a Balloon Loan 30 YR FXD    0      0
1947   Not a Balloon Loan 30 YR FXD    0      0
1948   Not a Balloon Loan 30 YR FXD    0      0
1949   Not a Balloon Loan 30 YR FXD    0      0
1950   Not a Balloon Loan 30 YR FXD    0      0
1951   Not a Balloon Loan 30 YR FXD    0      0
1952   Not a Balloon Loan 30 YR FXD    0      0
1953   Not a Balloon Loan 30 YR FXD    0      0
1954   Not a Balloon Loan 30 YR FXD    0      0
1955   Not a Balloon Loan 30 YR FXD    0      0
1956   Not a Balloon Loan 30 YR FXD    0      0
1957   Not a Balloon Loan 15 YR FXD    0      0
1958   Not a Balloon Loan 30 YR FXD    0      0
1959   Not a Balloon Loan 15 YR FXD    0      0
1960   Not a Balloon Loan 30 YR FXD    0      0
1961   Not a Balloon Loan 30 YR FXD    0      0
1962   Not a Balloon Loan 15 YR FXD    0      0
1963   Not a Balloon Loan 30 YR FXD    0      0
1964   Not a Balloon Loan 30 YR FXD    0      0
1965   Not a Balloon Loan 30 YR FXD    0      0
1966   Not a Balloon Loan 30 YR FXD    0      0
1967   Not a Balloon Loan 30 YR FXD    0      0
1968   Not a Balloon Loan 30 YR FXD    0      0
1969   Not a Balloon Loan 30 YR FXD    0      0
1970   Not a Balloon Loan 30 YR FXD    0      0
1971   Not a Balloon Loan 15 YR FXD    0      0
1972   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                                              First

          Rate      Payment  Initial Periodic          Periodic                               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>
1915            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
1916            0          0       0        0        0        0       0   10.78          0 00/00/0000 00/00/0000
1917            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1918            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
1919            0          0       0        0        0        0       0   12.74          0 00/00/0000 00/00/0000
1920            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1921            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1922            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
1923            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1924            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1925            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1926            0          0       0        0        0        0       0   10.78          0 00/00/0000 00/00/0000
1927            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
1928            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
1929            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
1930            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1931            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1932            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
1933            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1934            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
1935            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
1936            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
1937            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
1938            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
1939            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
1940            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
1941            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
1942            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
1943            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1944            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
1945            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
1946            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
1947            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
1948            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
1949            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
1950            0          0       0        0        0        0       0   12.92          0 00/00/0000 00/00/0000
1951            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
1952            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1953            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1954            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
1955            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
1956            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
1957            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
1958            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1959            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1960            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
1961            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1962            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1963            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
1964            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
1965            0          0       0        0        0        0       0  12.923          0 00/00/0000 00/00/0000
1966            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
1967            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
1968            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
1969            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1970            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
1971            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1972            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000

<CAPTION>

          First

           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
1915   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   256000
1916   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   300000
1917   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   102957
1918   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   102400
1919   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   200000
1920   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
1921   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   159200
1922   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   111200
1923   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   139040
1924   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    76000
1925   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   107200
1926   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   176000
1927   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   109600
1928   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   111200
1929   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   114400
1930   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   130400
1931   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   142400
1932   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   719920
1933   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   344800
1934   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   216000
1935   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   344000
1936   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172800
1937   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    76805
1938   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   800000
1939   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   110400
1940   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   293200
1941   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   124800
1942   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   114800
1943   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   196000
1944   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   488000
1945   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   126800
1946   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   158400
1947   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   116000
1948   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   135200
1949   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180000
1950   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   416000
1951   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   130000
1952   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   216000
1953   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172000
1954   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   316000
1955   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   440000
1956   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   476000
1957   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    93600
1958   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   107920
1959   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    79616
1960   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   196000
1961   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   468000
1962   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    96000
1963   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   129600
1964   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   157600
1965   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   248000
1966   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148800
1967   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
1968   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   224000
1969   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   128000
1970   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   372000
1971   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    90950
1972   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   102000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current

Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1915         0       20      100    320000         0
1916         0       20      100    375000         0
1917         0       20      100    128697         0
1918         0       20      100    128000         0
1919         0    19.61    98.04    255000         0
1920         0       20      100    160000         0
1921         0       20      100    199000         0
1922         0       20      100    139000         0
1923         0       20      100    173800         0
1924         0       20      100     95000         0
1925         0       20      100    134000         0
1926         0       20      100    220000         0
1927         0       20      100    137000         0
1928         0       20      100    139000         0
1929         0       20      100    143000         0
1930         0       20      100    163000         0
1931         0       20      100    178000         0
1932         0       20      100    899900         0
1933         0       20      100    431000         0
1934         0       20      100    270000         0
1935         0       20      100    430000         0
1936         0       20      100    216000         0
1937         0       20      100     96007         0
1938         0       12       62   1600000         0
1939         0       20      100    138000         0
1940         0       20      100    366500         0
1941         0       20      100    156000         0
1942         0       20      100    143500         0
1943         0       20      100    245000         0
1944         0       20      100    610000         0
1945         0       20      100    158500         0
1946         0       20      100    198000         0
1947         0       20      100    145000         0
1948         0       20      100    169000         0
1949         0       20      100    225000         0
1950         0       20      100    520000         0
1951         0       20      100    162500         0
1952         0       20      100    270000         0
1953         0       20      100    215000         0
1954         0       20      100    395000         0
1955         0       20      100    550000         0
1956         0       20      100    595000         0
1957         0       20      100    117000         0
1958         0       20      100    134900         0
1959         0       20      100     99520         0
1960         0       20      100    245000         0
1961         0       20      100    585000         0
1962         0       20      100    120000         0
1963         0       20      100    162000         0
1964         0       20      100    197000         0
1965         0       20      100    310000         0
1966         0       15       95    186000         0
1967         0       20      100    250000         0
1968         0       20      100    280000         0
1969         0       20      100    160000         0
1970         0       20      100    465000         0
1971         0       15      100    107000         0
1972         0       20      100    127500         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                              Pool
                                 Pool   Pool   PMI

 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1915      320000 No MI       0                      Single Family     1 FREEPORT                NY 11520   639     0 33.09
1916      375000 No MI       0                      Single Family     1 COLUMBIA                MD 21045   688     0 43.15
1917      128697 No MI       0                      Single Family     1 IONIA                   MI 48806   598     0 48.79
1918      128000 No MI       0                      Single Family     1 SPRINGFIELD             MA  1118   604     0 38.53
1919           0 No MI       0                      Single Family     1 COUNTRY CLUB HILLS      IL 60478   597     0  49.2
1920      160000 No MI       0                      Single Family     1 TAMPA                   FL 33603   580     0 41.83
1921      199000 No MI       0                      Single Family     1 SANFORD                 FL 32771   582     0 32.93
1922      139000 No MI       0                      Single Family     1 ROSENBURG               TX 77471   641     0 48.26
1923      173800 No MI       0                      Single Family     1 OAK PARK                MI 48237   621     0 47.02
1924       95000 No MI       0                      Single Family     1 WORTHINGTON             MN 56187   624     0 48.21
1925      134000 No MI       0                      Single Family     1 BYRON                   MI 48418   601     0 45.09
1926      220000 No MI       0                      Single Family     1 ROUND LAKE BEACH        IL 60073   693     0 49.37
1927           0 No MI       0                      Single Family     1 PARMA                   OH 44129   692     0 44.81
1928      139000 No MI       0                      Single Family     1 METAMORA                MI 48455   594     0 44.65
1929      143000 No MI       0                      Single Family     1 AURORA                  IL 60505   632     0 48.56
1930      163000 No MI       0                      Single Family     1 LOCKPORT                IL 60441   586     0 47.27
1931      178000 No MI       0                      Single Family     1 SAN ANTONIO             TX 78240   662     0 32.37
1932      899900 No MI       0                      Single Family     1 BOLINGBROOK             IL 60440   660     0 35.27
1933      431000 No MI       0                      Single Family     1 DALLAS                  TX 75230   629     0 41.18
1934      270000 No MI       0                      Single Family     1 WENTZVILLE              MO 63385   644     0  44.1
1935      430000 No MI       0                      Single Family     1 CHICAGO                 IL 60634   622     0 49.97
1936      216300 No MI       0                      Single Family     1 PARK FOREST             IL 60466   718     0  46.4
1937       96007 No MI       0                      Single Family     1 CHICAGO                 IL 60628   741     0 25.53
1938           0 No MI       0                      Single Family     1 MIAMI                   FL 33133   592     0 41.19
1939           0 No MI       0                      Single Family     1 ROSEVILLE               MI 48066   631     0 16.91
1940      366500 No MI       0                      Single Family     1 HOUSTON                 TX 77007   620     0 49.97
1941           0 No MI       0                      Single Family     1 BEACH PARK              IL 60099   635     0 38.06
1942      143500 No MI       0                      Single Family     1 UNION                   MO 63084   741     0 32.97
1943      245000 No MI       0                      Single Family     1 BOLINGBROOK             IL 60440   622     0 48.98
1944      610000 No MI       0                      Single Family     1 CAREFREE                AZ 85377   748     0 46.87
1945      158500 No MI       0                      Two Family        2 ELGIN                   IL 60120   679     0  39.7
1946           0 No MI       0                      Single Family     1 BOLINGBROOK             IL 60440   676     0 44.79
1947      145000 No MI       0                      Two Family        2 ST LOUIS                MO 63116   581     0 42.09
1948      169000 No MI       0                      Single Family     1 PHOENIX                 AZ 85009   647     0 48.89
1949      225000 No MI       0                      Single Family     1 DENVER                  CO 80233   603     0 46.87
1950      520000 No MI       0                      Single Family     1 LAUREL                  MD 20723   627     0 47.73
1951      162500 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80910   748     0 46.34
1952      270000 No MI       0                      Single Family     1 CARY                    IL 60013   620     0 48.05
1953      215000 No MI       0                      Single Family     1 ROUND LAKE BEACH        IL 60073   622     0 49.09
1954      395000 No MI       0                      Two Family        2 CHICAGO                 IL 60618   769     0  48.7
1955      550000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   643     0 43.96
1956      595000 No MI       0                      Condomimium       1 NEW YORK                NY 10028   739     0 49.28
1957      117000 No MI       0                      Condomimium       1 ROLLING MEADOWS         IL 60008   592     0 48.25
1958      134900 No MI       0                      Single Family     1 GARDNER                 IL 60424   625     0 46.64
1959       99520 No MI       0                      Single Family     1 OKLAHOMA CITY           OK 73132   594     0 26.46
1960      245000 No MI       0                      Two Family        2 BERWYN                  IL 60402   674     0 46.24
1961      585000 No MI       0                      Two Family        2 JAMAICA                 NY 11433   710     0 46.58
1962      120000 No MI       0                      Single Family     1 LEAGUE CITY             TX 77539   629     0 48.75
1963           0 No MI       0                      Single Family     1 MOUNT MORRIS            MI 48458   581     0 38.63
1964      197000 No MI       0                      Single Family     1 CAMBRIDGE               MN 55008   583     0 48.85
1965      310000 No MI       0                      Single Family     1 FORT LAUDERDALE         FL 33312   622     0 49.68
1966      189000 No MI       0                      Single Family     1 PFLUGERVILLE            TX 78660   599     0 35.22
1967      250000 No MI       0                      Single Family     1 GLENDALE HEIGHTS        IL 60139   758     0 47.36
1968           0 No MI       0                      Single Family     1 YORKVILLE               IL 60560   580     0 50.07
1969      160000 No MI       0                      Single Family     1 LEWISVILLE              TX 75077   627     0 38.84
1970      465000 No MI       0                      Single Family     1 GAITHERSBURG            MD 20878   633     0 48.03
1971      107000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   663     0  25.7
1972      127500 No MI       0                      Single Family     1 ROCELLE                 IL 61068   625     0 32.21

<CAPTION>

                                           Sch      Act
                                        Interest Interest

 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1915   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1916   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1917   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1918   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1919   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1920   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1921   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1922   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1923   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1924   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1925   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1926   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1927   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1928   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1929   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1930   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1931   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1932   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
1933   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1934   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1935   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1936   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1937   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1938   Wholesale         XTA   No       7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
1939   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1940   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1941   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1942   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1943   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1944   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1945   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1946   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1947   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1948   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1949   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1950   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1951   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1952   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1953   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1954   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1955   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1956   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1957   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1958   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1959   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1960   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1961   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1962   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1963   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1964   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1965   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1966   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1967   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1968   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1969   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1970   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1971   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1972   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
1973   Fixed     Interest In Arrears    31000  30993.18  30,993.18   13.175  13.175       0.5    0   12.675   347.17
1974   Fixed     Interest In Arrears    22200  22151.13  22,151.13    10.99   10.99       0.5    0    10.49   252.19
1975   Fixed     Interest In Arrears    59800  59786.09  59,786.09   12.925  12.925       0.5    0   12.425   658.01
1976   Fixed     Interest In Arrears   110000 109962.25 109,962.25   11.175  11.175       0.5    0   10.675  1062.13
1977   Fixed     Interest In Arrears    17000  16964.65  16,964.65     11.6    11.6       0.5    0     11.1   199.68
1978   Fixed     Interest In Arrears    25080  25073.93  25,073.93    12.75   12.75       0.5    0    12.25   272.55
1979   Fixed     Interest In Arrears    80400  80383.31  80,383.31   13.425  13.425       0.5    0   12.925   916.17
1980   Fixed     Interest In Arrears    47890  47879.47  47,879.47   13.175  13.175       0.5    0   12.675   536.32
1981   Fixed     Interest In Arrears    25700  25694.02  25,694.02   12.925  12.925       0.5    0   12.425   282.79
1982   Fixed     Interest In Arrears    78800  78781.77  78,781.77    12.95   12.95       0.5    0    12.45   868.61
1983   Fixed     Interest In Arrears    18800  18764.46  18,764.46     12.6    12.6       0.5    0     12.1   232.94
1984   Fixed     Interest In Arrears    25400  25391.88  25,391.88     11.5    11.5       0.5    0       11   251.54
1985   Fixed     Interest In Arrears    48000  47989.45  47,989.45   13.175  13.175       0.5    0   12.675   537.55
1986   Fixed     Interest In Arrears    32600  32590.93  32,590.93   12.125  12.125       0.5    0   11.625   338.47
1987   Fixed     Interest In Arrears    35775  35759.14  35,759.14     9.99    9.99       0.5    0     9.49   313.69
1988   Fixed     Interest In Arrears    26000  25945.94  25,945.94     11.6    11.6       0.5    0     11.1   305.39
1989   Fixed     Interest In Arrears    44700  44689.18  44,689.18    12.75   12.75       0.5    0    12.25   485.76
1990   Fixed     Interest In Arrears    49980  49964.29  49,964.29   11.575  11.575       0.5    0   11.075   497.81
1991   Fixed     Interest In Arrears    47180  47167.72  47,167.72   12.425  12.425       0.5    0   11.925   500.79
1992   Fixed     Interest In Arrears    37800  37789.59  37,789.59   12.175  12.175       0.5    0   11.675   393.92
1993   Fixed     Interest In Arrears    21388  21345.14  21,345.14    11.99   11.99       0.5    0    11.49   256.56
1994   Fixed     Interest In Arrears    50000  49986.88  49,986.88    12.39   12.39       0.5    0    11.89   529.37
1995   Fixed     Interest In Arrears    42800   42783.1  42,783.10    10.53   10.53       0.5    0    10.03   392.47
1996   Fixed     Interest In Arrears    70000  69975.04  69,975.04       11      11       0.5    0     10.5   666.63
1997   Fixed     Interest In Arrears    41600  41588.55  41,588.55   12.175  12.175       0.5    0   11.675   433.52
1998   Fixed     Interest In Arrears   108000 107959.77 107,959.77     10.8    10.8       0.5    0     10.3  1012.23
1999   Fixed     Interest In Arrears    52000  51985.92  51,985.92    12.25   12.25       0.5    0    11.75   544.91
2000   Fixed     Interest In Arrears   105000 104961.94 104,961.94   10.925  10.925       0.5    0   10.425      994
2001   Fixed     Interest In Arrears    32000  31984.09  31,984.09     9.45    9.45       0.5    0     8.95   267.91
2002   Fixed     Interest In Arrears    21600  21557.37  21,557.37    12.15   12.15       0.5    0    11.65   261.33
2003   Fixed     Interest In Arrears    60000   59979.4  59,979.40   11.175  11.175       0.5    0   10.675   579.35
2004   Fixed     Interest In Arrears    49200  49188.72  49,188.72    12.99   12.99       0.5    0    12.49   543.87
2005   Fixed     Interest In Arrears    33363  33347.84  33,347.84    9.875   9.875       0.5    0    9.375   289.71
2006   Fixed     Interest In Arrears    48340  48326.14  48,326.14    11.99   11.99       0.5    0    11.49   496.86
2007   Fixed     Interest In Arrears    22200  22159.32  22,159.32   12.925  12.925       0.5    0   12.425   279.79
2008   Fixed     Interest In Arrears    15400  15371.84  15,371.84    12.95   12.95       0.5    0    12.45   194.35
2009   Fixed     Interest In Arrears    29600  29589.44  29,589.44       11      11       0.5    0     10.5   281.89
2010   Fixed     Interest In Arrears    19500  19462.74  19,462.74    12.49   12.49       0.5    0    11.99   240.22
2011   Fixed     Interest In Arrears    25000  24991.78  24,991.78   11.375  11.375       0.5    0   10.875    245.2
2012   Fixed     Interest In Arrears    30400  30388.62  30,388.62   10.775  10.775       0.5    0   10.275   284.35
2013   Fixed     Interest In Arrears    38400  38387.38  38,387.38   11.375  11.375       0.5    0   10.875   376.62
2014   Fixed     Interest In Arrears    95000  94973.85  94,973.85   12.175  12.175       0.5    0   11.675      990
2015   Fixed     Interest In Arrears    35040  35028.17  35,028.17    11.25   11.25       0.5    0    10.75   340.33
2016   Fixed     Interest In Arrears    90200  90176.91  90,176.91     12.5    12.5       0.5    0       12   962.67
2017   Fixed     Interest In Arrears    44000  43980.49  43,980.49     9.99    9.99       0.5    0     9.49   385.81
2018   Fixed     Interest In Arrears    28400  28393.05  28,393.05     12.7    12.7       0.5    0     12.2   307.52
2019   Fixed     Interest In Arrears   112000 111973.05 111,973.05   12.775  12.775       0.5    0   12.275  1219.28
2020   Fixed     Interest In Arrears    32000  31992.96  31,992.96   13.175  13.175       0.5    0   12.675   358.37
2021   Fixed     Interest In Arrears   184400 184336.01 184,336.01   11.125  11.125       0.5    0   10.625  1773.53
2022   Fixed     Interest In Arrears    47000  46989.13  46,989.13    12.95   12.95       0.5    0    12.45   518.08
2023   Fixed     Interest In Arrears   151000 150965.39 150,965.39    12.99   12.99       0.5    0    12.49  1669.19
2024   Fixed     Interest In Arrears    50980  50967.91  50,967.91    12.84   12.84       0.5    0    12.34   557.58
2025   Fixed     Interest In Arrears    52000  51986.47  51,986.47   12.425  12.425       0.5    0   11.925   551.95
2026   Fixed     Interest In Arrears    62000  61974.82  61,974.82     10.4    10.4       0.5    0      9.9   562.51
2027   Fixed     Interest In Arrears    43980  43965.47  43,965.47    11.35   11.35       0.5    0    10.85   430.51
2028   Fixed     Interest In Arrears    33000  32982.03  32,982.03    12.25   12.25       0.5    0    11.75   345.81
2029   Fixed     Interest In Arrears    53600  53580.56  53,580.56   10.925  10.925       0.5    0   10.425   507.42
2030   Fixed     Interest In Arrears    29000  28992.15  28,992.15    12.25   12.25       0.5    0    11.75   303.89

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
1973    347.17   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1974    252.19   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1975    658.01   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1976   1062.13   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1977    199.68   6/26/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1978    272.55   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1979    916.17    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1980    536.32   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1981    282.79   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1982    868.61   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1983    232.94   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1984    251.54   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1985    537.55   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1986    338.47   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1987    313.69   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1988    305.39   6/20/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1989    485.76   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1990    497.81   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1991    500.79   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1992    393.92   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
1993    256.56   6/20/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
1994    529.37   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1995    392.47   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
1996    666.63   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1997    433.52   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1998   1012.23   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
1999    544.91   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2000       994   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2001    267.91   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2002    261.33   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
2003    579.35   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2004    543.87   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2005    289.71   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2006    496.86   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2007    279.79   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2008    194.35   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2009    281.89   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2010    240.22   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
2011     245.2   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2012    284.35   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2013    376.62   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2014       990   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2015    340.33   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2016    962.67    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2017    385.81   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2018    307.52    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2019   1219.28    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2020    358.37   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2021   1773.53    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2022    518.08   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2023   1669.19    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2024    557.58    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2025    551.95   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2026    562.51   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2027    430.51   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2028    345.81   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2029    507.42   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2030    303.89   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>
1973   Not a Balloon Loan 30 YR FXD    0      0
1974   Not a Balloon Loan 15 YR FXD    0      0
1975   Not a Balloon Loan 30 YR FXD    0      0
1976   Not a Balloon Loan 30 YR FXD    0      0
1977   Not a Balloon Loan 15 YR FXD    0      0
1978   Not a Balloon Loan 30 YR FXD    0      0
1979   Not a Balloon Loan 30 YR FXD    0      0
1980   Not a Balloon Loan 30 YR FXD    0      0
1981   Not a Balloon Loan 30 YR FXD    0      0
1982   Not a Balloon Loan 30 YR FXD    0      0
1983   Not a Balloon Loan 15 YR FXD    0      0
1984   Not a Balloon Loan 30 YR FXD    0      0
1985   Not a Balloon Loan 30 YR FXD    0      0
1986   Not a Balloon Loan 30 YR FXD    0      0
1987   Not a Balloon Loan 30 YR FXD    0      0
1988   Not a Balloon Loan 15 YR FXD    0      0
1989   Not a Balloon Loan 30 YR FXD    0      0
1990   Not a Balloon Loan 30 YR FXD    0      0
1991   Not a Balloon Loan 30 YR FXD    0      0
1992   Not a Balloon Loan 30 YR FXD    0      0
1993   Not a Balloon Loan 15 YR FXD    0      0
1994   Not a Balloon Loan 30 YR FXD    0      0
1995   Not a Balloon Loan 30 YR FXD    0      0
1996   Not a Balloon Loan 30 YR FXD    0      0
1997   Not a Balloon Loan 30 YR FXD    0      0
1998   Not a Balloon Loan 30 YR FXD    0      0
1999   Not a Balloon Loan 30 YR FXD    0      0
2000   Not a Balloon Loan 30 YR FXD    0      0
2001   Not a Balloon Loan 30 YR FXD    0      0
2002   Not a Balloon Loan 15 YR FXD    0      0
2003   Not a Balloon Loan 30 YR FXD    0      0
2004   Not a Balloon Loan 30 YR FXD    0      0
2005   Not a Balloon Loan 30 YR FXD    0      0
2006   Not a Balloon Loan 30 YR FXD    0      0
2007   Not a Balloon Loan 15 YR FXD    0      0
2008   Not a Balloon Loan 15 YR FXD    0      0
2009   Not a Balloon Loan 30 YR FXD    0      0
2010   Not a Balloon Loan 15 YR FXD    0      0
2011   Not a Balloon Loan 30 YR FXD    0      0
2012   Not a Balloon Loan 30 YR FXD    0      0
2013   Not a Balloon Loan 30 YR FXD    0      0
2014   Not a Balloon Loan 30 YR FXD    0      0
2015   Not a Balloon Loan 30 YR FXD    0      0
2016   Not a Balloon Loan 30 YR FXD    0      0
2017   Not a Balloon Loan 30 YR FXD    0      0
2018   Not a Balloon Loan 30 YR FXD    0      0
2019   Not a Balloon Loan 30 YR FXD    0      0
2020   Not a Balloon Loan 30 YR FXD    0      0
2021   Not a Balloon Loan 30 YR FXD    0      0
2022   Not a Balloon Loan 30 YR FXD    0      0
2023   Not a Balloon Loan 30 YR FXD    0      0
2024   Not a Balloon Loan 30 YR FXD    0      0
2025   Not a Balloon Loan 30 YR FXD    0      0
2026   Not a Balloon Loan 30 YR FXD    0      0
2027   Not a Balloon Loan 30 YR FXD    0      0
2028   Not a Balloon Loan 30 YR FXD    0      0
2029   Not a Balloon Loan 30 YR FXD    0      0
2030   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
1973            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1974            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
1975            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1976            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
1977            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
1978            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1979            0          0       0        0        0        0       0  13.425          0 00/00/0000 00/00/0000
1980            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1981            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
1982            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
1983            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
1984            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
1985            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
1986            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
1987            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
1988            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
1989            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
1990            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
1991            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
1992            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
1993            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
1994            0          0       0        0        0        0       0   12.39          0 00/00/0000 00/00/0000
1995            0          0       0        0        0        0       0   10.53          0 00/00/0000 00/00/0000
1996            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
1997            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
1998            0          0       0        0        0        0       0    10.8          0 00/00/0000 00/00/0000
1999            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
2000            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
2001            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
2002            0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
2003            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
2004            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
2005            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
2006            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2007            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2008            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2009            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2010            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
2011            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
2012            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2013            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
2014            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2015            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
2016            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2017            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
2018            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2019            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2020            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2021            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
2022            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2023            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
2024            0          0       0        0        0        0       0   12.84          0 00/00/0000 00/00/0000
2025            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2026            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
2027            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
2028            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
2029            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
2030            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
1973   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   124000
1974   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    88800
1975   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   239200
1976   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   440000
1977   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    68000
1978   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100320
1979   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   321600
1980   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   191920
1981   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   102800
1982   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   315200
1983   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    75200
1984   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   101600
1985   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   192000
1986   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   130400
1987   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   202725
1988   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   104000
1989   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   178800
1990   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   199920
1991   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   188720
1992   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   151200
1993   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    85552
1994   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000
1995   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   171200
1996   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   280000
1997   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   166400
1998   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   432000
1999   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208000
2000   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   420000
2001   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   128000
2002   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    86400
2003   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   240000
2004   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   196800
2005   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   133452
2006   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   193360
2007   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    88800
2008   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    61600
2009   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   118400
2010   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   351000
2011   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   100000
2012   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   121600
2013   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   153600
2014   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   380000
2015   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   140160
2016   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   362560
2017   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   176000
2018   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   113600
2019   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   448000
2020   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   128000
2021   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   737600
2022   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   188000
2023   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   604000
2024   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   203920
2025   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208000
2026   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
2027   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   175920
2028   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   132000
2029   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   214400
2030   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
1973         0       20      100    155000         0
1974         0       20      100    111000         0
1975         0       20      100    299000         0
1976         0       20      100    550000         0
1977         0       20      100     85000         0
1978         0       20      100    125400         0
1979         0       20      100    402000         0
1980         0    19.95    99.92    240000         0
1981         0       20      100    128500         0
1982         0       20      100    394000         0
1983         0       20      100     94000         0
1984         0       20      100    127000         0
1985         0       20      100    240000         0
1986         0       20      100    163000         0
1987         0       15      100    238500         0
1988         0       20      100    130000         0
1989         0       20      100    223500         0
1990         0       20      100    249900         0
1991         0       20      100    235900         0
1992         0       20      100    189000         0
1993         0       20      100    106940         0
1994         0       20      100    250000         0
1995         0       20      100    214000         0
1996         0       20      100    350000         0
1997         0       20      100    208000         0
1998         0       20      100    540000         0
1999         0       20      100    260000         0
2000         0       20      100    525000         0
2001         0       20      100    160000         0
2002         0       20      100    108000         0
2003         0       20      100    300000         0
2004         0       20      100    246000         0
2005         0       20      100    166815         0
2006         0       20      100    241700         0
2007         0       20      100    111000         0
2008         0       20      100     77000         0
2009         0       20      100    148000         0
2010         0        5       95    390000         0
2011         0       20      100    125000         0
2012         0       20      100    152000         0
2013         0       20      100    192000         0
2014         0       20      100    475000         0
2015         0       20      100    175200         0
2016         0     19.9     99.9    453200         0
2017         0       20      100    220000         0
2018         0       20      100    142000         0
2019         0       20      100    560000         0
2020         0    19.28    96.39    166000         0
2021         0       20      100    922000         0
2022         0       20      100    235000         0
2023         0       20      100    755000         0
2024         0       20      100    254900         0
2025         0       20      100    260000         0
2026         0       20      100    310000         0
2027         0       20      100    219900         0
2028         0       20      100    165000         0
2029         0       20      100    268000         0
2030         0       20      100    145000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
1973      155000 No MI       0                      Single Family     1 MESQUITE                TX 75149   634     0 37.13
1974      111000 No MI       0                      Single Family     1 EL PASO                 TX 79936   654     0 31.73
1975      299000 No MI       0                      Single Family     1 CHICAGO                 IL 60655   621     0 49.56
1976      550000 No MI       0                      Single Family     1 CHICAGO                 IL 60645   782     0  41.8
1977       85000 No MI       0                      Single Family     1 PARK FOREST             IL 60466   640     0 44.91
1978      125400 No MI       0                      Single Family     1 CHICAGO                 IL 60643   599     0 47.37
1979      402000 No MI       0                      Single Family     1 JAMAICA                 NY 11433   637     0 48.63
1980      240000 No MI       0                      Condomimium       1 CHICAGO                 IL 60707   631     0 49.41
1981      128500 No MI       0                      Single Family     1 HOUSTON                 TX 77036   623     0 26.15
1982      394000 No MI       0                      Single Family     1 LAKE IN THE HILLS       IL 60156   580     0 17.38
1983       94000 No MI       0                      Single Family     1 ROUND ROCK              TX 78664   593     0 45.15
1984      127000 No MI       0                      Single Family     1 MESQUITE                TX 75149   594     0  47.1
1985      240000 No MI       0                      Single Family     1 MAYWOOD                 IL 60153   639     0 43.46
1986      163000 No MI       0                      Single Family     1 SOUTH MILWAUKEE         WI 53172   673     0 46.93
1987      238500 No MI       0                      Single Family     1 TAVARES                 FL 32778   642     0 46.15
1988           0 No MI       0                      Single Family     1 AURORA                  IL 60505   655     0 41.97
1989      223500 No MI       0                      Single Family     1 ALDAN                   PA 19018   586     0 49.99
1990      249900 No MI       0                      Single Family     1 ST PAUL                 MN 55109   626     0 49.08
1991      235900 No MI       0                      Single Family     1 DELAND                  FL 32724   618     0 45.93
1992      189000 No MI       0                      Single Family     1 NEW BALTIMORE           MI 48047   614     0 49.27
1993      106940 No MI       0                      Single Family     1 KATY                    TX 77449   586     0 49.39
1994      250000 No MI       0                      Single Family     1 BERKELEY                IL 60163   589     0 46.58
1995      214000 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55444   675     0 41.96
1996           0 No MI       0                      Single Family     1 CHICAGO                 IL 60645   671     0 38.02
1997           0 No MI       0                      Single Family     1 ROMEOVILLE              IL 60446   619     0 49.96
1998      540000 No MI       0                      Two Family        2 EVERETT                 MA  2149   759     0 45.45
1999      260000 No MI       0                      Single Family     1 ENUMCLAW                WA 98022   585     0 48.58
2000      525000 No MI       0                      Two Family        2 BROOKLYN                NY 11234   709     0 45.53
2001      160000 No MI       0                      Single Family     1 WILLINGBORO TWP         NJ  8046   757     0 49.16
2002      108000 No MI       0                      Single Family     1 PORT CHARLOTTE          FL 33952   587     0 48.65
2003      300000 No MI       0                      Two Family        2 CHICAGO                 IL 60629   730     0 46.62
2004      246000 No MI       0                      Single Family     1 HAINESVILLE             IL 60073   627     0 29.14
2005      166815 No MI       0                      Single Family     1 SAN ANTONIO             TX 78223   680     0 47.45
2006      241700 No MI       0                      Single Family     1 CASTLE ROCK             CO 80104   612     0 45.41
2007      111000 No MI       0                      Single Family     1 LITTLE ELM              TX 75068   635     0  47.6
2008       77000 No MI       0                      Single Family     1 ROCKFORD                IL 61103   580     0 39.71
2009      148000 No MI       0                      Single Family     1 LOVES PARK              IL 61111   674     0 40.49
2010           0 No MI       0                      Single Family     1 ANN ARBOR               MI 48103   610     0 50.02
2011      125000 No MI       0                      Single Family     1 JOLIET                  IL 60433   672     0 38.91
2012      152000 No MI       0                      Single Family     1 CELINA                  TX 75009   710     0 38.47
2013      192000 No MI       0                      Single Family     1 ROUND LAKE PARK         IL 60073   669     0 48.11
2014      475000 No MI       0                      Single Family     1 OWINGS MILLS            MD 21117   610     0 41.03
2015      175200 No MI       0                      Single Family     1 CARPENTERSVILLE         IL 60110   665     0 40.05
2016      453200 No MI       0                      Single Family     1 AURORA                  CO 80016   637     0 43.02
2017      220000 No MI       0                      Single Family     1 FARMINGTON              MN 55024   666     0 46.26
2018      145866 No MI       0                      Single Family     1 LAKELAND                FL 33813   580     0 28.58
2019      560000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   633     0 45.64
2020           0 No MI       0                      Single Family     1 DELAVAN                 WI 53115   616     0 40.54
2021      922000 No MI       0                      Single Family     1 CEDAR HILL              TX 75104   665     0 49.21
2022      235000 No MI       0                      Single Family     1 CICERO                  IL 60804   587     0 43.92
2023      755000 No MI       0                      Single Family     1 LAS VEGAS               NV 89109   611     0 33.97
2024      254900 No MI       0                      Single Family     1 POOLER                  GA 31322   581     0  32.1
2025      260000 No MI       0                      Single Family     1 CHICAGO                 IL 60649   600     0  43.6
2026      310000 No MI       0                      Single Family     1 COON RAPIDS             MN 55448   649     0 42.53
2027      219900 No MI       0                      Single Family     1 GRAND PRAIRIE           TX 75052   645     0    41
2028      165000 No MI       0                      Single Family     1 NORFOLK                 VA 23513   633     0 48.04
2029      268000 No MI       0                      Single Family     1 HENDERSON               CO 80640   724     0 45.94
2030      145000 No MI       0                      Single Family     1 INDIANAPOLIS            IN 46227   600     0 38.85

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
1973   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1974   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1975   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1976   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1977   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1978   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1979   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1980   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1981   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1982   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1983   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1984   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1985   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1986   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1987   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1988   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1989   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1990   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1991   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1992   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1993   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1994   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1995   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1996   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1997   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1998   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
1999   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2000   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2001   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2002   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2003   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2004   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2005   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2006   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2007   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2008   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2009   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2010   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2011   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2012   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2013   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2014   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2015   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2016   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2017   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2018   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2019   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2020   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2021   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2022   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2023   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2024   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2025   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2026   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2027   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2028   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2029   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2030   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2031   Fixed     Interest In Arrears    17500     17468  17,468.00    12.95   12.95       0.5    0    12.45   220.85
2032   Fixed     Interest In Arrears    24170  24119.75  24,119.75     11.6    11.6       0.5    0     11.1   283.89
2033   Fixed     Interest In Arrears    77000  76972.48  76,972.48    10.99   10.99       0.5    0    10.49   732.71
2034   Fixed     Interest In Arrears    67485  67454.66  67,454.66    9.925   9.925       0.5    0    9.425    588.5
2035   Fixed     Interest In Arrears    29958  29937.55  29,937.55   11.225  11.225       0.5    0   10.725   290.41
2036   Fixed     Interest In Arrears    42998   42985.9  42,985.90   12.075  12.075       0.5    0   11.575   444.77
2037   Fixed     Interest In Arrears    40000  39982.01  39,982.01    9.925   9.925       0.5    0    9.425   348.82
2038   Fixed     Interest In Arrears    39469  39459.76  39,459.76     12.9    12.9       0.5    0     12.4   433.53
2039   Fixed     Interest In Arrears    31200  31192.19  31,192.19     12.6    12.6       0.5    0     12.1   335.41
2040   Fixed     Interest In Arrears    27580  27570.63  27,570.63   11.225  11.225       0.5    0   10.725   267.36
2041   Fixed     Interest In Arrears    26225  26213.46  26,213.46   10.025  10.025       0.5    0    9.525   230.63
2042   Fixed     Interest In Arrears    28400  28387.56  28,387.56    10.05   10.05       0.5    0     9.55   250.29
2043   Fixed     Interest In Arrears    23200   23157.9  23,157.90   13.025  13.025       0.5    0   12.525   293.92
2044   Fixed     Interest In Arrears    61000  60970.46  60,970.46    9.575   9.575       0.5    0    9.075   516.27
2045   Fixed     Interest In Arrears    42000  41957.06  41,957.06    11.25   11.25       0.5    0    10.75   407.93
2046   Fixed     Interest In Arrears    68000  67973.43  67,973.43    10.58   10.58       0.5    0    10.08    626.1
2047   Fixed     Interest In Arrears    51980  51967.49  51,967.49   12.775  12.775       0.5    0   12.275   565.88
2048   Fixed     Interest In Arrears    97400  97370.87  97,370.87     11.8    11.8       0.5    0     11.3    986.9
2049   Fixed     Interest In Arrears    44600  44589.26  44,589.26   12.775  12.775       0.5    0   12.275   485.54
2050   Fixed     Interest In Arrears    38700  38678.11  38,678.11   12.075  12.075       0.5    0   11.575   400.31
2051   Fixed     Interest In Arrears    33800  33792.18  33,792.18    12.95   12.95       0.5    0    12.45   372.58
2052   Fixed     Interest In Arrears    25200  25192.62  25,192.62     11.9    11.9       0.5    0     11.4   257.28
2053   Fixed     Interest In Arrears    32000   31991.8  31,991.80     12.5    12.5       0.5    0       12   341.53
2054   Fixed     Interest In Arrears    89000  88965.19  88,965.19   10.575  10.575       0.5    0   10.075   819.12
2055   Fixed     Interest In Arrears   113900 113857.11 113,857.11    10.75   10.75       0.5    0    10.25  1063.24
2056   Fixed     Interest In Arrears    29250  29242.68  29,242.68     12.6    12.6       0.5    0     12.1   314.45
2057   Fixed     Interest In Arrears    16000  15965.62  15,965.62    11.25   11.25       0.5    0    10.75   184.38
2058   Fixed     Interest In Arrears    42000   41989.9  41,989.90   12.775  12.775       0.5    0   12.275   457.23
2059   Fixed     Interest In Arrears    29300  29289.53  29,289.53    10.99   10.99       0.5    0    10.49   278.81
2060   Fixed     Interest In Arrears    18400  18366.61  18,366.61   13.025  13.025       0.5    0   12.525   233.11
2061   Fixed     Interest In Arrears    27000   26968.9  26,968.90   11.025  11.025       0.5    0   10.525   279.16
2062   Fixed     Interest In Arrears    34710  34682.28  34,682.28     10.5    10.5       0.5    0       10   317.51
2063   Fixed     Interest In Arrears    40000  39980.09  39,980.09    12.65   12.65       0.5    0    12.15   431.57
2064   Fixed     Interest In Arrears    81200  81145.51  81,145.51     11.3    11.3       0.5    0     10.8   791.75
2065   Fixed     Interest In Arrears    55500  55487.38  55,487.38   13.025  13.025       0.5    0   12.525   615.03
2066   Fixed     Interest In Arrears    58240  58186.24  58,186.24     9.82    9.82       0.5    0     9.32   503.37
2067   Fixed     Interest In Arrears    53250   53192.5  53,192.50       11      11       0.5    0     10.5   507.12
2068   Fixed     Interest In Arrears    92700  92617.35  92,617.35   11.875  11.875       0.5    0   11.375   944.62
2069   Fixed     Interest In Arrears    12075   11757.7  11,757.70     12.5    12.5       0.5    0       12   176.75
2070   Fixed     Interest In Arrears    36000   35948.2  35,948.20   11.025  11.025       0.5    0   10.525   343.52
2071   Fixed     Interest In Arrears    23400  23263.32  23,263.32     12.4    12.4       0.5    0     11.9   286.89
2072   Fixed     Interest In Arrears    43700  43596.87  43,596.87    10.65   10.65       0.5    0    10.15   404.65
2073   Fixed     Interest In Arrears   101000 100856.71 100,856.71    9.725   9.725       0.5    0    9.225    865.9
2074   Fixed     Interest In Arrears    64190   64120.7  64,120.70       11      11       0.5    0     10.5    611.3
2075   Fixed     Interest In Arrears    28250  28230.38  28,230.38       13      13       0.5    0     12.5   312.51
2076   Fixed     Interest In Arrears    19500  19420.61  19,420.61   11.875  11.875       0.5    0   11.375   232.47
2077   Fixed     Interest In Arrears    36300   36272.3  36,272.30   12.575  12.575       0.5    0   12.075   389.53
2078   Fixed     Interest In Arrears    47000   46952.2  46,952.20   11.275  11.275       0.5    0   10.775   457.39
2079   Fixed     Interest In Arrears    17610  17507.12  17,507.12     12.4    12.4       0.5    0     11.9   215.91
2080   Fixed     Interest In Arrears   132000 131806.74 131,806.74    9.575   9.575       0.5    0    9.075  1117.16
2081   Fixed     Interest In Arrears    74600  74544.47  74,544.47   10.825  10.825       0.5    0   10.325   700.59
2082   Fixed     Interest In Arrears    44851  44828.44  44,828.44     12.6    12.6       0.5    0     12.1   482.16
2083   Fixed     Interest In Arrears    52000  51926.23  51,926.23    9.725   9.725       0.5    0    9.225   445.81
2084   Fixed     Interest In Arrears    28800   28779.2  28,779.20   12.825  12.825       0.5    0   12.325   314.66
2085   Fixed     Interest In Arrears    57000  56954.78  56,954.78     12.4    12.4       0.5    0     11.9   603.92
2086   Fixed     Interest In Arrears   183400 183182.94 183,182.94   10.575  10.575       0.5    0   10.075  1687.93
2087   Fixed     Interest In Arrears    25361  25340.85  25,340.85     12.4    12.4       0.5    0     11.9   268.71
2088   Fixed     Interest In Arrears    48000  47957.19  47,957.19   11.875  11.875       0.5    0   11.375   489.13

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2031    220.85   6/20/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2032    283.89   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
2033    732.71   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2034     588.5    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2035    290.41    5/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2036    444.77    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2037    348.82    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2038    433.53   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2039    335.41   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2040    267.36    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2041    230.63    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2042    250.29    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2043    293.92    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2044    516.27   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2045    407.93   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2046     626.1   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2047    565.88   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2048     986.9   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2049    485.54   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2050    400.31   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2051    372.58    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2052    257.28    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2053    341.53    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2054    819.12   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2055   1063.24    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2056    314.45   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2057    184.38   5/16/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2058    457.23   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2059    278.81   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2060    233.11   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2061    279.16   5/18/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240        0
2062    317.51   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2063    431.57   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2064    791.75   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2065    615.03    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2066    503.37   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2067    507.12    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2068    944.62   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2069    176.75  12/20/2005  2/1/2006  1/1/2016 8/1/2006    7      120       113      120       24
2070    343.52   2/14/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
2071    286.89   3/17/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2072    404.65  12/29/2005  2/1/2006  1/1/2036 8/1/2006    7      360       353      360       24
2073     865.9   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2074     611.3   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2075    312.51   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2076    232.47    4/5/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2077    389.53   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2078    457.39   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2079    215.91   3/21/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2080   1117.16   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2081    700.59    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2082    482.16   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2083    445.81   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2084    314.66    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2085    603.92    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2086   1687.93    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2087    268.71   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2088    489.13   3/22/2006  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>
2031   Not a Balloon Loan 15 YR FXD    0      0
2032   Not a Balloon Loan 15 YR FXD    0      0
2033   Not a Balloon Loan 30 YR FXD    0      0
2034   Not a Balloon Loan 30 YR FXD    0      0
2035   Not a Balloon Loan 30 YR FXD    0      0
2036   Not a Balloon Loan 30 YR FXD    0      0
2037   Not a Balloon Loan 30 YR FXD    0      0
2038   Not a Balloon Loan 30 YR FXD    0      0
2039   Not a Balloon Loan 30 YR FXD    0      0
2040   Not a Balloon Loan 30 YR FXD    0      0
2041   Not a Balloon Loan 30 YR FXD    0      0
2042   Not a Balloon Loan 30 YR FXD    0      0
2043   Not a Balloon Loan 15 YR FXD    0      0
2044   Not a Balloon Loan 30 YR FXD    0      0
2045   Not a Balloon Loan 30 YR FXD    0      0
2046   Not a Balloon Loan 30 YR FXD    0      0
2047   Not a Balloon Loan 30 YR FXD    0      0
2048   Not a Balloon Loan 30 YR FXD    0      0
2049   Not a Balloon Loan 30 YR FXD    0      0
2050   Not a Balloon Loan 30 YR FXD    0      0
2051   Not a Balloon Loan 30 YR FXD    0      0
2052   Not a Balloon Loan 30 YR FXD    0      0
2053   Not a Balloon Loan 30 YR FXD    0      0
2054   Not a Balloon Loan 30 YR FXD    0      0
2055   Not a Balloon Loan 30 YR FXD    0      0
2056   Not a Balloon Loan 30 YR FXD    0      0
2057   Not a Balloon Loan 15 YR FXD    0      0
2058   Not a Balloon Loan 30 YR FXD    0      0
2059   Not a Balloon Loan 30 YR FXD    0      0
2060   Not a Balloon Loan 15 YR FXD    0      0
2061   Not a Balloon Loan 20 YR FXD    0      0
2062   Not a Balloon Loan 30 YR FXD    0      0
2063   Not a Balloon Loan 30 YR FXD    0      0
2064   Not a Balloon Loan 30 YR FXD    0      0
2065   Not a Balloon Loan 30 YR FXD    0      0
2066   Not a Balloon Loan 30 YR FXD    0      0
2067   Not a Balloon Loan 30 YR FXD    0      0
2068   Not a Balloon Loan 30 YR FXD    0      0
2069   Not a Balloon Loan 10 YR FXD    0      0
2070   Not a Balloon Loan 30 YR FXD    0      0
2071   Not a Balloon Loan 15 YR FXD    0      0
2072   Not a Balloon Loan 30 YR FXD    0      0
2073   Not a Balloon Loan 30 YR FXD    0      0
2074   Not a Balloon Loan 30 YR FXD    0      0
2075   Not a Balloon Loan 30 YR FXD    0      0
2076   Not a Balloon Loan 15 YR FXD    0      0
2077   Not a Balloon Loan 30 YR FXD    0      0
2078   Not a Balloon Loan 30 YR FXD    0      0
2079   Not a Balloon Loan 15 YR FXD    0      0
2080   Not a Balloon Loan 30 YR FXD    0      0
2081   Not a Balloon Loan 30 YR FXD    0      0
2082   Not a Balloon Loan 30 YR FXD    0      0
2083   Not a Balloon Loan 30 YR FXD    0      0
2084   Not a Balloon Loan 30 YR FXD    0      0
2085   Not a Balloon Loan 30 YR FXD    0      0
2086   Not a Balloon Loan 30 YR FXD    0      0
2087   Not a Balloon Loan 30 YR FXD    0      0
2088   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2031            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2032            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
2033            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2034            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2035            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2036            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2037            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2038            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
2039            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2040            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2041            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
2042            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2043            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2044            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
2045            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
2046            0          0       0        0        0        0       0   10.58          0 00/00/0000 00/00/0000
2047            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2048            0          0       0        0        0        0       0    11.8          0 00/00/0000 00/00/0000
2049            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2050            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2051            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2052            0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
2053            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2054            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2055            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
2056            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2057            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
2058            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2059            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2060            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2061            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2062            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
2063            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2064            0          0       0        0        0        0       0    11.3          0 00/00/0000 00/00/0000
2065            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2066            0          0       0        0        0        0       0    9.82          0 00/00/0000 00/00/0000
2067            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2068            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2069            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2070            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2071            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2072            0          0       0        0        0        0       0   10.65          0 00/00/0000 00/00/0000
2073            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
2074            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2075            0          0       0        0        0        0       0      13          0 00/00/0000 00/00/0000
2076            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2077            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2078            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
2079            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2080            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
2081            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
2082            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2083            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
2084            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
2085            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2086            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2087            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2088            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2031   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   315000
2032   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    96680
2033   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   308000
2034   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   359920
2035   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   169761
2036   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   171992
2037   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   160000
2038   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   157879
2039   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   124800
2040   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   110320
2041   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    78675
2042   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   113600
2043   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    92800
2044   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   488000
2045   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   168000
2046   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   272000
2047   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   207920
2048   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   389600
2049   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   178400
2050   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   154800
2051   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   135200
2052   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   100800
2053   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
2054   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   356000
2055   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   455600
2056   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   156000
2057   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    64000
2058   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   168000
2059   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   117200
2060   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    73600
2061   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   108000
2062   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   142840
2063   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   160000
2064   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   324800
2065   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   296000
2066   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   232960
2067   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   284000
2068   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   494400
2069   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   217350
2070   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000
2071   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    93600
2072   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   393300
2073   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   404000
2074   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   256760
2075   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   508500
2076   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   110500
2077   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   145200
2078   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   188000
2079   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    99790
2080   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   528000
2081   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   298400
2082   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   179404
2083   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   208000
2084   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   115200
2085   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   228000
2086   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   733600
2087   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   101444
2088   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>
2031         0        5       95    350000         0
2032         0       20      100    120850         0
2033         0       20      100    385000         0
2034         0       15       95    449900         0
2035         0       15      100    199719         0
2036         0       20      100    214990         0
2037         0       20      100    200000         0
2038         0       20      100    197349         0
2039         0       20      100    156000         0
2040         0       20      100    137900         0
2041         0       25      100    104900         0
2042         0       20      100    142000         0
2043         0       20      100    116000         0
2044         0       10       90    610000         0
2045         0       20      100    210000         0
2046         0       20      100    340000         0
2047         0       20      100    259900         0
2048         0       20      100    487000         0
2049         0       20      100    223000         0
2050         0       20      100    193500         0
2051         0       20      100    169000         0
2052         0       20      100    126000         0
2053         0       20      100    160000         0
2054         0       20      100    445000         0
2055         0       20      100    569500         0
2056         0       15       95    195000         0
2057         0       20      100     80000         0
2058         0       20      100    210000         0
2059         0       20      100    146500         0
2060         0       20      100     92000         0
2061         0       20      100    135000         0
2062         0    19.44    99.44    178550         0
2063         0       20      100    200000         0
2064         0       20      100    406000         0
2065         0       15       95    370000         0
2066         0       20      100    291200         0
2067         0       15       95    355000         0
2068         0       15       95    618000         0
2069         0        5       95    241500         0
2070         0       15      100    240000         0
2071         0       20      100    117000         0
2072         0       10      100    437000         0
2073         0       20      100    505000         0
2074         0       20      100    320950         0
2075         0        5       95    565000         0
2076         0       15      100    130000         0
2077         0       20      100    181500         0
2078         0       20      100    235000         0
2079         0       15      100    117400         0
2080         0       20      100    660000         0
2081         0       20      100    373000         0
2082         0       20      100    224255         0
2083         0       20      100    260000         0
2084         0       20      100    144000         0
2085         0       20      100    285000         0
2086         0       20      100    917000         0
2087         0       20      100    126805         0
2088         0       20      100    240000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2031           0 No MI       0                      Single Family     1 DEPERE                  WI 54115   622     0 29.57
2032      120850 No MI       0                      Single Family     1 ASHTABULA               OH 44004   645     0 46.37
2033      385000 No MI       0                      Single Family     1 TINLEY PARK             IL 60477   679     0 38.01
2034      449900 No MI       0                      Single Family     1 MANASSAS                VA 20111   665     0 35.41
2035      199719 No MI       0                      Single Family     1 FAIRBURN                GA 30213   630     0 46.97
2036      214990 No MI       0                      Single Family     1 MIAMI                   FL 33032   608     0  30.9
2037      200000 No MI       0                      Condomimium       1 MIAMI                   FL 33183   660     0 39.78
2038      197349 No MI       0                      Single Family     1 FAIRBURN                GA 30213   605     0  44.6
2039      156000 No MI       0                      Single Family     1 MEMPHIS                 TN 38141   596     0 18.48
2040      137900 No MI       0                      Single Family     1 DALLAS                  GA 30157   639     0 49.79
2041      104900 No MI       0                      Single Family     1 NASHVILLE               TN 37216   669     0 14.53
2042      142000 No MI       0                      Single Family     1 DOUGLASVILLE            GA 30134   652     0 37.24
2043      116000 No MI       0                      Single Family     1 BALTIMORE               MD 21218   622     0 40.77
2044      610000 No MI       0                      Single Family     1 SILVER SPRING           MD 20784   741     0 41.67
2045           0 No MI       0                      Single Family     1 BURLINGTON              NJ  8016   657     0 25.17
2046      340000 No MI       0                      Two Family        2 PATERSON                NJ  7522   695     0 48.47
2047      259900 No MI       0                      Single Family     1 TAUNTON                 MA  2780   625     0 38.01
2048      487000 No MI       0                      Two Family        2 JAMAICA                 NY 11433   623     0 49.66
2049      223000 No MI       0                      Single Family     1 ORLANDO                 FL 32828   627     0 40.33
2050      193500 No MI       0                      Single Family     1 ATLANTA                 GA 30314   609     0 28.69
2051           0 No MI       0                      Single Family     1 HARPER WOODS            MI 48225   593     0 46.86
2052      126000 No MI       0                      Condomimium       1 FOREST PARK             IL 60130   644     0 30.92
2053      160000 No MI       0                      Single Family     1 GROVE CITY              OH 43213   582     0 45.98
2054           0 No MI       0                      Single Family     1 QUEENS VILLAGE          NY 11429   644     0 45.73
2055      569500 No MI       0                      Single Family     1 SPRINGFIELD             VA 22150   693     0 44.08
2056           0 No MI       0                      Single Family     1 CALUMET CITY            IL 60409   593     0 42.95
2057       80000 No MI       0                      Single Family     1 DETROIT                 MI 48205   643     0 25.91
2058      210000 No MI       0                      Single Family     1 CHICAGO                 IL 60628   620     0 50.46
2059      146500 No MI       0                      Single Family     1 TOLEDO                  OH 43620   643     0 49.34
2060       92000 No MI       0                      Single Family     1 CHICAGO                 IL 60827   625     0  49.5
2061      135000 No MI       0                      Two Family        2 RIVERDALE               IL 60827   693     0 45.48
2062      196000 No MI       0                      Single Family     1 SNELLVILLE              GA 30039   673     0 34.92
2063      200000 No MI       0                      Single Family     1 MIDLOTHIAN              IL 60445   582     0 38.31
2064      406000 No MI       0                      Single Family     1 CHEVERLY                MD 20785   587     0 50.34
2065      370000 No MI       0                      Single Family     1 PALOS PARK              IL 60464   615     0 48.38
2066      291200 No MI       0                      Two Family        2 JERESY CITY             NJ  7305   750     0 47.54
2067           0 No MI       0                      Two Family        2 BOYNTON BEACH           FL 33435   652     0 46.61
2068           0 No MI       0                      Single Family     1 ORANGE                  CA 92868   608     0 46.79
2069           0 No MI       0                      Single Family     1 POMPANO BEACH           FL 33068   555     0 49.99
2070      240000 No MI       0                      Single Family     1 ATLANTA                 GA 30310   631     0 28.21
2071      117000 No MI       0                      Single Family     1 GRIFFIN                 GA 30224   593     0  23.9
2072      437000 No MI       0                      Single Family     1 FT LAUDERDALE           FL 33326   645     0 48.16
2073           0 No MI       0                      Two Family        2 BROOKLYN                NY 11208   670     0  43.3
2074      320950 No MI       0                      Single Family     1 SARASOTA                FL 34241   644     0 49.68
2075      565000 No MI       0                      Two Family        2 ISLAND PARK             NY 11558   583     0 47.04
2076      130000 No MI       0                      Single Family     1 TRENTON                 NJ  8629   602     0 40.62
2077      181500 No MI       0                      Single Family     1 GLEN ALLEN              VA 23060   636     0 45.28
2078           0 No MI       0                      Single Family     1 HAMPSTEAD               MD 21074   634     0 37.92
2079      117400 No MI       0                      Single Family     1 WINDER                  GA 30680   599     0    38
2080      660000 No MI       0                      Two Family        2 QUEENS VILLAGE          NY 11429   689     0 47.41
2081      373000 No MI       0                      Two Family        2 PERTH AMBOY             NJ  8861   680     0 32.12
2082      224255 No MI       0                      Single Family     1 APEX                    NC 27539   595     0 38.69
2083           0 No MI       0                      Single Family     1 STURBRIDGE              MA  1566   672     0 49.59
2084      144000 No MI       0                      Single Family     1 MARKHAM                 IL 60426   630     0 44.01
2085      285000 No MI       0                      Single Family     1 WORCESTER               MA  1604   588     0 30.73
2086           0 No MI       0                      Single Family     1 BOWIE                   MD 20721   690     0  50.4
2087      126805 No MI       0                      Single Family     1 RALEIGH                 NC 27610   580     0 41.78
2088      240000 No MI       0                      Single Family     1 ALTAMONTE SPRINGS       FL 32714   609     0 49.71

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2031   Wholesale         AXP   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
2032   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2033   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2034   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2035   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2036   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2037   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2038   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2039   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2040   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2041   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2042   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2043   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2044   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2045   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2046   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2047   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2048   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2049   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2050   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2051   Wholesale         XTA   No       7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
2052   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2053   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2054   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2055   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2056   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2057   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2058   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2059   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2060   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2061   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2062   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2063   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2064   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2065   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2066   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2067   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2068   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2069   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2070   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2071   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2072   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2073   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2074   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2075   Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2076   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2077   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2078   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2079   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2080   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2081   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2082   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2083   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2084   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2085   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2086   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2087   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2088   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2089   Fixed     Interest In Arrears    43000  42961.65  42,961.65   11.875  11.875       0.5    0   11.375   438.18
2090   Fixed     Interest In Arrears    32000  31953.97  31,953.97   11.025  11.025       0.5    0   10.525   305.35
2091   Fixed     Interest In Arrears    37000  36970.63  36,970.63     12.4    12.4       0.5    0     11.9   392.02
2092   Fixed     Interest In Arrears    29400  29376.66  29,376.66     12.4    12.4       0.5    0     11.9    311.5
2093   Fixed     Interest In Arrears    30400  30375.88  30,375.88     12.4    12.4       0.5    0     11.9   322.09
2094   Fixed     Interest In Arrears    49000  48957.97  48,957.97    12.05   12.05       0.5    0    11.55   505.91
2095   Fixed     Interest In Arrears   126000 125894.91 125,894.91   12.175  12.175       0.5    0   11.675  1313.05
2096   Fixed     Interest In Arrears    22580  22412.92  22,412.92     9.85    9.85       0.5    0     9.35   240.58
2097   Fixed     Interest In Arrears    57400   57385.8  57,385.80    12.65   12.65       0.5    0    12.15   619.29
2098   Fixed     Interest In Arrears    29800  29776.33  29,776.33     12.4    12.4       0.5    0     11.9   315.74
2099   Fixed     Interest In Arrears    81180  81083.91  81,083.91   10.575  10.575       0.5    0   10.075   747.15
2100   Fixed     Interest In Arrears    42950  42906.08  42,906.08    11.25   11.25       0.5    0    10.75   417.16
2101   Fixed     Interest In Arrears    83000  82936.67  82,936.67   12.575  12.575       0.5    0   12.075   890.66
2102   Fixed     Interest In Arrears    37990  37932.88  37,932.88     9.45    9.45       0.5    0     8.95   318.06
2103   Fixed     Interest In Arrears    38297  38266.62  38,266.62     12.4    12.4       0.5    0     11.9   405.76
2104   Fixed     Interest In Arrears    28800  28747.68  28,747.68     9.45    9.45       0.5    0     8.95   241.12
2105   Fixed     Interest In Arrears    49200  49156.14  49,156.14   11.875  11.875       0.5    0   11.375   501.35
2106   Fixed     Interest In Arrears    85000     84957  84,957.00   12.575  12.575       0.5    0   12.075   912.12
2107   Fixed     Interest In Arrears   106000  105878.8 105,878.80   10.775  10.775       0.5    0   10.275   991.49
2108   Fixed     Interest In Arrears    17000  16930.78  16,930.78   11.875  11.875       0.5    0   11.375   202.67
2109   Fixed     Interest In Arrears    59200  59122.42  59,122.42     10.1    10.1       0.5    0      9.6   523.91
2110   Fixed     Interest In Arrears    32535  32517.88  32,517.88     12.4    12.4       0.5    0     11.9   344.71
2111   Fixed     Interest In Arrears    26000  25979.36  25,979.36     12.4    12.4       0.5    0     11.9   275.48
2112   Fixed     Interest In Arrears    38700  38660.43  38,660.43    11.25   11.25       0.5    0    10.75   375.88
2113   Fixed     Interest In Arrears    24000  23863.08  23,863.08    12.65   12.65       0.5    0    12.15   298.16
2114   Fixed     Interest In Arrears    54000  53920.95  53,920.95    9.575   9.575       0.5    0    9.075   457.02
2115   Fixed     Interest In Arrears    76000  75963.23  75,963.23   12.775  12.775       0.5    0   12.275   827.37
2116   Fixed     Interest In Arrears    29900  29876.26  29,876.26     12.4    12.4       0.5    0     11.9    316.8
2117   Fixed     Interest In Arrears    17300  17198.93  17,198.93     12.4    12.4       0.5    0     11.9   212.11
2118   Fixed     Interest In Arrears    41000  40963.43  40,963.43   11.875  11.875       0.5    0   11.375    417.8
2119   Fixed     Interest In Arrears    21980  21845.08  21,845.08   11.875  11.875       0.5    0   11.375   262.04
2120   Fixed     Interest In Arrears    45600  45551.01  45,551.01   11.025  11.025       0.5    0   10.525   435.13
2121   Fixed     Interest In Arrears    29000  28985.23  28,985.23   12.575  12.575       0.5    0   12.075    311.2
2122   Fixed     Interest In Arrears    29800   29784.3  29,784.30     12.4    12.4       0.5    0     11.9   315.74
2123   Fixed     Interest In Arrears    29700  29677.71  29,677.71    12.65   12.65       0.5    0    12.15   320.44
2124   Fixed     Interest In Arrears    15750  15551.38  15,551.38    12.75   12.75       0.5    0    12.25   232.85
2125   Fixed     Interest In Arrears    99000  98921.01  98,921.01   12.375  12.375       0.5    0   11.875     1047
2126   Fixed     Interest In Arrears    37940  37909.89  37,909.89     12.4    12.4       0.5    0     11.9   401.98
2127   Fixed     Interest In Arrears   142241 142132.46 142,132.46   12.575  12.575       0.5    0   12.075  1526.37
2128   Fixed     Interest In Arrears    23000  22955.71  22,955.71     12.4    12.4       0.5    0     11.9    259.7
2129   Fixed     Interest In Arrears    50000   49955.3  49,955.30   11.875  11.875       0.5    0   11.375   509.51
2130   Fixed     Interest In Arrears    32250   32225.8  32,225.80    12.65   12.65       0.5    0    12.15   347.95
2131   Fixed     Interest In Arrears    35600  35581.26  35,581.26     12.4    12.4       0.5    0     11.9   377.19
2132   Fixed     Interest In Arrears    80220  80156.34  80,156.34     12.4    12.4       0.5    0     11.9   849.94
2133   Fixed     Interest In Arrears    23600  23455.15  23,455.15   11.875  11.875       0.5    0   11.375   281.35
2134   Fixed     Interest In Arrears    71600  71518.84  71,518.84   10.775  10.775       0.5    0   10.275   669.72
2135   Fixed     Interest In Arrears    48000   47961.9  47,961.90     12.4    12.4       0.5    0     11.9   508.57
2136   Fixed     Interest In Arrears    32250  32227.63  32,227.63       13      13       0.5    0     12.5   356.75
2137   Fixed     Interest In Arrears    37100  37089.09  37,089.09   11.875  11.875       0.5    0   11.375   378.05
2138   Fixed     Interest In Arrears    16200  16087.82  16,087.82   10.575  10.575       0.5    0   10.075   179.83
2139   Fixed     Interest In Arrears    26000  25612.78  25,612.78     9.85    9.85       0.5    0     9.35   341.44
2140   Fixed     Interest In Arrears    59000   58955.6  58,955.60   10.775  10.775       0.5    0   10.275   551.87
2141   Fixed     Interest In Arrears    67600  67530.87  67,530.87    11.25   11.25       0.5    0    10.75   656.58
2142   Fixed     Interest In Arrears   187500 187278.11 187,278.11   10.575  10.575       0.5    0   10.075  1725.66
2143   Fixed     Interest In Arrears    45634  45599.19  45,599.19   12.575  12.575       0.5    0   12.075   489.69
2144   Fixed     Interest In Arrears    29400  29382.61  29,382.61   11.875  11.875       0.5    0   11.375   299.59
2145   Fixed     Interest In Arrears    32000   31983.8  31,983.80   12.575  12.575       0.5    0   12.075   343.39
2146   Fixed     Interest In Arrears    55404  55361.01  55,361.01     12.5    12.5       0.5    0       12   591.31

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2089    438.18   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2090    305.35    3/3/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
2091    392.02   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2092     311.5   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2093    322.09   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2094    505.91    3/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2095   1313.05   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2096    240.58   3/31/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2097    619.29   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2098    315.74   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2099    747.15   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2100    417.16   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2101    890.66   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2102    318.06   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2103    405.76   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2104    241.12   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2105    501.35   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2106    912.12   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2107    991.49   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2108    202.67    4/5/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2109    523.91   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2110    344.71   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2111    275.48   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2112    375.88   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2113    298.16   3/30/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2114    457.02   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2115    827.37   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2116     316.8   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2117    212.11   3/21/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2118     417.8   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2119    262.04   3/23/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2120    435.13   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2121     311.2    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2122    315.74    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2123    320.44   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2124    232.85   3/22/2006  5/1/2006  4/1/2016 8/1/2006    4      120       116      120        0
2125      1047   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2126    401.98   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2127   1526.37   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2128     259.7    4/8/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240       24
2129    509.51   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2130    347.95   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2131    377.19   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2132    849.94   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2133    281.35   3/28/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2134    669.72   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2135    508.57   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2136    356.75   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2137    378.05    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2138    179.83   3/24/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2139    341.44   3/20/2006  5/1/2006  4/1/2016 8/1/2006    4      120       116      120       24
2140    551.87   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2141    656.58   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2142   1725.66    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2143    489.69   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2144    299.59   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2145    343.39    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2146    591.31   3/24/2006  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>
2089   Not a Balloon Loan 30 YR FXD    0      0
2090   Not a Balloon Loan 30 YR FXD    0      0
2091   Not a Balloon Loan 30 YR FXD    0      0
2092   Not a Balloon Loan 30 YR FXD    0      0
2093   Not a Balloon Loan 30 YR FXD    0      0
2094   Not a Balloon Loan 30 YR FXD    0      0
2095   Not a Balloon Loan 30 YR FXD    0      0
2096   Not a Balloon Loan 15 YR FXD    0      0
2097   Not a Balloon Loan 30 YR FXD    0      0
2098   Not a Balloon Loan 30 YR FXD    0      0
2099   Not a Balloon Loan 30 YR FXD    0      0
2100   Not a Balloon Loan 30 YR FXD    0      0
2101   Not a Balloon Loan 30 YR FXD    0      0
2102   Not a Balloon Loan 30 YR FXD    0      0
2103   Not a Balloon Loan 30 YR FXD    0      0
2104   Not a Balloon Loan 30 YR FXD    0      0
2105   Not a Balloon Loan 30 YR FXD    0      0
2106   Not a Balloon Loan 30 YR FXD    0      0
2107   Not a Balloon Loan 30 YR FXD    0      0
2108   Not a Balloon Loan 15 YR FXD    0      0
2109   Not a Balloon Loan 30 YR FXD    0      0
2110   Not a Balloon Loan 30 YR FXD    0      0
2111   Not a Balloon Loan 30 YR FXD    0      0
2112   Not a Balloon Loan 30 YR FXD    0      0
2113   Not a Balloon Loan 15 YR FXD    0      0
2114   Not a Balloon Loan 30 YR FXD    0      0
2115   Not a Balloon Loan 30 YR FXD    0      0
2116   Not a Balloon Loan 30 YR FXD    0      0
2117   Not a Balloon Loan 15 YR FXD    0      0
2118   Not a Balloon Loan 30 YR FXD    0      0
2119   Not a Balloon Loan 15 YR FXD    0      0
2120   Not a Balloon Loan 30 YR FXD    0      0
2121   Not a Balloon Loan 30 YR FXD    0      0
2122   Not a Balloon Loan 30 YR FXD    0      0
2123   Not a Balloon Loan 30 YR FXD    0      0
2124   Not a Balloon Loan 10 YR FXD    0      0
2125   Not a Balloon Loan 30 YR FXD    0      0
2126   Not a Balloon Loan 30 YR FXD    0      0
2127   Not a Balloon Loan 30 YR FXD    0      0
2128   Not a Balloon Loan 20 YR FXD    0      0
2129   Not a Balloon Loan 30 YR FXD    0      0
2130   Not a Balloon Loan 30 YR FXD    0      0
2131   Not a Balloon Loan 30 YR FXD    0      0
2132   Not a Balloon Loan 30 YR FXD    0      0
2133   Not a Balloon Loan 15 YR FXD    0      0
2134   Not a Balloon Loan 30 YR FXD    0      0
2135   Not a Balloon Loan 30 YR FXD    0      0
2136   Not a Balloon Loan 30 YR FXD    0      0
2137   Not a Balloon Loan 30 YR FXD    0      0
2138   Not a Balloon Loan 15 YR FXD    0      0
2139   Not a Balloon Loan 10 YR FXD    0      0
2140   Not a Balloon Loan 30 YR FXD    0      0
2141   Not a Balloon Loan 30 YR FXD    0      0
2142   Not a Balloon Loan 30 YR FXD    0      0
2143   Not a Balloon Loan 30 YR FXD    0      0
2144   Not a Balloon Loan 30 YR FXD    0      0
2145   Not a Balloon Loan 30 YR FXD    0      0
2146   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2089            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2090            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2091            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2092            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2093            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2094            0          0       0        0        0        0       0   12.05          0 00/00/0000 00/00/0000
2095            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2096            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
2097            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2098            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2099            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2100            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
2101            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2102            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
2103            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2104            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
2105            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2106            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2107            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2108            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2109            0          0       0        0        0        0       0    10.1          0 00/00/0000 00/00/0000
2110            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2111            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2112            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
2113            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2114            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
2115            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2116            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2117            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2118            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2119            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2120            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2121            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2122            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2123            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2124            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
2125            0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
2126            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2127            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2128            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2129            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2130            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2131            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2132            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2133            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2134            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2135            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2136            0          0       0        0        0        0       0      13          0 00/00/0000 00/00/0000
2137            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2138            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2139            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
2140            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2141            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
2142            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2143            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2144            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2145            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2146            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2089   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172000
2090   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
2091   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148000
2092   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   117600
2093   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   121600
2094   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   196000
2095   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   504000
2096   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    90320
2097   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   229600
2098   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   119200
2099   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   324720
2100   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   343600
2101   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   332000
2102   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   341910
2103   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   153191
2104   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   115200
2105   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   196800
2106   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   340000
2107   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   424000
2108   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   153000
2109   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   236800
2110   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   130140
2111   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104000
2112   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   154800
2113   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   216000
2114   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   216000
2115   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
2116   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   119600
2117   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    69200
2118   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   164000
2119   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    87920
2120   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   182400
2121   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   116000
2122   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   119200
2123   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168300
2124   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   283500
2125   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   396000
2126   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151760
2127   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   800000
2128   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    92000
2129   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
2130   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied    2   182750
2131   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   142400
2132   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   320880
2133   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    94400
2134   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   286400
2135   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   192000
2136   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   580500
2137   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148400
2138   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2    60750
2139   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104000
2140   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   236000
2141   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   270400
2142   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   750000
2143   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   182537
2144   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   117600
2145   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   128000
2146   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   221619

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2089         0       20      100    215000         0
2090         0       20      100    160000         0
2091         0       20      100    185000         0
2092         0       20      100    147000         0
2093         0       20      100    152000         0
2094         0       20      100    245000         0
2095         0       20      100    630000         0
2096         0       20      100    112900         0
2097         0       20      100    287000         0
2098         0       20      100    149000         0
2099         0       20      100    405900         0
2100         0       10       90    429500         0
2101         0       20      100    415000         0
2102         0       10      100    379900         0
2103         0       20      100    191489         0
2104         0       20      100    144000         0
2105         0       20      100    246000         0
2106         0       20      100    425000         0
2107         0       20      100    530000         0
2108         0       10      100    170000         0
2109         0       20      100    296000         0
2110         0       20      100    162675         0
2111         0       20      100    130000         0
2112         0       20      100    193500         0
2113         0       10      100    240000         0
2114         0       20      100    270000         0
2115         0       20      100    380000         0
2116         0       20      100    149500         0
2117         0       20      100     86500         0
2118         0       20      100    205000         0
2119         0       20      100    109900         0
2120         0       20      100    228000         0
2121         0       20      100    145000         0
2122         0       20      100    149000         0
2123         0       15      100    198000         0
2124         0        5       95    315000         0
2125         0       20      100    495000         0
2126         0       20      100    189700         0
2127         0    13.58    89.98   1047134         0
2128         0       20      100    115000         0
2129         0       20      100    250000         0
2130         0       15      100    215000         0
2131         0       20      100    178000         0
2132         0       20      100    401100         0
2133         0       20      100    118000         0
2134         0       20      100    358000         0
2135         0       20      100    240000         0
2136         0        5       95    645000         0
2137         0       20      100    185500         0
2138         0       20       95     81000         0
2139         0       20      100    130000         0
2140         0       20      100    295000         0
2141         0       20      100    338000         0
2142         0    19.74    98.68    950000         0
2143         0       20      100    228171         0
2144         0       20      100    147000         0
2145         0       20      100    160000         0
2146         0       20      100    277024         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2089      215000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33415   610     0 37.52
2090      160000 No MI       0                      Condomimium       1 NORTH LAUDERALE         FL 33068   620     0 46.01
2091      185000 No MI       0                      Condomimium       1 CORAL SPRINGS           FL 33065   596     0 43.12
2092      147000 No MI       0                      Single Family     1 MIAMI                   FL 33165   592     0 48.08
2093      152000 No MI       0                      Single Family     1 MIDDLEBURG              FL 32068   586     0 46.49
2094           0 No MI       0                      Condomimium       1 WEST PALM BEACH         FL 33409   596     0 45.24
2095      630000 No MI       0                      Single Family     1 MIAMI                   FL 33165   626     0    50
2096      112900 No MI       0                      Single Family     1 GREENSBORO              NC 27405   655     0 40.89
2097      287000 No MI       0                      Single Family     1 POMPANO BEACH           FL 33064   597     0 43.71
2098      149000 No MI       0                      Single Family     1 MORROW                  GA 30260   583     0 49.86
2099      405900 No MI       0                      Single Family     1 BOWIE                   MD 20720   685     0 47.13
2100      429500 No MI       0                      Single Family     1 MIAMI                   FL 33190   652     0 43.43
2101      415000 No MI       0                      Two Family        2 BROCKTON                MA  2302   622     0 49.14
2102      379900 No MI       0                      Single Family     1 HAGERSTOWN              MD 21742   649     0 49.15
2103      191489 No MI       0                      Single Family     1 HARRISBURG              PA 17112   590     0 47.81
2104      144900 No MI       0                      Single Family     1 GRANDVIEW               MO 64030   589     0 42.81
2105      246000 No MI       0                      Single Family     1 LUTZ                    FL 33559   612     0 44.77
2106      425000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11580   631     0 49.07
2107      530000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   663     0 30.79
2108      170000 No MI       0                      Single Family     1 SUFFOLK                 VA 23434   600     0 47.75
2109      296000 No MI       0                      Single Family     1 INDIAN HEAD             MD 20640   655     0 48.59
2110      162675 No MI       0                      Single Family     1 FORD MILL               SC 29715   588     0 49.85
2111      130000 No MI       0                      Single Family     1 WINTERVILLE             NC 28590   580     0 35.91
2112      193500 No MI       0                      Single Family     1 DELTONA                 FL 32725   648     0 44.19
2113      240000 No MI       0                      Single Family     1 HYATTSVILLE             MD 20785   593     0 46.59
2114      270000 No MI       0                      Single Family     1 LANCASTER               CA 93534   711     0 49.95
2115      380000 No MI       0                      Two Family        2 ELIZABETH               NJ  7202   623     0 49.84
2116      149500 No MI       0                      Single Family     1 VINELAND                NJ  8360   585     0 38.12
2117       86500 No MI       0                      Single Family     1 NEW LONDON              NC 28127   583     0  26.5
2118      205000 No MI       0                      Single Family     1 STOCKBRIDGE             GA 30281   616     0  52.2
2119      109900 No MI       0                      Single Family     1 BALTIMORE               MD 21213   605     0 39.47
2120      228000 No MI       0                      Condomimium       1 HOMESTEAD               FL 33035   633     0    47
2121      145000 No MI       0                      Single Family     1 LITHONIA                GA 30058   612     0 46.35
2122      149000 No MI       0                      Single Family     1 SUMTER                  SC 29150   583     0 48.71
2123      198000 No MI       0                      Single Family     1 COVINGTON               GA 30016   581     0  49.9
2124      315000 No MI       0                      Four Family       4 CHICAGO                 IL 60636   640     0 52.86
2125      495000 No MI       0                      Single Family     1 KISSIMMEE               FL 34743   606     0 45.36
2126      189700 No MI       0                      Single Family     1 DELTONA                 FL 32738   591     0 49.25
2127     1047134 No MI       0                      Single Family     1 DAVIE                   FL 33330   621     0 47.12
2128           0 No MI       0                      Single Family     1 GORDONSVILLE            TN 38563   581     0 46.96
2129      250000 No MI       0                      Single Family     1 MIAMI                   FL 33147   606     0 49.52
2130           0 No MI       0                      Single Family     1 DELTONA                 FL 32738   586     0 23.13
2131      178000 No MI       0                      Single Family     1 PUNTA GORDA             FL 33983   582     0 35.76
2132           0 No MI       0                      Single Family     1 ZEPHYRHILLS             FL 33543   594     0 33.25
2133      118000 No MI       0                      Single Family     1 ATLANTA                 GA 30315   604     0 47.64
2134      358000 No MI       0                      Two Family        2 BROCKTON                MA  2302   665     0 48.01
2135      240000 No MI       0                      Single Family     1 FT LAUDERDALE           FL 33311   596     0 49.12
2136      645000 No MI       0                      Four Family       4 BROOKLYN                NY 11212   714     0 46.94
2137      185500 No MI       0                      Single Family     1 TEMPLE                  GA 30179   611     0  23.9
2138           0 No MI       0                      Single Family     1 COLUMBIA                SC 29223   698     0 31.57
2139      130000 No MI       0                      Single Family     1 LABELLE                 FL 33935   648     0  49.9
2140           0 No MI       0                      Single Family     1 ALVA                    FL 33920   668     0 50.68
2141      338000 No MI       0                      Single Family     1 LANHAM                  MD 20706   642     0 48.15
2142      950000 No MI       0                      Single Family     1 MASSAPEQUA              NY 11758   731     0 42.82
2143      228171 No MI       0                      Single Family     1 LOGANVILLE              GA 30052   631     0 44.97
2144      147000 No MI       0                      Single Family     1 ATLANTA                 GA 30318   602     0  48.9
2145      160000 No MI       0                      Two Family        2 DETROIT                 MI 48221   637     0 48.13
2146      277024 No MI       0                      Single Family     1 RICHMOND                VA 23237   620     0 48.48

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2089   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2090   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2091   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2092   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2093   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2094   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2095   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2096   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2097   Wholesale         XTA+  Yes      7/1/2006 4/1/2006     0     0     0      0      FHLT 2006-SA
2098   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2099   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2100   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2101   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2102   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2103   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2104   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2105   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2106   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2107   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2108   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2109   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2110   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2111   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2112   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2113   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2114   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2115   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2116   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2117   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2118   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2119   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2120   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2121   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2122   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2123   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2124   Wholesale         A+XP  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2125   Wholesale         XTA   No       7/1/2006 5/1/2006     1     0     0      0      FHLT 2006-SA
2126   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2127   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2128   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2129   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2130   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2131   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2132   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2133   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2134   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2135   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2136   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2137   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2138   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2139   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2140   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2141   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2142   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2143   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2144   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2145   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2146   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2147   Fixed     Interest In Arrears   102554 102444.58 102,444.58       11      11       0.5    0     10.5   976.65
2148   Fixed     Interest In Arrears    58000  57919.45  57,919.45    9.825   9.825       0.5    0    9.325   501.51
2149   Fixed     Interest In Arrears    76760  76579.94  76,579.94    9.825   9.825       0.5    0    9.325   663.72
2150   Fixed     Interest In Arrears    48000  47957.19  47,957.19   11.875  11.875       0.5    0   11.375   489.13
2151   Fixed     Interest In Arrears    48000  47931.89  47,931.89    9.725   9.725       0.5    0    9.225   411.52
2152   Fixed     Interest In Arrears    55000  54958.71  54,958.71    12.65   12.65       0.5    0    12.15   593.41
2153   Fixed     Interest In Arrears    17000  16901.64  16,901.64     12.5    12.5       0.5    0       12   209.53
2154   Fixed     Interest In Arrears    82200   82159.1  82,159.10    12.65   12.65       0.5    0    12.15   886.87
2155   Fixed     Interest In Arrears   187500 187454.88 187,454.88   12.775  12.775       0.5    0   12.275  2041.21
2156   Fixed     Interest In Arrears    55600  55555.87  55,555.87     12.4    12.4       0.5    0     11.9   589.09
2157   Fixed     Interest In Arrears    56873  56827.86  56,827.86     12.4    12.4       0.5    0     11.9   602.58
2158   Fixed     Interest In Arrears    50000   49965.7  49,965.70     11.2    11.2       0.5    0     10.7   483.74
2159   Fixed     Interest In Arrears    18250   18143.4  18,143.40     12.4    12.4       0.5    0     11.9   223.75
2160   Fixed     Interest In Arrears    84000  83873.73  83,873.73     9.45    9.45       0.5    0     8.95   703.26
2161   Fixed     Interest In Arrears    60000  59954.22  59,954.22   12.575  12.575       0.5    0   12.075   643.85
2162   Fixed     Interest In Arrears   165000 164814.98 164,814.98   10.825  10.825       0.5    0   10.325  1549.56
2163   Fixed     Interest In Arrears    47000  46967.77  46,967.77     11.2    11.2       0.5    0     10.7   454.71
2164   Fixed     Interest In Arrears    48000  47974.73  47,974.73     12.4    12.4       0.5    0     11.9   508.57
2165   Fixed     Interest In Arrears   108665 108587.57 108,587.57   11.025  11.025       0.5    0   10.525   1036.9
2166   Fixed     Interest In Arrears    52200  52152.11  52,152.11     9.85    9.85       0.5    0     9.35   452.32
2167   Fixed     Interest In Arrears    26500  26486.35  26,486.35     12.5    12.5       0.5    0       12   282.83
2168   Fixed     Interest In Arrears    36800  36773.76  36,773.76   11.025  11.025       0.5    0   10.525   351.16
2169   Fixed     Interest In Arrears    79000  78961.57  78,961.57    12.75   12.75       0.5    0    12.25   858.49
2170   Fixed     Interest In Arrears    90600   90579.4  90,579.40   13.025  13.025       0.5    0   12.525  1003.99
2171   Fixed     Interest In Arrears    37600  37565.55  37,565.55    11.75   11.75       0.5    0    11.25   379.54
2172   Fixed     Interest In Arrears    40000  39969.98  39,969.98    12.65   12.65       0.5    0    12.15   431.57
2173   Fixed     Interest In Arrears    33000  32970.56  32,970.56   11.875  11.875       0.5    0   11.375   336.28
2174   Fixed     Interest In Arrears   130000 129867.09 129,867.09    11.25   11.25       0.5    0    10.75  1262.64
2175   Fixed     Interest In Arrears    51000  50974.18  50,974.18   12.575  12.575       0.5    0   12.075   547.28
2176   Fixed     Interest In Arrears    74000  73956.23  73,956.23   11.875  11.875       0.5    0   11.375   754.07
2177   Fixed     Interest In Arrears    38000  37967.53  37,967.53   12.125  12.125       0.5    0   11.625   394.54
2178   Fixed     Interest In Arrears    23587  23483.02  23,483.02   11.025  11.025       0.5    0   10.525   268.46
2179   Fixed     Interest In Arrears    26500  26478.97  26,478.97     12.4    12.4       0.5    0     11.9   280.77
2180   Fixed     Interest In Arrears    54000  53957.14  53,957.14     12.4    12.4       0.5    0     11.9   572.14
2181   Fixed     Interest In Arrears    25600  25579.66  25,579.66     12.4    12.4       0.5    0     11.9   271.24
2182   Fixed     Interest In Arrears    25710   25688.3  25,688.30   12.125  12.125       0.5    0   11.625   266.94
2183   Fixed     Interest In Arrears    49800  49757.29  49,757.29    12.05   12.05       0.5    0    11.55   514.17
2184   Fixed     Interest In Arrears    60600  60554.55  60,554.55    12.65   12.65       0.5    0    12.15   653.82
2185   Fixed     Interest In Arrears    60500  60431.41  60,431.41   10.775  10.775       0.5    0   10.275    565.9
2186   Fixed     Interest In Arrears    19700  19584.93  19,584.93     12.4    12.4       0.5    0     11.9   241.53
2187   Fixed     Interest In Arrears    56980   56929.2  56,929.20   11.875  11.875       0.5    0   11.375   580.63
2188   Fixed     Interest In Arrears   200000  199898.8 199,898.80   12.575  12.575       0.5    0   12.075  2146.17
2189   Fixed     Interest In Arrears    73600  73571.22  73,571.22   10.575  10.575       0.5    0   10.075   677.38
2190   Fixed     Interest In Arrears    21300  21209.54  21,209.54   11.425  11.425       0.5    0   10.925   247.81
2191   Fixed     Interest In Arrears    25349  25328.87  25,328.87     12.4    12.4       0.5    0     11.9   268.58
2192   Fixed     Interest In Arrears    23600  23482.03  23,482.03    11.75   11.75       0.5    0    11.25   279.46
2193   Fixed     Interest In Arrears   152400 152230.53 152,230.53     9.85    9.85       0.5    0     9.35  1320.56
2194   Fixed     Interest In Arrears    31250  31235.46  31,235.46    12.95   12.95       0.5    0    12.45   344.47
2195   Fixed     Interest In Arrears    15000  14967.69  14,967.69   11.225  11.225       0.5    0   10.725   172.62
2196   Fixed     Interest In Arrears    54400  54362.89  54,362.89   13.075  13.075       0.5    0   12.575   604.97
2197   Fixed     Interest In Arrears    39380  39325.57  39,325.57     9.85    9.85       0.5    0     9.35   341.24
2198   Fixed     Interest In Arrears    17788  17667.88  17,667.88    10.85   10.85       0.5    0    10.35   200.51
2199   Fixed     Interest In Arrears    28500  28483.14  28,483.14   11.875  11.875       0.5    0   11.375   290.42
2200   Fixed     Interest In Arrears    57231  56747.46  56,747.46   12.575  12.575       0.5    0   12.075   840.24
2201   Fixed     Interest In Arrears    29000  28984.22  28,984.22    12.25   12.25       0.5    0    11.75   303.89
2202   Fixed     Interest In Arrears    42000  41975.14  41,975.14   11.875  11.875       0.5    0   11.375   427.99
2203   Fixed     Interest In Arrears    93000  92926.94  92,926.94   10.575  10.575       0.5    0   10.075   855.93
2204   Fixed     Interest In Arrears    44000  43966.96  43,966.96    12.65   12.65       0.5    0    12.15   474.73

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2147    976.65   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2148    501.51   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2149    663.72   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2150    489.13   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2151    411.52   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2152    593.41   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2153    209.53   3/28/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       24
2154    886.87    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2155   2041.21   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2156    589.09   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2157    602.58   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2158    483.74   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2159    223.75   3/31/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       36
2160    703.26   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2161    643.85   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2162   1549.56   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2163    454.71   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2164    508.57    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2165    1036.9   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2166    452.32    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2167    282.83    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2168    351.16   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2169    858.49   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2170   1003.99    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2171    379.54   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2172    431.57   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2173    336.28   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2174   1262.64   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2175    547.28   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2176    754.07   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2177    394.54    4/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2178    268.46   4/13/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2179    280.77   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2180    572.14   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2181    271.24   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2182    266.94   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2183    514.17   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2184    653.82   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2185     565.9   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2186    241.53   3/27/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2187    580.63   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2188   2146.17   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2189    677.38    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2190    247.81   4/19/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2191    268.58   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2192    279.46    4/4/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2193   1320.56    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2194    344.47    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2195    172.62    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2196    604.97   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
2197    341.24   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2198    200.51   3/30/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2199    290.42   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2200    840.24    4/5/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120       24
2201    303.89   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2202    427.99   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2203    855.93   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2204    474.73   3/31/2006  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>
2147   Not a Balloon Loan 30 YR FXD    0      0
2148   Not a Balloon Loan 30 YR FXD    0      0
2149   Not a Balloon Loan 30 YR FXD    0      0
2150   Not a Balloon Loan 30 YR FXD    0      0
2151   Not a Balloon Loan 30 YR FXD    0      0
2152   Not a Balloon Loan 30 YR FXD    0      0
2153   Not a Balloon Loan 15 YR FXD    0      0
2154   Not a Balloon Loan 30 YR FXD    0      0
2155   Not a Balloon Loan 30 YR FXD    0      0
2156   Not a Balloon Loan 30 YR FXD    0      0
2157   Not a Balloon Loan 30 YR FXD    0      0
2158   Not a Balloon Loan 30 YR FXD    0      0
2159   Not a Balloon Loan 15 YR FXD    0      0
2160   Not a Balloon Loan 30 YR FXD    0      0
2161   Not a Balloon Loan 30 YR FXD    0      0
2162   Not a Balloon Loan 30 YR FXD    0      0
2163   Not a Balloon Loan 30 YR FXD    0      0
2164   Not a Balloon Loan 30 YR FXD    0      0
2165   Not a Balloon Loan 30 YR FXD    0      0
2166   Not a Balloon Loan 30 YR FXD    0      0
2167   Not a Balloon Loan 30 YR FXD    0      0
2168   Not a Balloon Loan 30 YR FXD    0      0
2169   Not a Balloon Loan 30 YR FXD    0      0
2170   Not a Balloon Loan 30 YR FXD    0      0
2171   Not a Balloon Loan 30 YR FXD    0      0
2172   Not a Balloon Loan 30 YR FXD    0      0
2173   Not a Balloon Loan 30 YR FXD    0      0
2174   Not a Balloon Loan 30 YR FXD    0      0
2175   Not a Balloon Loan 30 YR FXD    0      0
2176   Not a Balloon Loan 30 YR FXD    0      0
2177   Not a Balloon Loan 30 YR FXD    0      0
2178   Not a Balloon Loan 15 YR FXD    0      0
2179   Not a Balloon Loan 30 YR FXD    0      0
2180   Not a Balloon Loan 30 YR FXD    0      0
2181   Not a Balloon Loan 30 YR FXD    0      0
2182   Not a Balloon Loan 30 YR FXD    0      0
2183   Not a Balloon Loan 30 YR FXD    0      0
2184   Not a Balloon Loan 30 YR FXD    0      0
2185   Not a Balloon Loan 30 YR FXD    0      0
2186   Not a Balloon Loan 15 YR FXD    0      0
2187   Not a Balloon Loan 30 YR FXD    0      0
2188   Not a Balloon Loan 30 YR FXD    0      0
2189   Not a Balloon Loan 30 YR FXD    0      0
2190   Not a Balloon Loan 15 YR FXD    0      0
2191   Not a Balloon Loan 30 YR FXD    0      0
2192   Not a Balloon Loan 15 YR FXD    0      0
2193   Not a Balloon Loan 30 YR FXD    0      0
2194   Not a Balloon Loan 30 YR FXD    0      0
2195   Not a Balloon Loan 15 YR FXD    0      0
2196   Not a Balloon Loan 30 YR FXD    0      0
2197   Not a Balloon Loan 30 YR FXD    0      0
2198   Not a Balloon Loan 15 YR FXD    0      0
2199   Not a Balloon Loan 30 YR FXD    0      0
2200   Not a Balloon Loan 10 YR FXD    0      0
2201   Not a Balloon Loan 30 YR FXD    0      0
2202   Not a Balloon Loan 30 YR FXD    0      0
2203   Not a Balloon Loan 30 YR FXD    0      0
2204   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2147            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2148            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
2149            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
2150            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2151            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
2152            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2153            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2154            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2155            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2156            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2157            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2158            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2159            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2160            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
2161            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2162            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
2163            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2164            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2165            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2166            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
2167            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2168            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2169            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
2170            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2171            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
2172            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2173            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2174            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
2175            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2176            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2177            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
2178            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2179            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2180            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2181            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2182            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
2183            0          0       0        0        0        0       0   12.05          0 00/00/0000 00/00/0000
2184            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2185            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2186            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2187            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2188            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2189            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2190            0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
2191            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2192            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
2193            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
2194            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2195            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2196            0          0       0        0        0        0       0  13.075          0 00/00/0000 00/00/0000
2197            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
2198            0          0       0        0        0        0       0   10.85          0 00/00/0000 00/00/0000
2199            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2200            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2201            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
2202            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2203            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2204            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2147   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   546956
2148   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232000
2149   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   307040
2150   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
2151   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   192000
2152   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   220000
2153   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   306000
2154   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   328800
2155   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   750000
2156   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   222400
2157   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   227492
2158   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   200000
2159   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    54750
2160   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   336000
2161   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   240000
2162   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   660000
2163   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188000
2164   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
2165   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   434660
2166   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208800
2167   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   477000
2168   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   147200
2169   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   316000
2170   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   362400
2171   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   150400
2172   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
2173   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   132000
2174   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   520000
2175   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
2176   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   296000
2177   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   152000
2178   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    94348
2179   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   106000
2180   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   216000
2181   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102400
2182   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102840
2183   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   199200
2184   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   242400
2185   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   242000
2186   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    78800
2187   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   227920
2188   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   800000
2189   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   294400
2190   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   170400
2191   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   101398
2192   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    94400
2193   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   609600
2194   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   553000
2195   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    60000
2196   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   217600
2197   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   157520
2198   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100804
2199   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   114000
2200   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228924
2201   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   116000
2202   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   168000
2203   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   372000
2204   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>
2147         0       15       95    683696         0
2148         0       20      100    290000         0
2149         0       20      100    383800         0
2150         0       20      100    240000         0
2151         0       20      100    240000         0
2152         0       20      100    275000         0
2153         0        5       95    340000         0
2154         0       20      100    411000         0
2155         0       20      100    937500         0
2156         0       20      100    278000         0
2157         0       20      100    284365         0
2158         0       20      100    250000         0
2159         0       25      100     73000         0
2160         0       20      100    420000         0
2161         0       20      100    300000         0
2162         0       20      100    825000         0
2163         0       20      100    235000         0
2164         0       20      100    240000         0
2165         0       20      100    543325         0
2166         0       20      100    261000         0
2167         0        5       95    530000         0
2168         0       20      100    184000         0
2169         0       20      100    395000         0
2170         0       20      100    453000         0
2171         0       20      100    188000         0
2172         0       20      100    200000         0
2173         0       20      100    165000         0
2174         0       20      100    650000         0
2175         0       20      100    255000         0
2176         0       20      100    370000         0
2177         0       20      100    190000         0
2178         0       20      100    117935         0
2179         0       20      100    132500         0
2180         0       20      100    270000         0
2181         0       20      100    128000         0
2182         0       20      100    128550         0
2183         0       20      100    249000         0
2184         0       20      100    303000         0
2185         0       20      100    302500         0
2186         0       20      100     98500         0
2187         0       20      100    284900         0
2188         0    17.39    86.96   1150000         0
2189         0       20      100    368000         0
2190         0       10       90    213000         0
2191         0       20      100    126748         0
2192         0       20      100    118000         0
2193         0       20      100    762000         0
2194         0        5    93.48    625000         0
2195         0       20      100     75000         0
2196         0       20      100    272000         0
2197         0       20      100    196900         0
2198         0       15      100    118593         0
2199         0       20      100    142500         0
2200         0       20      100    286155         0
2201         0       20      100    145000         0
2202         0       20      100    210000         0
2203         0       20      100    465000         0
2204         0       20      100    220000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2147      683696 No MI       0                      Single Family     1 LA PLATA                MD 20646   593     0 49.79
2148      290000 No MI       0                      Single Family     1 MIRAMAR                 FL 33025   703     0 41.75
2149      383800 No MI       0                      Single Family     1 FORT COLLINS            CO 80525   696     0 44.97
2150      240000 No MI       0                      Single Family     1 LAKE WORTH              FL 33463   607     0 40.85
2151           0 No MI       0                      Single Family     1 CHESNEE                 SC 29323   666     0 28.75
2152      275000 No MI       0                      Single Family     1 DELRAY BEACH            FL 33444   588     0 41.85
2153           0 No MI       0                      Condomimium       1 BOSTON                  MA  2215   743     0 45.62
2154      411000 No MI       0                      Condomimium       1 SECAUCUS                NJ  7094   582     0 45.85
2155      937500 No MI       0                      Single Family     1 ALEXANDRIA              VA 22308   634     0  47.4
2156      278000 No MI       0                      Two Family        2 IRVINGTON               NJ  7111   580     0 49.98
2157      286000 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   580     0 46.63
2158           0 No MI       0                      Single Family     1 SUWANEE                 GA 30024   647     0  47.5
2159       73000 No MI       0                      Single Family     1 RICHMOND                VA 23224   591     0 42.36
2160           0 No MI       0                      Single Family     1 BLACKLICK               OH 43004   614     0 31.39
2161      300000 No MI       0                      Two Family        2 LEHIGH ACRES            FL 33971   614     0 43.07
2162           0 No MI       0                      Single Family     1 WINTER GARDEN           FL 34787   681     0  40.4
2163      235000 No MI       0                      Single Family     1 WASHINGTON              DC 20019   652     0 27.52
2164      240000 No MI       0                      Single Family     1 STUART                  FL 34997   582     0 48.29
2165      543325 No MI       0                      Two Family        2 BROOKLYN                NY 11233   622     0 32.57
2166      261000 No MI       0                      Single Family     1 ROSWELL                 GA 30075   654     0 29.32
2167      530000 No MI       0                      Four Family       4 WASHINGTON              DC 20002   710     0 47.31
2168      184000 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30043   638     0 39.68
2169      395000 No MI       0                      Single Family     1 CLIFTON                 NJ  7011   612     0 41.03
2170      453000 No MI       0                      Single Family     1 BELLEVILLE              NJ  7109   636     0  49.1
2171      188000 No MI       0                      Single Family     1 GLENBURN                ME  4401   587     0 49.16
2172      200000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33936   591     0 45.03
2173           0 No MI       0                      Single Family     1 SNELLVILLE              GA 30078   615     0 36.36
2174      650000 No MI       0                      Single Family     1 PATERSON                NJ  7514   659     0 47.66
2175      255000 No MI       0                      Single Family     1 LAKE WORTH              FL 33463   629     0 46.98
2176      370000 No MI       0                      Two Family        2 MIAMI                   FL 33138   619     0 48.29
2177      190000 No MI       0                      Single Family     1 PORT CHARLOTTE          FL 33948   606     0  38.6
2178      117935 No MI       0                      Single Family     1 CRESTHILL               IL 60435   637     0    50
2179      132500 No MI       0                      Single Family     1 RALEIGH                 NC 27610   581     0 49.84
2180      270000 No MI       0                      Two Family        2 WEST PALM BEACH         FL 33415   598     0 49.89
2181      128000 No MI       0                      Single Family     1 WINSTON SALEM           NC 27127   591     0 39.82
2182      128550 No MI       0                      Single Family     1 SPRING HILL             FL 34609   607     0 16.95
2183      249000 No MI       0                      Single Family     1 RIVIERA BEACH           FL 33404   590     0    18
2184      303000 No MI       0                      Single Family     1 CLINTON                 MD 20735   593     0 32.97
2185      302500 No MI       0                      Single Family     1 HOLLYWOOD               FL 33021   663     0 49.91
2186       98500 No MI       0                      Single Family     1 SAVANNAH                GA 31406   593     0 43.09
2187      284900 No MI       0                      Single Family     1 NORTH LAUDERDALE        FL 33068   613     0 49.81
2188           0 No MI       0                      Single Family     1 MIAMI                   FL 33032   639     0 49.61
2189      368000 No MI       0                      Single Family     1 YONKERS                 NY 10701   704     0 46.76
2190      213000 No MI       0                      Single Family     1 ABINGDON                MD 21009   662     0 47.58
2191      126748 No MI       0                      Single Family     1 COLLEGE PARK            GA 30349   581     0 40.75
2192      118000 No MI       0                      Single Family     1 LADSON                  SC 29456   608     0 49.96
2193           0 No MI       0                      Single Family     1 LEDYARD                 CT  6339   656     0 29.77
2194           0 No MI       0                      Three Family      3 BOSTON                  MA  2122   693     0 48.38
2195       75000 No MI       0                      Single Family     1 MACON                   GA 31217   625     0 47.69
2196      272000 No MI       0                      Single Family     1 MIAMI GARADENS          FL 33055   623     0  48.8
2197      196900 No MI       0                      Single Family     1 ALPHARETTA              GA 30022   648     0 49.53
2198      118593 No MI       0                      Single Family     1 GREENEVILLE             TN 37743   659     0 32.47
2199      142500 No MI       0                      Single Family     1 LITHONIA                GA 30058   604     0 39.22
2200      286155 No MI       0                      Single Family     1 ORANGE PARK             FL 32065   633     0 49.79
2201      145000 No MI       0                      Single Family     1 GROVER                  NC 28073   634     0 47.48
2202      210000 No MI       0                      Condomimium       1 PLANTATION              FL 33325   607     0 49.25
2203      465000 No MI       0                      Three Family      3 DORCHESTER              MA  2124   698     0 38.06
2204      220000 No MI       0                      Single Family     1 DAYTONA BEACH           FL 32124   579     0 44.49

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2147   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2148   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2149   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2150   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2151   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2152   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2153   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2154   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2155   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2156   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2157   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2158   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2159   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2160   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2161   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2162   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2163   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2164   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2165   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2166   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2167   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2168   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2169   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2170   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2171   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2172   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2173   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2174   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2175   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2176   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2177   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2178   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2179   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2180   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2181   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2182   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2183   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2184   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2185   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2186   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2187   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2188   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2189   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2190   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2191   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2192   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2193   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2194   Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2195   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2196   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2197   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2198   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2199   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2200   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2201   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2202   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2203   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2204   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2205   Fixed     Interest In Arrears   126000 125886.24 125,886.24    9.925   9.925       0.5    0    9.425  1098.77
2206   Fixed     Interest In Arrears    27000  26886.54  26,886.54   12.575  12.575       0.5    0   12.075    396.4
2207   Fixed     Interest In Arrears    90000  89917.44  89,917.44     9.85    9.85       0.5    0     9.35   779.86
2208   Fixed     Interest In Arrears    32000  31983.15  31,983.15     12.4    12.4       0.5    0     11.9   339.05
2209   Fixed     Interest In Arrears    83000  82940.53  82,940.53       11      11       0.5    0     10.5   790.43
2210   Fixed     Interest In Arrears    51580   51553.9  51,553.90   12.575  12.575       0.5    0   12.075    553.5
2211   Fixed     Interest In Arrears    32600  32583.49  32,583.49   12.575  12.575       0.5    0   12.075   349.83
2212   Fixed     Interest In Arrears    39200  39170.57  39,170.57    12.65   12.65       0.5    0    12.15   422.94
2213   Fixed     Interest In Arrears    32000  31955.78  31,955.78     9.85    9.85       0.5    0     9.35   277.29
2214   Fixed     Interest In Arrears   124500 124354.94 124,354.94   10.675  10.675       0.5    0   10.175  1155.18
2215   Fixed     Interest In Arrears    30000  29983.03  29,983.03   12.075  12.075       0.5    0   11.575   310.32
2216   Fixed     Interest In Arrears    15450  15232.75  15,232.75   11.025  11.025       0.5    0   10.525   213.05
2217   Fixed     Interest In Arrears    43000  42700.95  42,700.95    9.575   9.575       0.5    0    9.075   363.93
2218   Fixed     Interest In Arrears    29000  28975.52  28,975.52   12.125  12.125       0.5    0   11.625    301.1
2219   Fixed     Interest In Arrears   169900 169716.58 169,716.58       11      11       0.5    0     10.5     1618
2220   Fixed     Interest In Arrears    25250  25230.39  25,230.39     12.5    12.5       0.5    0       12   269.49
2221   Fixed     Interest In Arrears    99000  98924.48  98,924.48   12.575  12.575       0.5    0   12.075  1062.35
2222   Fixed     Interest In Arrears    83250  83173.25  83,173.25    11.99   11.99       0.5    0    11.49   855.68
2223   Fixed     Interest In Arrears    84000  83909.12  83,909.12    10.99   10.99       0.5    0    10.49   799.32
2224   Fixed     Interest In Arrears    40000   39759.4  39,759.40    11.75   11.75       0.5    0    11.25   403.77
2225   Fixed     Interest In Arrears    87800  87727.96  87,727.96    12.25   12.25       0.5    0    11.75   920.06
2226   Fixed     Interest In Arrears   240000 239666.66 239,666.66    9.825   9.825       0.5    0    9.325  2075.21
2227   Fixed     Interest In Arrears    32400  32376.67  32,376.67    10.98   10.98       0.5    0    10.48   308.07
2228   Fixed     Interest In Arrears   200000 199783.61 199,783.61    10.99   10.99       0.5    0    10.49  1903.14
2229   Fixed     Interest In Arrears    76000  75908.58  75,908.58     10.5    10.5       0.5    0       10   695.21
2230   Fixed     Interest In Arrears   100200 100128.04 100,128.04    10.99   10.99       0.5    0    10.49   953.48
2231   Fixed     Interest In Arrears   208000  207727.5 207,727.50     10.1    10.1       0.5    0      9.6  1840.74
2232   Fixed     Interest In Arrears    41000     40954  40,954.00   10.825  10.825       0.5    0   10.325   385.05
2233   Fixed     Interest In Arrears    46400  46337.57  46,337.57    9.975   9.975       0.5    0    9.475   406.34
2234   Fixed     Interest In Arrears   112000 111918.97 111,918.97   10.955  10.955       0.5    0   10.455   1062.8
2235   Fixed     Interest In Arrears   150000 149887.15 149,887.15   10.775  10.775       0.5    0   10.275  1403.05
2236   Fixed     Interest In Arrears    39600  39579.15  39,579.15     12.4    12.4       0.5    0     11.9   419.57
2237   Fixed     Interest In Arrears    17000  16934.77  16,934.77     12.5    12.5       0.5    0       12   209.53
2238   Fixed     Interest In Arrears    36000  35968.35  35,968.35    10.05   10.05       0.5    0     9.55   317.26
2239   Fixed     Interest In Arrears    44800  44760.04  44,760.04   11.875  11.875       0.5    0   11.375   456.52
2240   Fixed     Interest In Arrears    42000  41979.91  41,979.91   12.825  12.825       0.5    0   12.325   458.87
2241   Fixed     Interest In Arrears    50800  50771.58  50,771.58   12.125  12.125       0.5    0   11.625   527.43
2242   Fixed     Interest In Arrears   139500 139432.51 139,432.51   12.775  12.775       0.5    0   12.275  1518.66
2243   Fixed     Interest In Arrears    87550  87518.78  87,518.78       11      11       0.5    0     10.5   833.76
2244   Fixed     Interest In Arrears    37998  37954.92  37,954.92   10.775  10.775       0.5    0   10.275   355.42
2245   Fixed     Interest In Arrears    40800  40779.69  40,779.69    12.65   12.65       0.5    0    12.15    440.2
2246   Fixed     Interest In Arrears    43485  43453.67  43,453.67   10.975  10.975       0.5    0   10.475    413.3
2247   Fixed     Interest In Arrears    47000   46972.9  46,972.90    11.99   11.99       0.5    0    11.49   483.09
2248   Fixed     Interest In Arrears    54000  53951.24  53,951.24    9.925   9.925       0.5    0    9.425    470.9
2249   Fixed     Interest In Arrears    80000  79964.98  79,964.98    10.05   10.05       0.5    0     9.55   705.02
2250   Fixed     Interest In Arrears   101600  101526.8 101,526.80   10.975  10.975       0.5    0   10.475   965.65
2251   Fixed     Interest In Arrears    36980  36953.64  36,953.64   11.025  11.025       0.5    0   10.525   352.87
2252   Fixed     Interest In Arrears    28500  28479.67  28,479.67   11.025  11.025       0.5    0   10.525   271.96
2253   Fixed     Interest In Arrears    93000  92930.26  92,930.26    10.79   10.79       0.5    0    10.29   870.94
2254   Fixed     Interest In Arrears    40000  39980.64  39,980.64   12.775  12.775       0.5    0   12.275   435.46
2255   Fixed     Interest In Arrears    30400  30361.08  30,361.08    10.05   10.05       0.5    0     9.55   267.91
2256   Fixed     Interest In Arrears    41000  40981.56  40,981.56    9.925   9.925       0.5    0    9.425   357.54
2257   Fixed     Interest In Arrears    17190  17113.96  17,113.96    10.99   10.99       0.5    0    10.49   195.28
2258   Fixed     Interest In Arrears    57200  57160.75  57,160.75     11.2    11.2       0.5    0     10.7    553.4
2259   Fixed     Interest In Arrears   118000 117942.92 117,942.92   12.775  12.775       0.5    0   12.275   1284.6
2260   Fixed     Interest In Arrears    33980  33962.89  33,962.89     12.6    12.6       0.5    0     12.1    365.3
2261   Fixed     Interest In Arrears    53980  53952.84  53,952.84     12.6    12.6       0.5    0     12.1    580.3
2262   Fixed     Interest In Arrears    46489   46462.7  46,462.70   12.075  12.075       0.5    0   11.575   480.88

<CAPTION>
                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2205   1098.77   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2206     396.4   5/10/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24
2207    779.86   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2208    339.05   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2209    790.43   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2210     553.5   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2211    349.83   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2212    422.94   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2213    277.29   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2214   1155.18   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2215    310.32   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2216    213.05   3/14/2006  5/1/2006  4/1/2016 8/1/2006    4      120       116      120       24
2217    363.93   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2218     301.1   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2219      1618   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2220    269.49    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2221   1062.35    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2222    855.68   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2223    799.32    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2224    403.77   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2225    920.06    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2226   2075.21    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2227    308.07   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2228   1903.14    3/2/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
2229    695.21   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2230    953.48    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2231   1840.74    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2232    385.05   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
2233    406.34   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2234    1062.8    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2235   1403.05   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2236    419.57   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2237    209.53   4/14/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
2238    317.26   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2239    456.52   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2240    458.87   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2241    527.43   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2242   1518.66   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2243    833.76    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2244    355.42   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
2245     440.2   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2246     413.3   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2247    483.09   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2248     470.9   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2249    705.02    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2250    965.65   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2251    352.87   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2252    271.96   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2253    870.94   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2254    435.46   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2255    267.91   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2256    357.54   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2257    195.28   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2258     553.4   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2259    1284.6   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2260     365.3   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2261     580.3    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2262    480.88   4/14/2006  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>
2205   Not a Balloon Loan 30 YR FXD    0      0
2206   Not a Balloon Loan 10 YR FXD    0      0
2207   Not a Balloon Loan 30 YR FXD    0      0
2208   Not a Balloon Loan 30 YR FXD    0      0
2209   Not a Balloon Loan 30 YR FXD    0      0
2210   Not a Balloon Loan 30 YR FXD    0      0
2211   Not a Balloon Loan 30 YR FXD    0      0
2212   Not a Balloon Loan 30 YR FXD    0      0
2213   Not a Balloon Loan 30 YR FXD    0      0
2214   Not a Balloon Loan 30 YR FXD    0      0
2215   Not a Balloon Loan 30 YR FXD    0      0
2216   Not a Balloon Loan 10 YR FXD    0      0
2217   Not a Balloon Loan 30 YR FXD    0      0
2218   Not a Balloon Loan 30 YR FXD    0      0
2219   Not a Balloon Loan 30 YR FXD    0      0
2220   Not a Balloon Loan 30 YR FXD    0      0
2221   Not a Balloon Loan 30 YR FXD    0      0
2222   Not a Balloon Loan 30 YR FXD    0      0
2223   Not a Balloon Loan 30 YR FXD    0      0
2224   Not a Balloon Loan 30 YR FXD    0      0
2225   Not a Balloon Loan 30 YR FXD    0      0
2226   Not a Balloon Loan 30 YR FXD    0      0
2227   Not a Balloon Loan 30 YR FXD    0      0
2228   Not a Balloon Loan 30 YR FXD    0      0
2229   Not a Balloon Loan 30 YR FXD    0      0
2230   Not a Balloon Loan 30 YR FXD    0      0
2231   Not a Balloon Loan 30 YR FXD    0      0
2232   Not a Balloon Loan 30 YR FXD    0      0
2233   Not a Balloon Loan 30 YR FXD    0      0
2234   Not a Balloon Loan 30 YR FXD    0      0
2235   Not a Balloon Loan 30 YR FXD    0      0
2236   Not a Balloon Loan 30 YR FXD    0      0
2237   Not a Balloon Loan 15 YR FXD    0      0
2238   Not a Balloon Loan 30 YR FXD    0      0
2239   Not a Balloon Loan 30 YR FXD    0      0
2240   Not a Balloon Loan 30 YR FXD    0      0
2241   Not a Balloon Loan 30 YR FXD    0      0
2242   Not a Balloon Loan 30 YR FXD    0      0
2243   Not a Balloon Loan 30 YR FXD    0      0
2244   Not a Balloon Loan 30 YR FXD    0      0
2245   Not a Balloon Loan 30 YR FXD    0      0
2246   Not a Balloon Loan 30 YR FXD    0      0
2247   Not a Balloon Loan 30 YR FXD    0      0
2248   Not a Balloon Loan 30 YR FXD    0      0
2249   Not a Balloon Loan 30 YR FXD    0      0
2250   Not a Balloon Loan 30 YR FXD    0      0
2251   Not a Balloon Loan 30 YR FXD    0      0
2252   Not a Balloon Loan 30 YR FXD    0      0
2253   Not a Balloon Loan 30 YR FXD    0      0
2254   Not a Balloon Loan 30 YR FXD    0      0
2255   Not a Balloon Loan 30 YR FXD    0      0
2256   Not a Balloon Loan 30 YR FXD    0      0
2257   Not a Balloon Loan 15 YR FXD    0      0
2258   Not a Balloon Loan 30 YR FXD    0      0
2259   Not a Balloon Loan 30 YR FXD    0      0
2260   Not a Balloon Loan 30 YR FXD    0      0
2261   Not a Balloon Loan 30 YR FXD    0      0
2262   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2205            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2206            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2207            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
2208            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2209            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2210            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2211            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2212            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2213            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
2214            0          0       0        0        0        0       0  10.675          0 00/00/0000 00/00/0000
2215            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2216            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2217            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
2218            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
2219            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2220            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2221            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2222            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2223            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2224            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
2225            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
2226            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
2227            0          0       0        0        0        0       0   10.98          0 00/00/0000 00/00/0000
2228            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2229            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
2230            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2231            0          0       0        0        0        0       0    10.1          0 00/00/0000 00/00/0000
2232            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
2233            0          0       0        0        0        0       0   9.975          0 00/00/0000 00/00/0000
2234            0          0       0        0        0        0       0  10.955          0 00/00/0000 00/00/0000
2235            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2236            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2237            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2238            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2239            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2240            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
2241            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
2242            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2243            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2244            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2245            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2246            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2247            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2248            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2249            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2250            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2251            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2252            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2253            0          0       0        0        0        0       0   10.79          0 00/00/0000 00/00/0000
2254            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2255            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2256            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2257            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2258            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2259            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2260            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2261            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2262            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                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2205   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   504000
2206   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   108000
2207   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   360000
2208   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   128000
2209   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   332000
2210   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   206320
2211   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   130400
2212   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156800
2213   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   128000
2214   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   705500
2215   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   170000
2216   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    87550
2217   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
2218   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116000
2219   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   679600
2220   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   454500
2221   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   396000
2222   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   471750
2223   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   336000
2224   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
2225   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   351200
2226   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   960000
2227   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   129600
2228   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   800000
2229   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   304000
2230   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   400800
2231   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   832000
2232   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   164000
2233   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   185600
2234   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   448000
2235   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   600000
2236   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   158400
2237   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   306000
2238   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   144000
2239   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   179200
2240   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   168000
2241   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   203200
2242   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   790500
2243   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   350200
2244   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   151992
2245   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   163200
2246   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   231920
2247   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   188000
2248   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   216000
2249   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   320000
2250   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   406400
2251   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   147920
2252   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   161500
2253   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   372000
2254   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   160000
2255   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   121600
2256   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   369000
2257   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   154710
2258   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228800
2259   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   472000
2260   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   135920
2261   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   215920
2262   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   185956

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2205         0       20      100    630000         0
2206         0       20      100    135000         0
2207         0       20      100    450000         0
2208         0       20      100    160000         0
2209         0       20      100    415000         0
2210         0       20      100    257900         0
2211         0       20      100    163000         0
2212         0       20      100    196000         0
2213         0       20      100    160000         0
2214         0       15      100    830000         0
2215         0       15      100    200000         0
2216         0       15      100    103000         0
2217         0       20      100    215000         0
2218         0       20      100    145000         0
2219         0       20      100    849500         0
2220         0        5       95    505000         0
2221         0       20      100    495000         0
2222         0       15      100    555000         0
2223         0       20      100    420000         0
2224         0       20      100    200000         0
2225         0       20      100    439000         0
2226         0       20      100   1200000         0
2227         0       20      100    162000         0
2228         0       20      100   1000000         0
2229         0       20      100    380000         0
2230         0       20      100    501000         0
2231         0       20      100   1040000         0
2232         0       20      100    205000         0
2233         0       20      100    232000         0
2234         0       20      100    560000         0
2235         0       20      100    750000         0
2236         0       20      100    198000         0
2237         0        5       95    340000         0
2238         0       20      100    180000         0
2239         0       20      100    224000         0
2240         0       20      100    210000         0
2241         0       20      100    254000         0
2242         0       15      100    930000         0
2243         0       20      100    437750         0
2244         0       20      100    189990         0
2245         0       20      100    204000         0
2246         0       15       95    289900         0
2247         0       20      100    235000         0
2248         0       20      100    270000         0
2249         0       20      100    400000         0
2250         0       20      100    508000         0
2251         0       20      100    184900         0
2252         0       15      100    190000         0
2253         0       20      100    465000         0
2254         0       20      100    200000         0
2255         0       20      100    152000         0
2256         0       10      100    410000         0
2257         0       10      100    171900         0
2258         0       20      100    286000         0
2259         0       20      100    590000         0
2260         0       20      100    169900         0
2261         0       20      100    269900         0
2262         0       20      100    232445         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2205           0 No MI       0                      Single Family     1 YORK                    PA 17403   661     0 43.67
2206      135000 No MI       0                      Two Family        2 TAMPA                   FL 33605   635     0 46.68
2207      450000 No MI       0                      Single Family     1 HUGHESVILLE             MD 20637   736     0 49.74
2208      162300 No MI       0                      Single Family     1 LASCASSAS               TN 37085   582     0 36.55
2209      415000 No MI       0                      Single Family     1 NAPLES                  FL 34119   640     0 43.05
2210      257900 No MI       0                      Single Family     1 LAKE WORTH              FL 33461   630     0    46
2211      163000 No MI       0                      Single Family     1 DOUGLASVILLE            GA 30135   636     0 34.89
2212      208000 No MI       0                      Single Family     1 ODESSA                  FL 33556   582     0 34.24
2213           0 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30088   640     0 48.77
2214           0 No MI       0                      Single Family     1 PALM CITY               FL 34990   622     0 48.76
2215      200000 No MI       0                      Single Family     1 CHARLOTTE               NC 28269   607     0 48.24
2216      103000 No MI       0                      Condomimium       1 LAUDERHILL              FL 33313   635     0 30.05
2217      215000 No MI       0                      Single Family     1 MIAMI                   FL 33179   691     0  41.8
2218      145000 No MI       0                      Single Family     1 WILMINGTON              DE 19805   610     0 24.77
2219      849500 No MI       0                      Single Family     1 CHESAPEAKE              VA 23220   641     0 41.07
2220           0 No MI       0                      Single Family     1 ZEBULON                 NC 27597   633     0 52.45
2221           0 No MI       0                      Single Family     1 SANTA FE                NM 87507   634     0 48.69
2222           0 No MI       0                      Single Family     1 VALPARAISO              IN 46385   580     0 43.29
2223           0 No MI       0                      Single Family     1 RENO                    NV 89502   623     0  35.8
2224      200000 No MI       0                      Single Family     1 TRENTON                 NJ  8611   611     0 40.07
2225      442500 No MI       0                      Single Family     1 PERRIS                  CA 92571   619     0 48.76
2226     1200000 No MI       0                      Single Family     1 LAS VEGAS               NV 89118   717     0 39.37
2227      162000 No MI       0                      Single Family     1 MIAMI                   FL 33147   643     0 42.38
2228     1000000 No MI       0                      Single Family     1 CARLSBAD                CA 92009   645     0 41.18
2229      380000 No MI       0                      Single Family     1 VISTA                   CA 92084   681     0 41.74
2230           0 No MI       0                      Single Family     1 OAKLEY                  CA 94561   614     0 52.53
2231           0 No MI       0                      Single Family     1 VALLEJO                 CA 94591   643     0 48.08
2232      205000 No MI       0                      Single Family     1 CHANDLER                AZ 85225   686     0 48.31
2233           0 No MI       0                      Single Family     1 ROSEDALE                MD 21237   668     0 46.11
2234      560000 No MI       0                      Single Family     1 FAIRBURN                GA 30213   663     0 42.02
2235           0 No MI       0                      Single Family     1 ORLANDO                 FL 32835   675     0    50
2236      198000 No MI       0                      Single Family     1 ALPHARETTA              GA 30004   597     0 28.58
2237      340000 No MI       0                      Single Family     1 NAPLES                  FL 34116   618     0 45.13
2238      180000 No MI       0                      Single Family     1 BALTIMORE               MD 21206   640     0 46.14
2239      224000 No MI       0                      Single Family     1 SUGAR HILL              GA 30518   603     0  6.33
2240      210000 No MI       0                      Single Family     1 LAKE WORTH              FL 33461   624     0 39.68
2241      254000 No MI       0                      Single Family     1 EDGEWOOD                MD 21040   607     0 48.44
2242           0 No MI       0                      Single Family     1 FORT MYERS              FL 33912   624     0 41.74
2243      437750 No MI       0                      Single Family     1 BRONX                   NY 10462   653     0 48.88
2244      189990 No MI       0                      Single Family     1 UNION CITY              GA 30291   673     0 48.51
2245      204000 No MI       0                      Condomimium       1 BOYNTON BEACH           FL 33436   580     0 45.43
2246      289900 No MI       0                      Condomimium       1 CORAL SPRINGS           FL 33065   665     0 44.44
2247           0 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   625     0 39.63
2248      270000 No MI       0                      Condomimium       1 NORTH LAUDERDALE        FL 33068   667     0 44.71
2249           0 No MI       0                      Single Family     1 PITTSBORO               NC 27312   648     0 31.54
2250           0 No MI       0                      Two Family        2 HYDE PARK               MA  2136   664     0 49.73
2251      184900 No MI       0                      Single Family     1 LEXINGTON PARK          MD 20653   697     0 44.12
2252           0 No MI       0                      Single Family     1 EASTPOINT               GA 30349   631     0 27.43
2253      465000 No MI       0                      Two Family        2 PATERSON                NJ  7504   699     0 45.49
2254      200000 No MI       0                      Single Family     1 MARIETTA                GA 30064   624     0 47.16
2255      152000 No MI       0                      Condomimium       1 PEMBROKE PARK           FL 33023   642     0 43.58
2256      410000 No MI       0                      Single Family     1 LAURELTON               NY 11413   671     0 40.02
2257      171900 No MI       0                      Single Family     1 DOUGLASVILLE            GA 30134   623     0 49.68
2258      286000 No MI       0                      Single Family     1 WOONSOCKET              RI  2895   643     0 39.71
2259      590000 No MI       0                      Single Family     1 HANAHAN                 SC 29406   634     0 21.14
2260      169900 No MI       0                      Single Family     1 CHARLOTE                NC 28216   583     0 49.66
2261      269900 No MI       0                      Single Family     1 NEWTON                  NH  3858   587     0 39.12
2262      232445 No MI       0                      Single Family     1 DACULA                  GA 30019   616     0 47.82

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2205   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2206   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2207   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2208   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2209   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2210   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2211   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2212   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2213   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2214   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2215   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2216   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2217   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2218   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2219   Wholesale         XTA+  No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2220   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2221   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2222   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2223   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2224   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2225   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2226   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2227   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2228   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2229   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2230   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2231   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2232   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2233   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2234   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2235   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2236   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2237   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2238   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2239   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2240   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2241   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2242   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2243   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2244   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2245   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2246   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2247   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2248   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2249   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2250   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2251   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2252   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2253   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2254   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2255   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2256   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2257   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2258   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2259   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2260   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2261   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2262   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2263   Fixed     Interest In Arrears    26700  26687.08  26,687.08   12.775  12.775       0.5    0   12.275   290.67
2264   Fixed     Interest In Arrears   112000 111932.65 111,932.65     11.8    11.8       0.5    0     11.3  1134.84
2265   Fixed     Interest In Arrears    59720  59689.94  59,689.94     12.6    12.6       0.5    0     12.1   642.01
2266   Fixed     Interest In Arrears    30580  30562.69  30,562.69   12.075  12.075       0.5    0   11.575   316.32
2267   Fixed     Interest In Arrears    28700  28680.41  28,680.41   11.225  11.225       0.5    0   10.725   278.21
2268   Fixed     Interest In Arrears    98000  97913.84  97,913.84    10.05   10.05       0.5    0     9.55   863.65
2269   Fixed     Interest In Arrears   135000 134914.24 134,914.24    11.55   11.55       0.5    0    11.05  1342.05
2270   Fixed     Interest In Arrears    53000  52969.85  52,969.85    12.05   12.05       0.5    0    11.55   547.21
2271   Fixed     Interest In Arrears   125800  125713.7 125,713.70     11.2    11.2       0.5    0     10.7  1217.08
2272   Fixed     Interest In Arrears    38000  37978.51  37,978.51   12.075  12.075       0.5    0   11.575   393.07
2273   Fixed     Interest In Arrears    29980   29964.9  29,964.90     12.6    12.6       0.5    0     12.1    322.3
2274   Fixed     Interest In Arrears    99640  99591.79  99,591.79   12.775  12.775       0.5    0   12.275  1084.73
2275   Fixed     Interest In Arrears    48750  48723.91  48,723.91   12.325  12.325       0.5    0   11.825   513.68
2276   Fixed     Interest In Arrears    57200  57163.06  57,163.06   11.475  11.475       0.5    0   10.975   565.36
2277   Fixed     Interest In Arrears    60400  60370.78  60,370.78   12.775  12.775       0.5    0   12.275   657.54
2278   Fixed     Interest In Arrears    37000  36981.38  36,981.38     12.6    12.6       0.5    0     12.1   397.76
2279   Fixed     Interest In Arrears    17620  17549.59  17,549.59   12.075  12.075       0.5    0   11.575   212.33
2280   Fixed     Interest In Arrears    65000  64976.95  64,976.95   11.025  11.025       0.5    0   10.525   620.24
2281   Fixed     Interest In Arrears    27348  27334.23  27,334.23     12.6    12.6       0.5    0     12.1      294
2282   Fixed     Interest In Arrears    23992  23874.94  23,874.94    9.925   9.925       0.5    0    9.425   256.72
2283   Fixed     Interest In Arrears    45800  45777.84  45,777.84   12.775  12.775       0.5    0   12.275    498.6
2284   Fixed     Interest In Arrears    21200  21097.73  21,097.73    10.05   10.05       0.5    0     9.55   228.47
2285   Fixed     Interest In Arrears    35000  34977.39  34,977.39   11.475  11.475       0.5    0   10.975   345.94
2286   Fixed     Interest In Arrears   171800 171676.64 171,676.64    10.99   10.99       0.5    0    10.49   1634.8
2287   Fixed     Interest In Arrears    50980  50943.47  50,943.47       11      11       0.5    0     10.5    485.5
2288   Fixed     Interest In Arrears    53000  52948.47  52,948.47    9.575   9.575       0.5    0    9.075   448.56
2289   Fixed     Interest In Arrears    35200  35166.84  35,166.84    9.725   9.725       0.5    0    9.225   301.78
2290   Fixed     Interest In Arrears    33200  33183.48  33,183.48    12.65   12.65       0.5    0    12.15    358.2
2291   Fixed     Interest In Arrears    94000  93936.56  93,936.56   11.275  11.275       0.5    0   10.775   914.78
2292   Fixed     Interest In Arrears    30331  30313.51  30,313.51    11.99   11.99       0.5    0    11.49   311.76
2293   Fixed     Interest In Arrears    25980  25966.91  25,966.91     12.6    12.6       0.5    0     12.1    279.3
2294   Fixed     Interest In Arrears    48400  48375.63  48,375.63     12.6    12.6       0.5    0     12.1   520.32
2295   Fixed     Interest In Arrears    47000  46977.24  46,977.24   12.775  12.775       0.5    0   12.275   511.67
2296   Fixed     Interest In Arrears    38000  37972.62  37,972.62   10.975  10.975       0.5    0   10.475   361.17
2297   Fixed     Interest In Arrears    62250   62207.3  62,207.30     11.2    11.2       0.5    0     10.7   602.25
2298   Fixed     Interest In Arrears    23400  23311.06  23,311.06     12.6    12.6       0.5    0     12.1   289.94
2299   Fixed     Interest In Arrears    19990  19912.01  19,912.01   12.325  12.325       0.5    0   11.825   244.11
2300   Fixed     Interest In Arrears    52800  52774.44  52,774.44   12.775  12.775       0.5    0   12.275   574.81
2301   Fixed     Interest In Arrears    86400  86370.67  86,370.67   11.225  11.225       0.5    0   10.725   837.53
2302   Fixed     Interest In Arrears    43750  43709.21  43,709.21    9.775   9.775       0.5    0    9.275   376.69
2303   Fixed     Interest In Arrears    55600  55573.54  55,573.54    12.85   12.85       0.5    0    12.35   608.54
2304   Fixed     Interest In Arrears    60000  59956.76  59,956.76   10.975  10.975       0.5    0   10.475   570.27
2305   Fixed     Interest In Arrears    80000  79961.26  79,961.26    9.575   9.575       0.5    0    9.075   677.07
2306   Fixed     Interest In Arrears    44000  43969.82  43,969.82     11.2    11.2       0.5    0     10.7   425.69
2307   Fixed     Interest In Arrears    45000  44979.77  44,979.77     13.1    13.1       0.5    0     12.6   501.31
2308   Fixed     Interest In Arrears    50000   49965.7  49,965.70     11.2    11.2       0.5    0     10.7   483.74
2309   Fixed     Interest In Arrears    37000   36991.1  36,991.10   12.775  12.775       0.5    0   12.275    402.8
2310   Fixed     Interest In Arrears    53000  52970.01  52,970.01   12.075  12.075       0.5    0   11.575   548.23
2311   Fixed     Interest In Arrears    81300  81259.09  81,259.09     12.6    12.6       0.5    0     12.1      874
2312   Fixed     Interest In Arrears    16000  15920.84  15,920.84    9.775   9.775       0.5    0    9.275   169.75
2313   Fixed     Interest In Arrears    41200   41161.6  41,161.60    9.775   9.775       0.5    0    9.275   354.73
2314   Fixed     Interest In Arrears    29000  28974.51  28,974.51    10.05   10.05       0.5    0     9.55   255.57
2315   Fixed     Interest In Arrears    80000  79945.12  79,945.12     11.2    11.2       0.5    0     10.7   773.98
2316   Fixed     Interest In Arrears    38000  37971.41  37,971.41   10.775  10.775       0.5    0   10.275   355.44
2317   Fixed     Interest In Arrears    69900  69854.61  69,854.61    11.45   11.45       0.5    0    10.95   689.55
2318   Fixed     Interest In Arrears    40500  40477.09  40,477.09   12.075  12.075       0.5    0   11.575   418.93
2319   Fixed     Interest In Arrears   100000  99906.79  99,906.79    9.775   9.775       0.5    0    9.275      861
2320   Fixed     Interest In Arrears    29980   29964.9  29,964.90     12.6    12.6       0.5    0     12.1    322.3

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2263    290.67   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2264   1134.84   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2265    642.01   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2266    316.32   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2267    278.21   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2268    863.65   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2269   1342.05   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2270    547.21   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2271   1217.08   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2272    393.07   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2273     322.3   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2274   1084.73   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2275    513.68   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2276    565.36   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2277    657.54   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2278    397.76   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2279    212.33   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2280    620.24    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2281       294   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2282    256.72   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2283     498.6   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2284    228.47   4/20/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2285    345.94   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2286    1634.8   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2287     485.5   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2288    448.56   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2289    301.78   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2290     358.2    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2291    914.78   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2292    311.76    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2293     279.3   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2294    520.32   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2295    511.67   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2296    361.17   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2297    602.25   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2298    289.94   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2299    244.11   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2300    574.81   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2301    837.53    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2302    376.69   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2303    608.54   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2304    570.27   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2305    677.07   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2306    425.69   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2307    501.31   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2308    483.74   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2309     402.8   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2310    548.23   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2311       874   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2312    169.75   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2313    354.73   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2314    255.57   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2315    773.98   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2316    355.44   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2317    689.55   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2318    418.93   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2319       861   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2320     322.3   4/21/2006  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>
2263   Not a Balloon Loan 30 YR FXD    0      0
2264   Not a Balloon Loan 30 YR FXD    0      0
2265   Not a Balloon Loan 30 YR FXD    0      0
2266   Not a Balloon Loan 30 YR FXD    0      0
2267   Not a Balloon Loan 30 YR FXD    0      0
2268   Not a Balloon Loan 30 YR FXD    0      0
2269   Not a Balloon Loan 30 YR FXD    0      0
2270   Not a Balloon Loan 30 YR FXD    0      0
2271   Not a Balloon Loan 30 YR FXD    0      0
2272   Not a Balloon Loan 30 YR FXD    0      0
2273   Not a Balloon Loan 30 YR FXD    0      0
2274   Not a Balloon Loan 30 YR FXD    0      0
2275   Not a Balloon Loan 30 YR FXD    0      0
2276   Not a Balloon Loan 30 YR FXD    0      0
2277   Not a Balloon Loan 30 YR FXD    0      0
2278   Not a Balloon Loan 30 YR FXD    0      0
2279   Not a Balloon Loan 15 YR FXD    0      0
2280   Not a Balloon Loan 30 YR FXD    0      0
2281   Not a Balloon Loan 30 YR FXD    0      0
2282   Not a Balloon Loan 15 YR FXD    0      0
2283   Not a Balloon Loan 30 YR FXD    0      0
2284   Not a Balloon Loan 15 YR FXD    0      0
2285   Not a Balloon Loan 30 YR FXD    0      0
2286   Not a Balloon Loan 30 YR FXD    0      0
2287   Not a Balloon Loan 30 YR FXD    0      0
2288   Not a Balloon Loan 30 YR FXD    0      0
2289   Not a Balloon Loan 30 YR FXD    0      0
2290   Not a Balloon Loan 30 YR FXD    0      0
2291   Not a Balloon Loan 30 YR FXD    0      0
2292   Not a Balloon Loan 30 YR FXD    0      0
2293   Not a Balloon Loan 30 YR FXD    0      0
2294   Not a Balloon Loan 30 YR FXD    0      0
2295   Not a Balloon Loan 30 YR FXD    0      0
2296   Not a Balloon Loan 30 YR FXD    0      0
2297   Not a Balloon Loan 30 YR FXD    0      0
2298   Not a Balloon Loan 15 YR FXD    0      0
2299   Not a Balloon Loan 15 YR FXD    0      0
2300   Not a Balloon Loan 30 YR FXD    0      0
2301   Not a Balloon Loan 30 YR FXD    0      0
2302   Not a Balloon Loan 30 YR FXD    0      0
2303   Not a Balloon Loan 30 YR FXD    0      0
2304   Not a Balloon Loan 30 YR FXD    0      0
2305   Not a Balloon Loan 30 YR FXD    0      0
2306   Not a Balloon Loan 30 YR FXD    0      0
2307   Not a Balloon Loan 30 YR FXD    0      0
2308   Not a Balloon Loan 30 YR FXD    0      0
2309   Not a Balloon Loan 30 YR FXD    0      0
2310   Not a Balloon Loan 30 YR FXD    0      0
2311   Not a Balloon Loan 30 YR FXD    0      0
2312   Not a Balloon Loan 15 YR FXD    0      0
2313   Not a Balloon Loan 30 YR FXD    0      0
2314   Not a Balloon Loan 30 YR FXD    0      0
2315   Not a Balloon Loan 30 YR FXD    0      0
2316   Not a Balloon Loan 30 YR FXD    0      0
2317   Not a Balloon Loan 30 YR FXD    0      0
2318   Not a Balloon Loan 30 YR FXD    0      0
2319   Not a Balloon Loan 30 YR FXD    0      0
2320   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2263            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2264            0          0       0        0        0        0       0    11.8          0 00/00/0000 00/00/0000
2265            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2266            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2267            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2268            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2269            0          0       0        0        0        0       0   11.55          0 00/00/0000 00/00/0000
2270            0          0       0        0        0        0       0   12.05          0 00/00/0000 00/00/0000
2271            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2272            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2273            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2274            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2275            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2276            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2277            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2278            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2279            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2280            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2281            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2282            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2283            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2284            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2285            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2286            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2287            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2288            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
2289            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
2290            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
2291            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
2292            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2293            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2294            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2295            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2296            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2297            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2298            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2299            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2300            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2301            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2302            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2303            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2304            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2305            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
2306            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2307            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
2308            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2309            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2310            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2311            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2312            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2313            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2314            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2315            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2316            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2317            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2318            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2319            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2320            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2263   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   106800
2264   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   448000
2265   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   238877
2266   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   122320
2267   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   114800
2268   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   392000
2269   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   540000
2270   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   212000
2271   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   503200
2272   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   152000
2273   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   119920
2274   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   398560
2275   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   276250
2276   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   228800
2277   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   241600
2278   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148000
2279   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    70480
2280   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   260000
2281   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   154972
2282   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    95968
2283   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   183200
2284   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    84800
2285   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   140000
2286   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   687200
2287   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   203920
2288   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212000
2289   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   140800
2290   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   132800
2291   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   376000
2292   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   121323
2293   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   103920
2294   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   193600
2295   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   188000
2296   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152000
2297   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   332000
2298   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    93600
2299   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   179910
2300   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   211200
2301   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   345600
2302   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   175000
2303   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   222400
2304   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   320000
2305   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   640000
2306   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   176000
2307   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180000
2308   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   200000
2309   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   148000
2310   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212000
2311   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   325200
2312   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   144000
2313   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   164800
2314   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   116000
2315   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   320000
2316   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152000
2317   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   279600
2318   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   229500
2319   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   400000
2320   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   119920

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2263         0       20      100    133500         0
2264         0       20      100    560000         0
2265         0       20      100    298597         0
2266         0       20      100    152900         0
2267         0       20      100    143500         0
2268         0       20      100    490000         0
2269         0       20      100    675000         0
2270         0       20      100    265000         0
2271         0       20      100    629000         0
2272         0       20      100    190000         0
2273         0       20      100    149900         0
2274         0       20      100    498200         0
2275         0       15      100    325000         0
2276         0       20      100    286000         0
2277         0       20      100    302000         0
2278         0       20      100    185000         0
2279         0       20      100     88100         0
2280         0       20      100    325000         0
2281         0       15      100    182320         0
2282         0       20      100    119960         0
2283         0       20      100    229000         0
2284         0       20      100    106000         0
2285         0       20      100    175000         0
2286         0       20      100    859000         0
2287         0       20      100    254900         0
2288         0       20      100    265000         0
2289         0       20      100    176000         0
2290         0       20      100    166000         0
2291         0       20      100    470000         0
2292         0       20      100    151654         0
2293         0       20      100    129900         0
2294         0       20      100    242000         0
2295         0       20      100    235000         0
2296         0       20      100    190000         0
2297         0       15       95    415000         0
2298         0       20      100    117000         0
2299         0       10      100    199900         0
2300         0       20      100    264000         0
2301         0       20      100    432000         0
2302         0       20      100    218750         0
2303         0       20      100    278000         0
2304         0       15       95    400000         0
2305         0       10       90    800000         0
2306         0       20      100    220000         0
2307         0       20      100    225000         0
2308         0       20      100    250000         0
2309         0       20      100    185000         0
2310         0       20      100    265000         0
2311         0       20      100    406500         0
2312         0       10      100    160000         0
2313         0       20      100    206000         0
2314         0       20      100    145000         0
2315         0       20      100    400000         0
2316         0       20      100    190000         0
2317         0       20      100    349500         0
2318         0       15      100    270000         0
2319         0       20      100    500000         0
2320         0       20      100    149900         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2263      133500 No MI       0                      Single Family     1 FORT MYERS              FL 33903   622     0 35.94
2264           0 No MI       0                      Single Family     1 ST PETERSBURG           FL 33713   636     0 36.59
2265      298597 No MI       0                      Single Family     1 CONYERS                 GA 30013   582     0 49.87
2266      152900 No MI       0                      Single Family     1 LOGANVILLE              GA 30052   601     0 42.47
2267      143500 No MI       0                      Single Family     1 CONYERS                 GA 30094   629     0 48.13
2268           0 No MI       0                      Single Family     1 PORT JEFFERSON          NY 11776   648     0 44.23
2269      675000 No MI       0                      Single Family     1 MIAMI                   FL 33175   694     0 49.66
2270      265000 No MI       0                      Single Family     1 DACULA                  GA 30019   639     0 41.36
2271      629000 No MI       0                      Single Family     1 ROUND HILL              VA 20141   653     0 45.36
2272      190000 No MI       0                      Single Family     1 LILBURN                 GA 30047   613     0  48.6
2273      149900 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30044   582     0 49.59
2274      498200 No MI       0                      Two Family        2 STATEN ISLAND           NY 10308   638     0 39.84
2275      325000 No MI       0                      Single Family     1 TAMPA                   FL 33647   602     0 47.16
2276      286000 No MI       0                      Three Family      3 PATERSON                NJ  7522   621     0  14.5
2277      302000 No MI       0                      Single Family     1 LAKE WORTH              FL 33463   634     0 43.94
2278      185000 No MI       0                      Single Family     1 MIAMI                   FL 33157   581     0 48.58
2279       88100 No MI       0                      Single Family     1 SIMS                    NC 27880   606     0 42.57
2280      325000 No MI       0                      Two Family        2 PATERSON                NJ  7502   685     0 45.08
2281      182320 No MI       0                      Single Family     1 ZEPHYRHILLS             FL 33542   589     0 27.49
2282      119960 No MI       0                      Single Family     1 CHARLOTTE               NC 28227   676     0 43.45
2283      229000 No MI       0                      Single Family     1 MARGATE                 FL 33063   630     0 38.42
2284           0 No MI       0                      Single Family     1 CHICKAMAUGA             GA 30707   658     0 29.08
2285      175000 No MI       0                      Single Family     1 OPA LOCKA               FL 33056   638     0 44.66
2286      859000 No MI       0                      Single Family     1 BOWIE                   MD 20721   622     0 18.32
2287      254900 No MI       0                      Condomimium       1 BOSTON                  MA  2125   640     0 42.52
2288      265000 No MI       0                      Single Family     1 TAMARAC                 FL 33321   732     0 44.91
2289      176000 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   669     0 49.97
2290           0 No MI       0                      Single Family     1 ALBUQUERQUE             NM 87111   597     0 38.54
2291      470000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11580   676     0  45.8
2292      151654 No MI       0                      Single Family     1 CHARLOTTE               NC 28262   580     0 39.46
2293      129900 No MI       0                      Single Family     1 COVINGTON               GA 30016   581     0 45.69
2294      242000 No MI       0                      Single Family     1 MIAMI                   FL 33032   594     0 33.25
2295      235000 No MI       0                      Condomimium       1 DORAL                   FL 33166   636     0 40.77
2296      190000 No MI       0                      Single Family     1 KISSIMMEE               FL 34759   670     0 43.13
2297           0 No MI       0                      Single Family     1 BOWIE                   MD 20716   651     0 37.49
2298      117000 No MI       0                      Single Family     1 SUMTER                  SC 29150   597     0 42.91
2299      199900 No MI       0                      Single Family     1 ORLANDO                 FL 32810   606     0 41.89
2300      264000 No MI       0                      Single Family     1 POMPANO BEACH           FL 33064   625     0 42.97
2301           0 No MI       0                      Single Family     1 SAINT CLOUD             FL 34771   663     0 46.77
2302      218750 No MI       0                      Single Family     1 CRYSTAL                 MN 55428   698     0 42.02
2303      278000 No MI       0                      Single Family     1 WASHINGTON              DC 20019   592     0 49.01
2304      400000 No MI       0                      Single Family     1 HIALEAH                 FL 33015   660     0 45.11
2305      800000 No MI       0                      Condomimium       1 MIAMI BEACH             FL 33141   686     0 37.25
2306           0 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30044   648     0 49.55
2307      225000 No MI       0                      Single Family     1 SUITLAND                MD 20746   580     0 46.24
2308      250000 No MI       0                      Single Family     1 BOYNTON BEACH           FL 33426   642     0 45.46
2309      185000 No MI       0                      Single Family     1 SEBRING                 FL 33872   629     0  36.2
2310      265000 No MI       0                      Single Family     1 WINTER SPRINGS          FL 32708   605     0 43.91
2311      406500 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30087   586     0 43.81
2312      160000 No MI       0                      Condomimium       1 HYATTSVILLE             MD 20783   704     0 43.07
2313      206000 No MI       0                      Single Family     1 ATLANTA                 GA 30315   708     0 22.98
2314           0 No MI       0                      Single Family     1 CHESTERFIELD            VA 23832   651     0 45.88
2315      400000 No MI       0                      Single Family     1 WASHINGTON              DC 20001   645     0  48.3
2316      190000 No MI       0                      Single Family     1 TAMARAC                 FL 33319   709     0  49.3
2317           0 No MI       0                      Two Family        2 PATERSON                NJ  7501   650     0 41.05
2318           0 No MI       0                      Condomimium       1 HIALEAH GARDENS         FL 33018   616     0 18.28
2319           0 No MI       0                      Single Family     1 LAKE WORTH              FL 33467   712     0  8.01
2320      149900 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30045   588     0 44.33

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2263   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2264   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2265   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2266   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2267   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2268   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2269   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2270   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2271   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2272   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2273   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2274   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2275   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2276   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2277   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2278   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2279   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2280   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2281   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2282   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2283   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2284   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2285   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2286   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2287   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2288   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2289   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2290   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2291   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2292   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2293   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2294   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2295   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2296   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2297   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2298   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2299   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2300   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2301   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2302   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2303   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2304   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2305   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2306   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2307   Wholesale         XTA   Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2308   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2309   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2310   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2311   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2312   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2313   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2314   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2315   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2316   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2317   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2318   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2319   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2320   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2321   Fixed     Interest In Arrears    65000  64961.55  64,961.55   11.875  11.875       0.5    0   11.375   662.36
2322   Fixed     Interest In Arrears   113200 113114.84 113,114.84   10.775  10.775       0.5    0   10.275  1058.83
2323   Fixed     Interest In Arrears    57000  56987.04  56,987.04   13.025  13.025       0.5    0   12.525   631.65
2324   Fixed     Interest In Arrears    51000  50950.42  50,950.42    9.575   9.575       0.5    0    9.075   431.63
2325   Fixed     Interest In Arrears    68000  67953.61  67,953.61   11.225  11.225       0.5    0   10.725   659.17
2326   Fixed     Interest In Arrears    67800  67767.73  67,767.73    12.85   12.85       0.5    0    12.35   742.07
2327   Fixed     Interest In Arrears    19000  18928.47  18,928.47     12.7    12.7       0.5    0     12.2   236.66
2328   Fixed     Interest In Arrears    21950   21765.9  21,765.90     12.7    12.7       0.5    0     12.2   323.87
2329   Fixed     Interest In Arrears    54000  53972.82  53,972.82     12.6    12.6       0.5    0     12.1   580.52
2330   Fixed     Interest In Arrears    78000  77982.26  77,982.26   13.025  13.025       0.5    0   12.525   864.37
2331   Fixed     Interest In Arrears    21650  21563.49  21,563.49   12.075  12.075       0.5    0   11.575   260.89
2332   Fixed     Interest In Arrears    27240  27226.29  27,226.29     12.6    12.6       0.5    0     12.1   292.84
2333   Fixed     Interest In Arrears    58300  58277.51  58,277.51   13.775  13.775       0.5    0   13.275   680.42
2334   Fixed     Interest In Arrears    30000  29990.36  29,990.36   11.475  11.475       0.5    0   10.975   296.52
2335   Fixed     Interest In Arrears    28500  28485.97  28,485.97     12.7    12.7       0.5    0     12.2    308.6
2336   Fixed     Interest In Arrears    57000  56958.94  56,958.94   10.975  10.975       0.5    0   10.475   541.75
2337   Fixed     Interest In Arrears    17900  17811.46  17,811.46    9.775   9.775       0.5    0    9.275    189.9
2338   Fixed     Interest In Arrears    19200   19123.3  19,123.30   12.075  12.075       0.5    0   11.575   231.36
2339   Fixed     Interest In Arrears    82000   81951.5  81,951.50   11.875  11.875       0.5    0   11.375   835.59
2340   Fixed     Interest In Arrears    22800  22713.33  22,713.33     12.6    12.6       0.5    0     12.1   282.51
2341   Fixed     Interest In Arrears    38400  38386.96  38,386.96   11.225  11.225       0.5    0   10.725   372.24
2342   Fixed     Interest In Arrears    86400  86346.88  86,346.88     11.7    11.7       0.5    0     11.2   868.83
2343   Fixed     Interest In Arrears    77000  76957.63  76,957.63     12.2    12.2       0.5    0     11.7   803.91
2344   Fixed     Interest In Arrears    52398  52366.32  52,366.32   11.775  11.775       0.5    0   11.275   529.92
2345   Fixed     Interest In Arrears    26980  26966.41  26,966.41     12.6    12.6       0.5    0     12.1   290.05
2346   Fixed     Interest In Arrears    76000  75950.91  75,950.91   11.475  11.475       0.5    0   10.975   751.18
2347   Fixed     Interest In Arrears    63500  63475.03  63,475.03    10.55   10.55       0.5    0    10.05   583.24
2348   Fixed     Interest In Arrears    26600  26586.61  26,586.61     12.6    12.6       0.5    0     12.1   285.96
2349   Fixed     Interest In Arrears    41800  41771.31  41,771.31     11.2    11.2       0.5    0     10.7   404.41
2350   Fixed     Interest In Arrears    65000  64978.99  64,978.99    11.45   11.45       0.5    0    10.95   641.22
2351   Fixed     Interest In Arrears    47200  47177.16  47,177.16   12.775  12.775       0.5    0   12.275   513.84
2352   Fixed     Interest In Arrears    58400  58379.06  58,379.06   10.975  10.975       0.5    0   10.475   555.06
2353   Fixed     Interest In Arrears    46050  46023.95  46,023.95   12.075  12.075       0.5    0   11.575   476.34
2354   Fixed     Interest In Arrears    34223     34212  34,212.00   11.475  11.475       0.5    0   10.975   338.26
2355   Fixed     Interest In Arrears    29873  29858.55  29,858.55   12.775  12.775       0.5    0   12.275   325.21
2356   Fixed     Interest In Arrears    36500  36476.29  36,476.29    11.45   11.45       0.5    0    10.95   360.07
2357   Fixed     Interest In Arrears    37980   37958.5  37,958.50   12.075  12.075       0.5    0   11.575   392.87
2358   Fixed     Interest In Arrears    77000  76944.53  76,944.53   10.975  10.975       0.5    0   10.475   731.84
2359   Fixed     Interest In Arrears    43980  43953.97  43,953.97    11.87   11.87       0.5    0    11.37   447.99
2360   Fixed     Interest In Arrears    35980  35961.89  35,961.89     12.6    12.6       0.5    0     12.1    386.8
2361   Fixed     Interest In Arrears    52000  51982.35  51,982.35   11.225  11.225       0.5    0   10.725   504.07
2362   Fixed     Interest In Arrears   105000 104924.02 104,924.02   10.955  10.955       0.5    0   10.455   996.38
2363   Fixed     Interest In Arrears    70600  70559.16  70,559.16   11.975  11.975       0.5    0   11.475   724.85
2364   Fixed     Interest In Arrears    30400  30382.79  30,382.79   12.075  12.075       0.5    0   11.575   314.46
2365   Fixed     Interest In Arrears    93000  92939.94  92,939.94   11.475  11.475       0.5    0   10.975    919.2
2366   Fixed     Interest In Arrears    72980  72937.93  72,937.93    11.99   11.99       0.5    0    11.49   750.12
2367   Fixed     Interest In Arrears    41400  41367.47  41,367.47   10.575  10.575       0.5    0   10.075   381.03
2368   Fixed     Interest In Arrears    62000   61968.8  61,968.80     12.6    12.6       0.5    0     12.1   666.52
2369   Fixed     Interest In Arrears    27998  27990.99  27,990.99     12.6    12.6       0.5    0     12.1   300.99
2370   Fixed     Interest In Arrears    59998  59977.51  59,977.51     11.2    11.2       0.5    0     10.7   580.47
2371   Fixed     Interest In Arrears    21000  20896.12  20,896.12    9.775   9.775       0.5    0    9.275   222.79
2372   Fixed     Interest In Arrears    32000   31983.9  31,983.90     12.6    12.6       0.5    0     12.1   344.01
2373   Fixed     Interest In Arrears    58000  57948.73  57,948.73   10.025  10.025       0.5    0    9.525   510.07
2374   Fixed     Interest In Arrears    57600  57567.42  57,567.42   12.075  12.075       0.5    0   11.575   595.81
2375   Fixed     Interest In Arrears    36400  36375.03  36,375.03     11.2    11.2       0.5    0     10.7   352.16
2376   Fixed     Interest In Arrears   122000 121934.71 121,934.71   12.325  12.325       0.5    0   11.825  1285.52
2377   Fixed     Interest In Arrears    29250  29201.97  29,201.97     12.7    12.7       0.5    0     12.2   316.72
2378   Fixed     Interest In Arrears    50000  49953.39  49,953.39    9.775   9.775       0.5    0    9.275    430.5

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2321    662.36   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2322   1058.83   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2323    631.65    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2324    431.63   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2325    659.17   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2326    742.07   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2327    236.66   4/18/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2328    323.87   4/14/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120        0
2329    580.52   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2330    864.37    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2331    260.89    5/2/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2332    292.84   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2333    680.42   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2334    296.52    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2335     308.6   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2336    541.75   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2337     189.9   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2338    231.36   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2339    835.59   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2340    282.51   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2341    372.24   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2342    868.83   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2343    803.91   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2344    529.92   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2345    290.05   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2346    751.18   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2347    583.24    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2348    285.96   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2349    404.41   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2350    641.22    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2351    513.84   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2352    555.06   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2353    476.34   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2354    338.26   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2355    325.21   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2356    360.07   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2357    392.87   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2358    731.84   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2359    447.99   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2360     386.8    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2361    504.07    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2362    996.38   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2363    724.85   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2364    314.46   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2365     919.2   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2366    750.12   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2367    381.03   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2368    666.52   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2369    300.99   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2370    580.47   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2371    222.79   4/19/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2372    344.01   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2373    510.07   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2374    595.81   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2375    352.16   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2376   1285.52   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2377    316.72   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2378     430.5   4/24/2006  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>
2321   Not a Balloon Loan 30 YR FXD    0      0
2322   Not a Balloon Loan 30 YR FXD    0      0
2323   Not a Balloon Loan 30 YR FXD    0      0
2324   Not a Balloon Loan 30 YR FXD    0      0
2325   Not a Balloon Loan 30 YR FXD    0      0
2326   Not a Balloon Loan 30 YR FXD    0      0
2327   Not a Balloon Loan 15 YR FXD    0      0
2328   Not a Balloon Loan 10 YR FXD    0      0
2329   Not a Balloon Loan 30 YR FXD    0      0
2330   Not a Balloon Loan 30 YR FXD    0      0
2331   Not a Balloon Loan 15 YR FXD    0      0
2332   Not a Balloon Loan 30 YR FXD    0      0
2333   Not a Balloon Loan 30 YR FXD    0      0
2334   Not a Balloon Loan 30 YR FXD    0      0
2335   Not a Balloon Loan 30 YR FXD    0      0
2336   Not a Balloon Loan 30 YR FXD    0      0
2337   Not a Balloon Loan 15 YR FXD    0      0
2338   Not a Balloon Loan 15 YR FXD    0      0
2339   Not a Balloon Loan 30 YR FXD    0      0
2340   Not a Balloon Loan 15 YR FXD    0      0
2341   Not a Balloon Loan 30 YR FXD    0      0
2342   Not a Balloon Loan 30 YR FXD    0      0
2343   Not a Balloon Loan 30 YR FXD    0      0
2344   Not a Balloon Loan 30 YR FXD    0      0
2345   Not a Balloon Loan 30 YR FXD    0      0
2346   Not a Balloon Loan 30 YR FXD    0      0
2347   Not a Balloon Loan 30 YR FXD    0      0
2348   Not a Balloon Loan 30 YR FXD    0      0
2349   Not a Balloon Loan 30 YR FXD    0      0
2350   Not a Balloon Loan 30 YR FXD    0      0
2351   Not a Balloon Loan 30 YR FXD    0      0
2352   Not a Balloon Loan 30 YR FXD    0      0
2353   Not a Balloon Loan 30 YR FXD    0      0
2354   Not a Balloon Loan 30 YR FXD    0      0
2355   Not a Balloon Loan 30 YR FXD    0      0
2356   Not a Balloon Loan 30 YR FXD    0      0
2357   Not a Balloon Loan 30 YR FXD    0      0
2358   Not a Balloon Loan 30 YR FXD    0      0
2359   Not a Balloon Loan 30 YR FXD    0      0
2360   Not a Balloon Loan 30 YR FXD    0      0
2361   Not a Balloon Loan 30 YR FXD    0      0
2362   Not a Balloon Loan 30 YR FXD    0      0
2363   Not a Balloon Loan 30 YR FXD    0      0
2364   Not a Balloon Loan 30 YR FXD    0      0
2365   Not a Balloon Loan 30 YR FXD    0      0
2366   Not a Balloon Loan 30 YR FXD    0      0
2367   Not a Balloon Loan 30 YR FXD    0      0
2368   Not a Balloon Loan 30 YR FXD    0      0
2369   Not a Balloon Loan 30 YR FXD    0      0
2370   Not a Balloon Loan 30 YR FXD    0      0
2371   Not a Balloon Loan 15 YR FXD    0      0
2372   Not a Balloon Loan 30 YR FXD    0      0
2373   Not a Balloon Loan 30 YR FXD    0      0
2374   Not a Balloon Loan 30 YR FXD    0      0
2375   Not a Balloon Loan 30 YR FXD    0      0
2376   Not a Balloon Loan 30 YR FXD    0      0
2377   Not a Balloon Loan 30 YR FXD    0      0
2378   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2321            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2322            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2323            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2324            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
2325            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2326            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2327            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2328            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2329            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2330            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2331            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2332            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2333            0          0       0        0        0        0       0  13.775          0 00/00/0000 00/00/0000
2334            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2335            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2336            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2337            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2338            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2339            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2340            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2341            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2342            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
2343            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
2344            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
2345            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2346            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2347            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
2348            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2349            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2350            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2351            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2352            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2353            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2354            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2355            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2356            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2357            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2358            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2359            0          0       0        0        0        0       0   11.87          0 00/00/0000 00/00/0000
2360            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2361            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2362            0          0       0        0        0        0       0  10.955          0 00/00/0000 00/00/0000
2363            0          0       0        0        0        0       0  11.975          0 00/00/0000 00/00/0000
2364            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2365            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2366            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2367            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
2368            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2369            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2370            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2371            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2372            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2373            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
2374            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2375            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2376            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2377            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2378            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                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2321   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   260000
2322   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   452800
2323   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   228000
2324   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   204000
2325   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   272000
2326   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   271200
2327   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   342000
2328   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   395100
2329   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   216000
2330   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   312000
2331   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    86600
2332   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   108960
2333   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   233200
2334   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
2335   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   513000
2336   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228000
2337   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   161100
2338   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    76800
2339   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   328000
2340   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    91200
2341   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   153600
2342   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   345600
2343   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   308000
2344   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   209592
2345   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107920
2346   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   304000
2347   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   254200
2348   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   106400
2349   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   167200
2350   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   260000
2351   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188800
2352   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   233600
2353   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   245600
2354   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   136893
2355   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   119492
2356   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   146000
2357   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   151920
2358   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   308000
2359   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   175920
2360   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   143920
2361   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   208000
2362   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   420000
2363   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   282400
2364   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   121600
2365   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   372000
2366   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   291920
2367   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   165600
2368   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   248000
2369   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   111992
2370   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   239992
2371   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    84000
2372   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   128000
2373   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232000
2374   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   230400
2375   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   145600
2376   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   488000
2377   00/00/0000 00/00/0000       0 Purchase         Full          Second Home          2   526500
2378   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2321         0       20      100    325000         0
2322         0       20      100    566000         0
2323         0       20      100    285000         0
2324         0       20      100    255000         0
2325         0       20      100    340000         0
2326         0       20      100    339000         0
2327         0        5       95    380000         0
2328         0        5       95    439000         0
2329         0       20      100    270000         0
2330         0       20      100    390000         0
2331         0       20      100    108250         0
2332         0       20      100    136200         0
2333         0       20      100    291500         0
2334         0       20      100    150000         0
2335         0        5       95    570000         0
2336         0       20      100    285000         0
2337         0       10      100    179000         0
2338         0       20      100     96000         0
2339         0       20      100    410000         0
2340         0       20      100    114000         0
2341         0       20      100    192000         0
2342         0       20      100    432000         0
2343         0       20      100    385000         0
2344         0       20      100    261990         0
2345         0       20      100    134900         0
2346         0       20      100    380000         0
2347         0    19.98    99.98    317755         0
2348         0       20      100    133000         0
2349         0       20      100    209000         0
2350         0       20      100    325000         0
2351         0       20      100    236000         0
2352         0       20      100    292000         0
2353         0       15       95    307000         0
2354         0       20      100    171117         0
2355         0       20      100    149365         0
2356         0       20      100    182500         0
2357         0       20      100    189900         0
2358         0       20      100    385000         0
2359         0       20      100    219900         0
2360         0       20      100    179900         0
2361         0       20      100    260000         0
2362         0       20      100    525000         0
2363         0       20      100    353000         0
2364         0       20      100    152000         0
2365         0       20      100    465000         0
2366         0       20      100    364900         0
2367         0       20      100    207000         0
2368         0       20      100    310000         0
2369         0       20      100    139990         0
2370         0       20      100    299990         0
2371         0       20      100    105000         0
2372         0       20      100    160000         0
2373         0       20      100    290000         0
2374         0       20      100    288000         0
2375         0       20      100    182000         0
2376         0       20      100    610000         0
2377         0        5       95    585000         0
2378         0       20      100    250000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2321      325000 No MI       0                      Single Family     1 GREENACRES              FL 33413   615     0 43.04
2322           0 No MI       0                      Two Family        2 RICHMOND HILL           NY 11419   688     0 48.18
2323           0 No MI       0                      Single Family     1 WILLINGBORO             NJ  8046   621     0 43.35
2324      255000 No MI       0                      Single Family     1 OWINGS MILLS            MD 21117   715     0 45.25
2325      340000 No MI       0                      Single Family     1 COVINGTON               GA 30014   622     0 38.18
2326      339000 No MI       0                      Single Family     1 CAPE CORAL              FL 33993   586     0 36.66
2327      380000 No MI       0                      Single Family     1 DELTONA                 FL 32725   610     0 46.87
2328           0 No MI       0                      Single Family     1 ESSEX                   MD 21221   648     0  8.16
2329      270000 No MI       0                      Single Family     1 BOWIE                   MD 20716   592     0 43.25
2330      390000 No MI       0                      Single Family     1 CLIFTON                 NJ  7011   625     0 48.28
2331      108250 No MI       0                      Single Family     1 JONESBORO               GA 30238   608     0 45.54
2332      136200 No MI       0                      Single Family     1 POWDER SPRINGS          GA 30127   581     0 40.72
2333      291500 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   625     0 49.86
2334      150000 No MI       0                      Single Family     1 EDGEWOOD                MD 21040   636     0 42.08
2335      575000 No MI       0                      Three Family      3 BROOKLYN                NY 11212   653     0 47.86
2336      285000 No MI       0                      Two Family        2 MIAMI                   FL 33142   660     0 39.32
2337      179000 No MI       0                      Single Family     1 WILMINGTON              DE 19805   743     0 34.37
2338       96000 No MI       0                      Single Family     1 SPRINGFIELD             MA  1109   600     0    50
2339           0 No MI       0                      Single Family     1 VALRICO                 FL 33594   613     0 49.21
2340      114000 No MI       0                      Single Family     1 DUNCAN                  SC 29334   595     0 49.97
2341      192000 No MI       0                      Single Family     1 NORTH PORT              FL 34286   621     0 33.18
2342      432000 No MI       0                      Three Family      3 PATERSON                NJ  7522   695     0 39.37
2343      385000 No MI       0                      Single Family     1 WAKE FOREST             NC 27587   582     0 37.49
2344      261990 No MI       0                      Single Family     1 MIAMI                   FL 33189   684     0 34.94
2345      134900 No MI       0                      Condomimium       1 JACKSONVILLE            FL 32257   581     0 39.97
2346           0 No MI       0                      Single Family     1 FREDERICK               MD 21702   629     0 16.49
2347      317755 No MI       0                      Single Family     1 VALLEY STREAM           NY 11580   644     0  44.9
2348      133000 No MI       0                      Single Family     1 PORTSMOUTH              VA 23704   580     0 43.42
2349           0 No MI       0                      Condomimium       1 MIAMI                   FL 33179   640     0 48.99
2350      325000 No MI       0                      Two Family        2 NEWARK                  NJ  7107   658     0 44.72
2351      236000 No MI       0                      Single Family     1 ST PETERSBURG           FL 33703   634     0 48.91
2352      292000 No MI       0                      Single Family     1 WASHINGTON              DC 20002   679     0 42.98
2353           0 No MI       0                      Single Family     1 NORTH MIAMI             FL 33179   610     0 48.05
2354      171117 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   631     0  40.4
2355      149365 No MI       0                      Single Family     1 MCLEANSVILLE            NC 27301   624     0 49.87
2356      182500 No MI       0                      Single Family     1 SOPHIA                  NC 27350   619     0 30.36
2357      189900 No MI       0                      Single Family     1 TAMPA                   FL 33604   608     0 48.32
2358      385000 No MI       0                      Single Family     1 MONTCLAIR               CA 91763   669     0 40.39
2359      219900 No MI       0                      Single Family     1 LOCUST GROVE            GA 30248   605     0  48.9
2360      179900 No MI       0                      Single Family     1 HUDSON                  FL 34669   587     0 43.08
2361      260000 No MI       0                      Single Family     1 JERSEY CITY             NJ  7306   670     0 26.73
2362      525000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   662     0 34.26
2363      353000 No MI       0                      Single Family     1 WESLEY CHAPEL           FL 33544   671     0 45.66
2364      152000 No MI       0                      Single Family     1 CHARLOTE                NC 28226   603     0 44.58
2365           0 No MI       0                      Single Family     1 SEVERN                  MD 21144   635     0 47.13
2366      364900 No MI       0                      Single Family     1 NORTH PORT              FL 34286   595     0 16.94
2367      207000 No MI       0                      Single Family     1 BROOKLYN                MN 55428   665     0 48.19
2368           0 No MI       0                      Single Family     1 TAMPA                   FL 33634   580     0 39.42
2369      139990 No MI       0                      Single Family     1 COVINGTON               GA 30016   583     0  40.3
2370      299990 No MI       0                      Single Family     1 DORAL                   FL 33178   649     0 48.02
2371      105000 No MI       0                      Condomimium       1 LAUDERHILL              FL 33313   738     0 49.02
2372      165000 No MI       0                      Single Family     1 TAMPA                   FL 33610   590     0 44.36
2373      290000 No MI       0                      Single Family     1 PATERSON                NJ  7503   688     0 48.09
2374      288000 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   600     0 37.69
2375           0 No MI       0                      Single Family     1 BALTIMORE               MD 21218   651     0 42.04
2376      610000 No MI       0                      Single Family     1 WASHINGTON              DC 20018   603     0 45.31
2377      585000 No MI       0                      Single Family     1 LAND O LAKES            FL 34639   611     0 48.85
2378      250000 No MI       0                      Single Family     1 ORLANDO                 FL 32837   693     0 48.38

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2321   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2322   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2323   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2324   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2325   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2326   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2327   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2328   Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2329   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2330   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2331   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2332   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2333   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2334   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2335   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2336   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2337   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2338   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2339   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2340   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2341   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2342   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2343   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2344   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2345   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2346   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2347   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2348   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2349   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2350   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2351   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2352   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2353   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2354   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2355   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2356   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2357   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2358   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2359   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2360   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2361   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2362   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2363   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2364   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2365   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2366   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2367   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2368   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2369   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2370   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2371   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2372   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2373   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2374   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2375   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2376   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2377   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2378   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2379   Fixed     Interest In Arrears    62000  61978.95  61,978.95   11.225  11.225       0.5    0   10.725   601.01
2380   Fixed     Interest In Arrears    38600  38577.75  38,577.75    11.99   11.99       0.5    0    11.49   396.75
2381   Fixed     Interest In Arrears    27580  27566.11  27,566.11     12.6    12.6       0.5    0     12.1    296.5
2382   Fixed     Interest In Arrears    94000  93954.52  93,954.52   12.775  12.775       0.5    0   12.275  1023.33
2383   Fixed     Interest In Arrears    27750  27737.05  27,737.05     9.75    9.75       0.5    0     9.25   238.42
2384   Fixed     Interest In Arrears    52000  51962.75  51,962.75       11      11       0.5    0     10.5   495.21
2385   Fixed     Interest In Arrears   102000 101967.04 101,967.04    11.45   11.45       0.5    0    10.95  1006.21
2386   Fixed     Interest In Arrears    22020   21883.4  21,883.40   11.875  11.875       0.5    0   11.375   262.51
2387   Fixed     Interest In Arrears    31000  30991.27  30,991.27   12.075  12.075       0.5    0   11.575   320.67
2388   Fixed     Interest In Arrears    45580  45557.94  45,557.94   12.775  12.775       0.5    0   12.275   496.21
2389   Fixed     Interest In Arrears    18352  18263.47  18,263.47    10.05   10.05       0.5    0     9.55   197.78
2390   Fixed     Interest In Arrears    43600  43560.64  43,560.64    9.925   9.925       0.5    0    9.425   380.21
2391   Fixed     Interest In Arrears    30600  30592.34  30,592.34     12.6    12.6       0.5    0     12.1   328.96
2392   Fixed     Interest In Arrears    52400  52385.25  52,385.25   12.075  12.075       0.5    0   11.575   542.03
2393   Fixed     Interest In Arrears    21250  21169.99  21,169.99     12.7    12.7       0.5    0     12.2   264.69
2394   Fixed     Interest In Arrears    66300  66262.48  66,262.48   12.075  12.075       0.5    0   11.575   685.81
2395   Fixed     Interest In Arrears    52000  51960.88  51,960.88   10.775  10.775       0.5    0   10.275   486.39
2396   Fixed     Interest In Arrears    15525  15494.14  15,494.14   12.075  12.075       0.5    0   11.575   187.08
2397   Fixed     Interest In Arrears    37800  37764.76  37,764.76    9.775   9.775       0.5    0    9.275   325.46
2398   Fixed     Interest In Arrears    61303  61276.16  61,276.16    10.05   10.05       0.5    0     9.55   540.25
2399   Fixed     Interest In Arrears    87600  87555.91  87,555.91     12.6    12.6       0.5    0     12.1   941.73
2400   Fixed     Interest In Arrears    48000  47976.38  47,976.38     12.7    12.7       0.5    0     12.2   519.75
2401   Fixed     Interest In Arrears    28100  28086.31  28,086.31    12.75   12.75       0.5    0    12.25   305.37
2402   Fixed     Interest In Arrears    44500  44481.52  44,481.52    13.45   13.45       0.5    0    12.95   507.96
2403   Fixed     Interest In Arrears    64000  63984.59  63,984.59   12.775  12.775       0.5    0   12.275   696.74
2404   Fixed     Interest In Arrears    65980  65942.66  65,942.66   12.075  12.075       0.5    0   11.575    682.5
2405   Fixed     Interest In Arrears    40000  39985.81  39,985.81   11.025  11.025       0.5    0   10.525   381.69
2406   Fixed     Interest In Arrears    18450  18376.27  18,376.27   12.075  12.075       0.5    0   11.575   222.33
2407   Fixed     Interest In Arrears    88400  88320.19  88,320.19    9.925   9.925       0.5    0    9.425   770.88
2408   Fixed     Interest In Arrears    24000  23904.12  23,904.12   12.075  12.075       0.5    0   11.575    289.2
2409   Fixed     Interest In Arrears    58000  57981.26  57,981.26    11.45   11.45       0.5    0    10.95   572.16
2410   Fixed     Interest In Arrears    35250  35241.52  35,241.52   12.775  12.775       0.5    0   12.275   383.75
2411   Fixed     Interest In Arrears    37000  36987.36  36,987.36     11.2    11.2       0.5    0     10.7   357.97
2412   Fixed     Interest In Arrears    17220  17154.54  17,154.54     12.6    12.6       0.5    0     12.1   213.37
2413   Fixed     Interest In Arrears    31800  31786.08  31,786.08    10.05   10.05       0.5    0     9.55   280.25
2414   Fixed     Interest In Arrears    72000  71983.62  71,983.62   13.025  13.025       0.5    0   12.525   797.88
2415   Fixed     Interest In Arrears    82400  82355.91  82,355.91   12.325  12.325       0.5    0   11.825   868.25
2416   Fixed     Interest In Arrears    39000  38986.75  38,986.75   11.225  11.225       0.5    0   10.725   378.06
2417   Fixed     Interest In Arrears    51000  50987.73  50,987.73   12.775  12.775       0.5    0   12.275   555.21
2418   Fixed     Interest In Arrears    45000  44970.78  44,970.78    11.45   11.45       0.5    0    10.95   443.92
2419   Fixed     Interest In Arrears    31000  30985.61  30,985.61    9.775   9.775       0.5    0    9.275   266.91
2420   Fixed     Interest In Arrears    43980  43959.89  43,959.89   13.025  13.025       0.5    0   12.525   487.37
2421   Fixed     Interest In Arrears    35000  34982.97  34,982.97    12.75   12.75       0.5    0    12.25   380.35
2422   Fixed     Interest In Arrears   113000  112974.3 112,974.30   13.025  13.025       0.5    0   12.525  1252.22
2423   Fixed     Interest In Arrears    39000  38963.65  38,963.65    9.775   9.775       0.5    0    9.275   335.79
2424   Fixed     Interest In Arrears    32777  32760.49  32,760.49     12.6    12.6       0.5    0     12.1   352.37
2425   Fixed     Interest In Arrears    37700  37689.39  37,689.39   12.075  12.075       0.5    0   11.575   389.97
2426   Fixed     Interest In Arrears    73000  72978.04  72,978.04   11.775  11.775       0.5    0   11.275   738.27
2427   Fixed     Interest In Arrears    45400  45384.58  45,384.58   11.225  11.225       0.5    0   10.725    440.1
2428   Fixed     Interest In Arrears    24000  23912.41  23,912.41   13.025  13.025       0.5    0   12.525   304.06
2429   Fixed     Interest In Arrears    41400  41379.17  41,379.17     12.6    12.6       0.5    0     12.1   445.06
2430   Fixed     Interest In Arrears    59180     59166  59,166.00    12.85   12.85       0.5    0    12.35   647.72
2431   Fixed     Interest In Arrears   170000 169917.77 169,917.77   12.775  12.775       0.5    0   12.275  1850.69
2432   Fixed     Interest In Arrears   158000 157940.83 157,940.83   10.775  10.775       0.5    0   10.275  1477.88
2433   Fixed     Interest In Arrears    57000  56986.28  56,986.28   12.775  12.775       0.5    0   12.275   620.53
2434   Fixed     Interest In Arrears    49980  49955.81  49,955.81   12.775  12.775       0.5    0   12.275   544.11
2435   Fixed     Interest In Arrears    56200  56174.29  56,174.29   13.025  13.025       0.5    0   12.525   622.79
2436   Fixed     Interest In Arrears    31980  31971.99  31,971.99     12.6    12.6       0.5    0     12.1    343.8

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2379    601.01    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2380    396.75   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2381     296.5   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2382   1023.33    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2383    238.42   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2384    495.21   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2385   1006.21   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2386    262.51   3/31/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
2387    320.67    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2388    496.21   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2389    197.78   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2390    380.21   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2391    328.96    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2392    542.03   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2393    264.69   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2394    685.81    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2395    486.39   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2396    187.08    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2397    325.46   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2398    540.25    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2399    941.73   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2400    519.75   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2401    305.37   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2402    507.96   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2403    696.74   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2404     682.5   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2405    381.69    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2406    222.33   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2407    770.88   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2408     289.2   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2409    572.16    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2410    383.75   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2411    357.97    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2412    213.37   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2413    280.25    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2414    797.88    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2415    868.25   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2416    378.06    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2417    555.21    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2418    443.92   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2419    266.91    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2420    487.37   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2421    380.35   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2422   1252.22   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2423    335.79   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2424    352.37   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2425    389.97   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2426    738.27   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2427     440.1    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2428    304.06   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2429    445.06   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2430    647.72   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2431   1850.69   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2432   1477.88    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2433    620.53   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2434    544.11   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2435    622.79   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2436     343.8    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>
2379   Not a Balloon Loan 30 YR FXD    0      0
2380   Not a Balloon Loan 30 YR FXD    0      0
2381   Not a Balloon Loan 30 YR FXD    0      0
2382   Not a Balloon Loan 30 YR FXD    0      0
2383   Not a Balloon Loan 30 YR FXD    0      0
2384   Not a Balloon Loan 30 YR FXD    0      0
2385   Not a Balloon Loan 30 YR FXD    0      0
2386   Not a Balloon Loan 15 YR FXD    0      0
2387   Not a Balloon Loan 30 YR FXD    0      0
2388   Not a Balloon Loan 30 YR FXD    0      0
2389   Not a Balloon Loan 15 YR FXD    0      0
2390   Not a Balloon Loan 30 YR FXD    0      0
2391   Not a Balloon Loan 30 YR FXD    0      0
2392   Not a Balloon Loan 30 YR FXD    0      0
2393   Not a Balloon Loan 15 YR FXD    0      0
2394   Not a Balloon Loan 30 YR FXD    0      0
2395   Not a Balloon Loan 30 YR FXD    0      0
2396   Not a Balloon Loan 15 YR FXD    0      0
2397   Not a Balloon Loan 30 YR FXD    0      0
2398   Not a Balloon Loan 30 YR FXD    0      0
2399   Not a Balloon Loan 30 YR FXD    0      0
2400   Not a Balloon Loan 30 YR FXD    0      0
2401   Not a Balloon Loan 30 YR FXD    0      0
2402   Not a Balloon Loan 30 YR FXD    0      0
2403   Not a Balloon Loan 30 YR FXD    0      0
2404   Not a Balloon Loan 30 YR FXD    0      0
2405   Not a Balloon Loan 30 YR FXD    0      0
2406   Not a Balloon Loan 15 YR FXD    0      0
2407   Not a Balloon Loan 30 YR FXD    0      0
2408   Not a Balloon Loan 15 YR FXD    0      0
2409   Not a Balloon Loan 30 YR FXD    0      0
2410   Not a Balloon Loan 30 YR FXD    0      0
2411   Not a Balloon Loan 30 YR FXD    0      0
2412   Not a Balloon Loan 15 YR FXD    0      0
2413   Not a Balloon Loan 30 YR FXD    0      0
2414   Not a Balloon Loan 30 YR FXD    0      0
2415   Not a Balloon Loan 30 YR FXD    0      0
2416   Not a Balloon Loan 30 YR FXD    0      0
2417   Not a Balloon Loan 30 YR FXD    0      0
2418   Not a Balloon Loan 30 YR FXD    0      0
2419   Not a Balloon Loan 30 YR FXD    0      0
2420   Not a Balloon Loan 30 YR FXD    0      0
2421   Not a Balloon Loan 30 YR FXD    0      0
2422   Not a Balloon Loan 30 YR FXD    0      0
2423   Not a Balloon Loan 30 YR FXD    0      0
2424   Not a Balloon Loan 30 YR FXD    0      0
2425   Not a Balloon Loan 30 YR FXD    0      0
2426   Not a Balloon Loan 30 YR FXD    0      0
2427   Not a Balloon Loan 30 YR FXD    0      0
2428   Not a Balloon Loan 15 YR FXD    0      0
2429   Not a Balloon Loan 30 YR FXD    0      0
2430   Not a Balloon Loan 30 YR FXD    0      0
2431   Not a Balloon Loan 30 YR FXD    0      0
2432   Not a Balloon Loan 30 YR FXD    0      0
2433   Not a Balloon Loan 30 YR FXD    0      0
2434   Not a Balloon Loan 30 YR FXD    0      0
2435   Not a Balloon Loan 30 YR FXD    0      0
2436   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2379            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2380            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2381            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2382            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2383            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
2384            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
2385            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2386            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
2387            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2388            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2389            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2390            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2391            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2392            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2393            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2394            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2395            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2396            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2397            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2398            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2399            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2400            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2401            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
2402            0          0       0        0        0        0       0   13.45          0 00/00/0000 00/00/0000
2403            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2404            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2405            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2406            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2407            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2408            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2409            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2410            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2411            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2412            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2413            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2414            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2415            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2416            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2417            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2418            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2419            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2420            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2421            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
2422            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2423            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2424            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2425            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2426            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
2427            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2428            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2429            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2430            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2431            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2432            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2433            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2434            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2435            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2436            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2379   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   248000
2380   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   154400
2381   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   110320
2382   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   376000
2383   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   157250
2384   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   208000
2385   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   408000
2386   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    88080
2387   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   124000
2388   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   182320
2389   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   103997
2390   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   174400
2391   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   122400
2392   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   209600
2393   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Second Home          2   382500
2394   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   375700
2395   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   208000
2396   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    87975
2397   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   151200
2398   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   245212
2399   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   350400
2400   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
2401   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   112400
2402   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   801000
2403   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   256000
2404   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   263920
2405   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   160000
2406   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   104550
2407   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   353600
2408   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    96000
2409   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   232000
2410   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188000
2411   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   148000
2412   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    68880
2413   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127200
2414   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   288000
2415   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   329600
2416   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156000
2417   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
2418   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   180000
2419   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124000
2420   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   175920
2421   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   140000
2422   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   452000
2423   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156000
2424   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   131109
2425   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   150800
2426   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   292000
2427   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   181600
2428   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    96000
2429   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   165600
2430   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   236720
2431   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   680000
2432   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   632000
2433   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228000
2434   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   199920
2435   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   224800
2436   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127920

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2379         0       20      100    310000         0
2380         0       20      100    193000         0
2381         0       20      100    137900         0
2382         0       20      100    470000         0
2383         0       15      100    185000         0
2384         0       20      100    260000         0
2385         0       20      100    510000         0
2386         0       20      100    110100         0
2387         0       20      100    155000         0
2388         0       20      100    227900         0
2389         0       15      100    122350         0
2390         0       20      100    218000         0
2391         0       20      100    153000         0
2392         0       20      100    262000         0
2393         0        5       95    425000         0
2394         0       15      100    442000         0
2395         0       20      100    260000         0
2396         0       15      100    103500         0
2397         0       20      100    189000         0
2398         0       20      100    306516         0
2399         0       20      100    438000         0
2400         0       20      100    240000         0
2401         0       20      100    140500         0
2402         0        5       95    890000         0
2403         0       20      100    320000         0
2404         0       20      100    329900         0
2405         0       20      100    200000         0
2406         0       15      100    123000         0
2407         0       20      100    442000         0
2408         0       20      100    120000         0
2409         0       20      100    290000         0
2410         0       15       95    235000         0
2411         0       20      100    185000         0
2412         0       20      100     86100         0
2413         0       20      100    159000         0
2414         0       20      100    360000         0
2415         0       20      100    412000         0
2416         0       20      100    195000         0
2417         0       20      100    255000         0
2418         0       20      100    225000         0
2419         0       20      100    155000         0
2420         0       20      100    219900         0
2421         0       20      100    175000         0
2422         0       20      100    565000         0
2423         0       20      100    195000         0
2424         0       20      100    163887         0
2425         0       20      100    188500         0
2426         0       20      100    365000         0
2427         0       20      100    227000         0
2428         0       20      100    120000         0
2429         0       20      100    207000         0
2430         0       20      100    295900         0
2431         0       20      100    850000         0
2432         0       20      100    790000         0
2433         0       20      100    285000         0
2434         0       20      100    249900         0
2435         0       20      100    281000         0
2436         0       20      100    159900         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2379           0 No MI       0                      Single Family     1 HOMESTEAD               FL 33030   631     0 27.01
2380      193000 No MI       0                      Single Family     1 NORTH LAUDERDALE        FL 33068   615     0 41.12
2381      137900 No MI       0                      Condomimium       1 LAUDERDALE LAKES        FL 33311   585     0 49.63
2382      470000 No MI       0                      Two Family        2 DORCHESTER              MA  2124   621     0 49.91
2383      185000 No MI       0                      Single Family     1 MARIETTA                GA 30064   663     0  44.7
2384      260000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33463   645     0 49.11
2385      510000 No MI       0                      Two Family        2 JERSEY CITY             NJ  7305   644     0 47.48
2386      110100 No MI       0                      Single Family     1 BURLINGTON              NC 27215   603     0 41.44
2387           0 No MI       0                      Single Family     1 LITHONIA                GA 30058   600     0 49.31
2388      227900 No MI       0                      Single Family     1 HOMESTEAD               FL 33034   637     0  41.3
2389      122350 No MI       0                      Single Family     1 JACKSON                 TN 38301   648     0 37.38
2390           0 No MI       0                      Single Family     1 MIAMI GARDENS           FL 33056   675     0 47.84
2391           0 No MI       0                      Single Family     1 SNELLVILLE              GA 30078   586     0 47.94
2392           0 No MI       0                      Single Family     1 LINCOLN                 RI  2838   605     0 47.54
2393           0 No MI       0                      Single Family     1 MOUNT RAINIER           MD 20712   583     0  44.4
2394           0 No MI       0                      Single Family     1 ALEXANDRIA              VA 22309   606     0 48.35
2395      260000 No MI       0                      Single Family     1 PROVIDENCE              RI  2908   739     0 34.69
2396      103500 No MI       0                      Single Family     1 GIBSONVILLE             NC 27249   610     0 35.53
2397      189000 No MI       0                      Single Family     1 CAPE CORAL              FL 33991   683     0 33.36
2398           0 No MI       0                      Single Family     1 RALEIGH                 NC 27613   659     0 31.52
2399      438000 No MI       0                      Single Family     1 MIAMI                   FL 33155   593     0 41.27
2400      240000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   585     0 32.02
2401      140500 No MI       0                      Condomimium       1 LITHONIA                GA 30058   638     0 26.38
2402      890000 No MI       0                      Single Family     1 MIAMI                   FL 33157   677     0 48.74
2403      320000 No MI       0                      Single Family     1 WEST ORANGE             NJ  7052   631     0 48.84
2404      329900 No MI       0                      Single Family     1 SUFFOLK                 VA 23434   608     0 48.43
2405      210000 No MI       0                      Two Family        2 CHICAGO                 IL 60609   700     0 43.47
2406      123000 No MI       0                      Single Family     1 HOLIDAY                 FL 34691   608     0 45.85
2407      442000 No MI       0                      Single Family     1 PLANTATION              FL 33324   669     0 49.15
2408      120000 No MI       0                      Single Family     1 PORTAGE                 IN 46368   611     0 43.35
2409           0 No MI       0                      Single Family     1 BALTIMORE               MD 21206   649     0 48.45
2410      235000 No MI       0                      Single Family     1 CAPE CORAL              FL 33993   623     0 42.54
2411      188000 No MI       0                      Single Family     1 KISSIMMEE               FL 34746   654     0 35.07
2412       86100 No MI       0                      Single Family     1 POLK CITY               FL 33866   591     0 47.95
2413      159000 No MI       0                      Single Family     1 RICHMOND                VA 23222   652     0 34.81
2414      360000 No MI       0                      Single Family     1 KISSIMMEE               FL 34744   623     0 44.25
2415      412000 No MI       0                      Single Family     1 LANHAM                  MD 20706   612     0 45.76
2416      195000 No MI       0                      Single Family     1 CAPE CORAL              FL 33993   631     0 47.13
2417      255000 No MI       0                      Single Family     1 APOPKA                  FL 32703   639     0 44.23
2418      225000 No MI       0                      Single Family     1 PORT ST LUCIE           FL 34983   654     0 47.66
2419      155000 No MI       0                      Single Family     1 OVIEDO                  FL 32765   685     0 31.16
2420      219900 No MI       0                      Single Family     1 MACUNGIE                PA 18062   634     0 46.27
2421      175000 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22401   620     0 27.26
2422           0 No MI       0                      Single Family     1 BOWIE                   MD 20716   623     0 49.14
2423      195000 No MI       0                      Single Family     1 TAMPA                   FL 33635   712     0 49.45
2424      163887 No MI       0                      Single Family     1 FAIRBURN                GA 30213   583     0 47.73
2425      188500 No MI       0                      Condomimium       1 CLEARWATER              FL 33761   614     0 49.56
2426      365000 No MI       0                      Single Family     1 DAVENPORT               FL 33837   756     0 36.33
2427      227000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   626     0  47.4
2428      120000 No MI       0                      Single Family     1 BALTIMORE               MD 21211   631     0 29.24
2429      207000 No MI       0                      Single Family     1 OCALA                   FL 34472   581     0 52.96
2430      295900 No MI       0                      Single Family     1 LAUREL                  MD 20707   590     0 44.77
2431      850000 No MI       0                      Condomimium       1 AVENTURA                FL 33180   629     0 46.03
2432           0 No MI       0                      Single Family     1 WINTER GARDEN           FL 34787   700     0 44.83
2433      285000 No MI       0                      Single Family     1 PLANTATION              FL 33324   629     0 49.96
2434      249900 No MI       0                      Single Family     1 ATLANTA                 GA 30315   622     0  47.2
2435      281000 No MI       0                      Single Family     1 SILVER SPRING           MD 20906   632     0 46.98
2436      159900 No MI       0                      Single Family     1 POWDER SPRINGS          GA 30127   596     0 47.09

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2379   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2380   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2381   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2382   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2383   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2384   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2385   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2386   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2387   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2388   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2389   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2390   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2391   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2392   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2393   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2394   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2395   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2396   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2397   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2398   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2399   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2400   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2401   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2402   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2403   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2404   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2405   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2406   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2407   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2408   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2409   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2410   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2411   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2412   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2413   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2414   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2415   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2416   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2417   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2418   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2419   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2420   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2421   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2422   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2423   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2424   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2425   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2426   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2427   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2428   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2429   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2430   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2431   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2432   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2433   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2434   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2435   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2436   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2437   Fixed     Interest In Arrears    30000  29980.62  29,980.62   11.475  11.475       0.5    0   10.975   296.52
2438   Fixed     Interest In Arrears    18980  18907.86  18,907.86     12.6    12.6       0.5    0     12.1   235.17
2439   Fixed     Interest In Arrears    44998  44976.23  44,976.23   12.775  12.775       0.5    0   12.275   489.87
2440   Fixed     Interest In Arrears    55000  54972.32  54,972.32     12.6    12.6       0.5    0     12.1   591.27
2441   Fixed     Interest In Arrears    49000  48988.21  48,988.21   12.775  12.775       0.5    0   12.275   533.44
2442   Fixed     Interest In Arrears    24818  24771.08  24,771.08     12.6    12.6       0.5    0     12.1   307.51
2443   Fixed     Interest In Arrears    64200  64182.91  64,182.91   12.325  12.325       0.5    0   11.825   676.48
2444   Fixed     Interest In Arrears   124000 123953.57 123,953.57   10.775  10.775       0.5    0   10.275  1159.85
2445   Fixed     Interest In Arrears    22000  21959.39  21,959.39    12.85   12.85       0.5    0    12.35   276.19
2446   Fixed     Interest In Arrears    30000  29978.37  29,978.37   10.975  10.975       0.5    0   10.475   285.14
2447   Fixed     Interest In Arrears   101600 101530.68 101,530.68   11.225  11.225       0.5    0   10.725   984.88
2448   Fixed     Interest In Arrears    17000  16857.43  16,857.43     12.7    12.7       0.5    0     12.2   250.83
2449   Fixed     Interest In Arrears    28200  28184.04  28,184.04   12.075  12.075       0.5    0   11.575    291.7
2450   Fixed     Interest In Arrears    34000  33982.89  33,982.89     12.6    12.6       0.5    0     12.1   365.51
2451   Fixed     Interest In Arrears    37780  37760.52  37,760.52    12.49   12.49       0.5    0    11.99   402.92
2452   Fixed     Interest In Arrears    31800     31784  31,784.00     12.6    12.6       0.5    0     12.1   341.86
2453   Fixed     Interest In Arrears    37200  37178.95  37,178.95   12.075  12.075       0.5    0   11.575    384.8
2454   Fixed     Interest In Arrears    53800  53699.99  53,699.99   12.775  12.775       0.5    0   12.275   672.76
2455   Fixed     Interest In Arrears    37750  37735.18  37,735.18     13.7    13.7       0.5    0     13.2   438.35
2456   Fixed     Interest In Arrears   114000  113961.3 113,961.30   11.225  11.225       0.5    0   10.725  1105.08
2457   Fixed     Interest In Arrears    40000  39980.54  39,980.54    12.75   12.75       0.5    0    12.25   434.68
2458   Fixed     Interest In Arrears    49000  48975.33  48,975.33     12.6    12.6       0.5    0     12.1   526.77
2459   Fixed     Interest In Arrears    76000  75979.77  75,979.77   12.325  12.325       0.5    0   11.825   800.81
2460   Fixed     Interest In Arrears   187800 187671.89 187,671.89   11.225  11.225       0.5    0   10.725  1820.47
2461   Fixed     Interest In Arrears   108000 107926.32 107,926.32   11.225  11.225       0.5    0   10.725  1046.92
2462   Fixed     Interest In Arrears    46000  45985.14  45,985.14    11.45   11.45       0.5    0    10.95   453.78
2463   Fixed     Interest In Arrears    68000  67975.88  67,975.88   11.025  11.025       0.5    0   10.525   648.87
2464   Fixed     Interest In Arrears    41200  41181.48  41,181.48    9.925   9.925       0.5    0    9.425   359.28
2465   Fixed     Interest In Arrears   134000 133937.81 133,937.81    9.775   9.775       0.5    0    9.275  1153.73
2466   Fixed     Interest In Arrears    33000  32976.47  32,976.47   11.025  11.025       0.5    0   10.525    314.9
2467   Fixed     Interest In Arrears    32400  32390.88  32,390.88   12.075  12.075       0.5    0   11.575   335.15
2468   Fixed     Interest In Arrears    46400  46377.56  46,377.56   12.775  12.775       0.5    0   12.275   505.13
2469   Fixed     Interest In Arrears   114000 113958.68 113,958.68   10.925  10.925       0.5    0   10.425   1079.2
2470   Fixed     Interest In Arrears    44200  44184.32  44,184.32   11.025  11.025       0.5    0   10.525   421.77
2471   Fixed     Interest In Arrears    34800  34780.32  34,780.32   12.075  12.075       0.5    0   11.575   359.97
2472   Fixed     Interest In Arrears    72000  71950.87  71,950.87   11.225  11.225       0.5    0   10.725   697.95
2473   Fixed     Interest In Arrears    56000  55974.01  55,974.01    9.775   9.775       0.5    0    9.275   482.16
2474   Fixed     Interest In Arrears    80000  79980.75  79,980.75   12.775  12.775       0.5    0   12.275   870.92
2475   Fixed     Interest In Arrears    46800  46778.96  46,778.96    9.925   9.925       0.5    0    9.425   408.12
2476   Fixed     Interest In Arrears    27580  27566.65  27,566.65   12.775  12.775       0.5    0   12.275   300.25
2477   Fixed     Interest In Arrears    30100  30079.46  30,079.46   11.225  11.225       0.5    0   10.725   291.78
2478   Fixed     Interest In Arrears   103000  102930.5 102,930.50   11.275  11.275       0.5    0   10.775  1002.36
2479   Fixed     Interest In Arrears    21200  21159.92  21,159.92     12.6    12.6       0.5    0     12.1   262.68
2480   Fixed     Interest In Arrears    29024  29009.39  29,009.39     12.6    12.6       0.5    0     12.1   312.02
2481   Fixed     Interest In Arrears    15600  15540.71  15,540.71     12.6    12.6       0.5    0     12.1   193.29
2482   Fixed     Interest In Arrears    46200   46187.7  46,187.70   12.325  12.325       0.5    0   11.825   486.81
2483   Fixed     Interest In Arrears    39000  38980.38  38,980.38     12.6    12.6       0.5    0     12.1   419.26
2484   Fixed     Interest In Arrears    26980  26973.24  26,973.24     12.6    12.6       0.5    0     12.1   290.05
2485   Fixed     Interest In Arrears    47800  47755.44  47,755.44    9.775   9.775       0.5    0    9.275   411.56
2486   Fixed     Interest In Arrears    38520  38510.36  38,510.36     12.6    12.6       0.5    0     12.1    414.1
2487   Fixed     Interest In Arrears    63400  63369.84  63,369.84    12.85   12.85       0.5    0    12.35   693.91
2488   Fixed     Interest In Arrears    30200   30179.4  30,179.40   11.225  11.225       0.5    0   10.725   292.75
2489   Fixed     Interest In Arrears    49760  49726.05  49,726.05   11.225  11.225       0.5    0   10.725   482.36
2490   Fixed     Interest In Arrears    32000  31970.18  31,970.18    9.775   9.775       0.5    0    9.275   275.52
2491   Fixed     Interest In Arrears    66000  65983.48  65,983.48     12.6    12.6       0.5    0     12.1   709.52
2492   Fixed     Interest In Arrears    29000  28987.31  28,987.31    10.05   10.05       0.5    0     9.55   255.57
2493   Fixed     Interest In Arrears    88000  87917.97  87,917.97    9.775   9.775       0.5    0    9.275   757.68
2494   Fixed     Interest In Arrears    36050  36038.35  36,038.35    11.45   11.45       0.5    0    10.95   355.63

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2437    296.52    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2438    235.17   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2439    489.87    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2440    591.27   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2441    533.44    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2442    307.51    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2443    676.48    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2444   1159.85   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2445    276.19    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2446    285.14   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2447    984.88   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2448    250.83   4/24/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120       36
2449     291.7   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2450    365.51   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2451    402.92   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2452    341.86   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2453     384.8   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2454    672.76   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       12
2455    438.35   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2456   1105.08   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2457    434.68   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2458    526.77    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2459    800.81    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2460   1820.47   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2461   1046.92   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2462    453.78   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2463    648.87    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2464    359.28    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2465   1153.73   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2466     314.9   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2467    335.15    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2468    505.13   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2469    1079.2    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2470    421.77    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2471    359.97    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2472    697.95   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2473    482.16    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2474    870.92   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2475    408.12   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2476    300.25   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2477    291.78   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2478   1002.36   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2479    262.68    5/8/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2480    312.02   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2481    193.29   4/26/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
2482    486.81   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2483    419.26    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2484    290.05   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2485    411.56   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2486     414.1   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2487    693.91   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2488    292.75   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2489    482.36   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2490    275.52   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2491    709.52   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2492    255.57   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2493    757.68   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2494    355.63   5/24/2006  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>
2437   Not a Balloon Loan 30 YR FXD    0      0
2438   Not a Balloon Loan 15 YR FXD    0      0
2439   Not a Balloon Loan 30 YR FXD    0      0
2440   Not a Balloon Loan 30 YR FXD    0      0
2441   Not a Balloon Loan 30 YR FXD    0      0
2442   Not a Balloon Loan 15 YR FXD    0      0
2443   Not a Balloon Loan 30 YR FXD    0      0
2444   Not a Balloon Loan 30 YR FXD    0      0
2445   Not a Balloon Loan 15 YR FXD    0      0
2446   Not a Balloon Loan 30 YR FXD    0      0
2447   Not a Balloon Loan 30 YR FXD    0      0
2448   Not a Balloon Loan 10 YR FXD    0      0
2449   Not a Balloon Loan 30 YR FXD    0      0
2450   Not a Balloon Loan 30 YR FXD    0      0
2451   Not a Balloon Loan 30 YR FXD    0      0
2452   Not a Balloon Loan 30 YR FXD    0      0
2453   Not a Balloon Loan 30 YR FXD    0      0
2454   Not a Balloon Loan 15 YR FXD    0      0
2455   Not a Balloon Loan 30 YR FXD    0      0
2456   Not a Balloon Loan 30 YR FXD    0      0
2457   Not a Balloon Loan 30 YR FXD    0      0
2458   Not a Balloon Loan 30 YR FXD    0      0
2459   Not a Balloon Loan 30 YR FXD    0      0
2460   Not a Balloon Loan 30 YR FXD    0      0
2461   Not a Balloon Loan 30 YR FXD    0      0
2462   Not a Balloon Loan 30 YR FXD    0      0
2463   Not a Balloon Loan 30 YR FXD    0      0
2464   Not a Balloon Loan 30 YR FXD    0      0
2465   Not a Balloon Loan 30 YR FXD    0      0
2466   Not a Balloon Loan 30 YR FXD    0      0
2467   Not a Balloon Loan 30 YR FXD    0      0
2468   Not a Balloon Loan 30 YR FXD    0      0
2469   Not a Balloon Loan 30 YR FXD    0      0
2470   Not a Balloon Loan 30 YR FXD    0      0
2471   Not a Balloon Loan 30 YR FXD    0      0
2472   Not a Balloon Loan 30 YR FXD    0      0
2473   Not a Balloon Loan 30 YR FXD    0      0
2474   Not a Balloon Loan 30 YR FXD    0      0
2475   Not a Balloon Loan 30 YR FXD    0      0
2476   Not a Balloon Loan 30 YR FXD    0      0
2477   Not a Balloon Loan 30 YR FXD    0      0
2478   Not a Balloon Loan 30 YR FXD    0      0
2479   Not a Balloon Loan 15 YR FXD    0      0
2480   Not a Balloon Loan 30 YR FXD    0      0
2481   Not a Balloon Loan 15 YR FXD    0      0
2482   Not a Balloon Loan 30 YR FXD    0      0
2483   Not a Balloon Loan 30 YR FXD    0      0
2484   Not a Balloon Loan 30 YR FXD    0      0
2485   Not a Balloon Loan 30 YR FXD    0      0
2486   Not a Balloon Loan 30 YR FXD    0      0
2487   Not a Balloon Loan 30 YR FXD    0      0
2488   Not a Balloon Loan 30 YR FXD    0      0
2489   Not a Balloon Loan 30 YR FXD    0      0
2490   Not a Balloon Loan 30 YR FXD    0      0
2491   Not a Balloon Loan 30 YR FXD    0      0
2492   Not a Balloon Loan 30 YR FXD    0      0
2493   Not a Balloon Loan 30 YR FXD    0      0
2494   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2437            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2438            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2439            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2440            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2441            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2442            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2443            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2444            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2445            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2446            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2447            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2448            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2449            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2450            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2451            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
2452            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2453            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2454            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2455            0          0       0        0        0        0       0    13.7          0 00/00/0000 00/00/0000
2456            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2457            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
2458            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2459            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2460            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2461            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2462            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2463            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2464            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2465            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2466            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2467            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2468            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2469            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
2470            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2471            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2472            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2473            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2474            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2475            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2476            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2477            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2478            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
2479            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2480            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2481            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2482            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2483            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2484            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2485            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2486            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2487            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2488            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2489            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2490            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2491            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2492            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2493            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2494            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                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2437   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
2438   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    75920
2439   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   179992
2440   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   220000
2441   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   196000
2442   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    99272
2443   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   256800
2444   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   496000
2445   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    88000
2446   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   120000
2447   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   406400
2448   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   306000
2449   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112800
2450   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   136000
2451   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   151120
2452   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127200
2453   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   148800
2454   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   215200
2455   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   679500
2456   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   456000
2457   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   160000
2458   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   196000
2459   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   304000
2460   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   751200
2461   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   432000
2462   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   184000
2463   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   272000
2464   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   164800
2465   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   536000
2466   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   132000
2467   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   129600
2468   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   185600
2469   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   456000
2470   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   176800
2471   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   139200
2472   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   288000
2473   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   224000
2474   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320000
2475   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   187200
2476   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   110320
2477   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   170850
2478   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   412000
2479   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    84800
2480   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116096
2481   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    88400
2482   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184800
2483   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156000
2484   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107920
2485   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   191200
2486   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   154080
2487   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   253600
2488   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120800
2489   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   199040
2490   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   288000
2491   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   264000
2492   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   261000
2493   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   352000
2494   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   144200

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2437         0       20      100    150000         0
2438         0       20      100     94900         0
2439         0       20      100    224990         0
2440         0       20      100    275000         0
2441         0       20      100    245000         0
2442         0       20      100    124090         0
2443         0       20      100    321000         0
2444         0       20      100    620000         0
2445         0       20      100    110000         0
2446         0       20      100    150000         0
2447         0       20      100    508000         0
2448         0        5       95    340000         0
2449         0       20      100    141000         0
2450         0       20      100    170000         0
2451         0       20      100    188900         0
2452         0       20      100    159000         0
2453         0       20      100    186000         0
2454         0       20      100    269000         0
2455         0        5       95    755000         0
2456         0       20      100    570000         0
2457         0       20      100    200000         0
2458         0       20      100    245000         0
2459         0       20      100    380000         0
2460         0       20      100    939000         0
2461         0       20      100    540000         0
2462         0       20      100    230000         0
2463         0       20      100    340000         0
2464         0       20      100    206000         0
2465         0       20      100    670000         0
2466         0       20      100    165000         0
2467         0       20      100    162000         0
2468         0       20      100    232000         0
2469         0       20      100    570000         0
2470         0       20      100    221000         0
2471         0       20      100    174000         0
2472         0       20      100    360000         0
2473         0       20      100    280000         0
2474         0       20      100    400000         0
2475         0       20      100    234000         0
2476         0       20      100    137900         0
2477         0    14.98    99.98    201000         0
2478         0       20      100    515000         0
2479         0       20      100    106000         0
2480         0       20      100    145120         0
2481         0       15      100    104000         0
2482         0       20      100    231000         0
2483         0       20      100    195000         0
2484         0       20      100    134900         0
2485         0       20      100    239000         0
2486         0       20      100    192600         0
2487         0       20      100    317000         0
2488         0       20      100    151000         0
2489         0       20      100    248800         0
2490         0       10      100    320000         0
2491         0       20      100    330000         0
2492         0       10      100    290000         0
2493         0       20      100    440000         0
2494         0       20      100    180250         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2437      150000 No MI       0                      Single Family     1 MEMPHIS                 TN 38141   637     0 46.95
2438       94900 No MI       0                      Single Family     1 ALBANY                  GA 31705   598     0 48.98
2439      224990 No MI       0                      Single Family     1 LAKELAND                FL 33810   627     0 45.58
2440      275000 No MI       0                      Single Family     1 HOMESTEAD               FL 33030   585     0 32.73
2441           0 No MI       0                      Single Family     1 RIVERVIEW               FL 33569   620     0 43.14
2442      124090 No MI       0                      Single Family     1 WINSTON SALEM           NC 27105   580     0 46.89
2443      321000 No MI       0                      Single Family     1 VIRGINIA BEACH          VA 23464   603     0 48.65
2444      620000 No MI       0                      Two Family        2 OZONE PARK              NY 11417   747     0 36.99
2445           0 No MI       0                      Condomimium       1 NORTH LAUDERDALE        FL 33068   581     0 29.32
2446      150000 No MI       0                      Single Family     1 RICHMOND                VA 23234   675     0 47.13
2447           0 No MI       0                      Single Family     1 ST LEONARD              MD 20685   631     0 35.26
2448           0 No MI       0                      Single Family     1 BRANDENTON              FL 34209   619     0 38.54
2449      141000 No MI       0                      Condomimium       1 PEWAUKEE                WI 53072   605     0 28.75
2450      170000 No MI       0                      Single Family     1 BRUNSWICK               GA 31525   588     0 43.27
2451      188900 No MI       0                      Single Family     1 LINCOLNTON              NC 28092   583     0  45.3
2452      159000 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30044   588     0 42.22
2453      186000 No MI       0                      Single Family     1 TAMPA                   FL 33647   608     0 44.59
2454      269000 No MI       0                      Two Family        2 PROVIDENCE              RI  2904   636     0 42.73
2455      755000 No MI       0                      Single Family     1 REDINGTON BEACH         FL 33708   680     0 35.54
2456           0 No MI       0                      Two Family        2 BROOKLYN                NY 11208   630     0 49.54
2457      200000 No MI       0                      Single Family     1 GREENACRES              FL 33463   614     0 31.96
2458      245000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33417   582     0 46.22
2459      380000 No MI       0                      Single Family     1 CLIFTON                 NJ  7011   617     0 28.03
2460      939000 No MI       0                      Single Family     1 BOWIE                   MD 20720   672     0 47.11
2461           0 No MI       0                      Single Family     1 FORT WASHINGTON         MD 20744   674     0 39.36
2462      230000 No MI       0                      Single Family     1 BOYNTON BEACH           FL 33435   643     0 44.16
2463      340000 No MI       0                      Single Family     1 BOYNTON BEACH           FL 33426   684     0 43.54
2464      206000 No MI       0                      Single Family     1 MCDONOUGH               GA 30253   675     0  49.8
2465           0 No MI       0                      Single Family     1 FONTANA                 CA 92336   692     0 48.96
2466      165000 No MI       0                      Single Family     1 WINDSOR MILL            MD 21244   685     0 41.99
2467      162000 No MI       0                      Condomimium       1 TAMPA                   FL 33615   611     0 43.77
2468           0 No MI       0                      Single Family     1 WILLINGBORO             NJ  8046   629     0 36.55
2469           0 No MI       0                      Condomimium       1 POMPANO BEACH           FL 33062   674     0 28.75
2470      221000 No MI       0                      Single Family     1 DELRAY BEACH            FL 33445   709     0 47.82
2471      174000 No MI       0                      Single Family     1 DULUTH                  GA 30096   602     0 49.91
2472      360000 No MI       0                      Single Family     1 WASHINGTON              DC 20011   663     0 26.66
2473      280000 No MI       0                      Single Family     1 MIAMI                   FL 33177   745     0  45.7
2474      400000 No MI       0                      Single Family     1 GUTTENBURG              NJ  7093   626     0 44.09
2475           0 No MI       0                      Single Family     1 WILLIAMSTOWN            NJ  8094   674     0 28.75
2476      137900 No MI       0                      Single Family     1 ARLINGTON               TN 38002   622     0 49.83
2477      201000 No MI       0                      Single Family     1 HAGERSTOWN              MD 21740   622     0 49.92
2478      515000 No MI       0                      Two Family        2 BRONX                   NY 10461   683     0 42.88
2479      106000 No MI       0                      Single Family     1 ZEBULON                 NC 27597   595     0 49.82
2480      145120 No MI       0                      Single Family     1 LAKE CITY               FL 32025   587     0 43.24
2481      104000 No MI       0                      Single Family     1 STEVENS POINT           WI 54481   584     0 35.19
2482      231000 No MI       0                      Single Family     1 PALMETTO                FL 34221   607     0 30.91
2483      195000 No MI       0                      Condomimium       1 HIALEAH                 FL 33015   594     0 44.97
2484      134900 No MI       0                      Single Family     1 GREENVILLE              SC 29605   584     0 44.44
2485      239000 No MI       0                      Single Family     1 PORT ST LUCIE           FL 34952   777     0 49.75
2486      192600 No MI       0                      Single Family     1 FAIRDALE                KY 40118   585     0 37.96
2487      317000 No MI       0                      Single Family     1 ORLANDO                 FL 32828   621     0 37.57
2488      151000 No MI       0                      Single Family     1 COLUMBUS                GA 31909   628     0 40.21
2489      248800 No MI       0                      Single Family     1 CARTERSVILLE            GA 30121   625     0 39.63
2490      320000 No MI       0                      Single Family     1 DISTRICT HEIGHTS        MD 20747   692     0 39.51
2491      330000 No MI       0                      Single Family     1 ORLANDO                 FL 32824   596     0 43.93
2492      290000 No MI       0                      Single Family     1 BROCKTON                MA  2301   658     0 40.81
2493      440000 No MI       0                      Single Family     1 RIVERVIEW               FL 33569   697     0 38.56
2494      180250 No MI       0                      Single Family     1 JERSEY CITY             NJ  7304   642     0 48.17

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2437   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2438   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2439   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2440   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2441   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2442   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2443   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2444   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2445   Wholesale         XTA   No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2446   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2447   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2448   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2449   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2450   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2451   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2452   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2453   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2454   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2455   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2456   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2457   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2458   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2459   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2460   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2461   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2462   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2463   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2464   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2465   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2466   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2467   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2468   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2469   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2470   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2471   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2472   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2473   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2474   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2475   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2476   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2477   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2478   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2479   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2480   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2481   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2482   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2483   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2484   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2485   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2486   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2487   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2488   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2489   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2490   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2491   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2492   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2493   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2494   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2495   Fixed     Interest In Arrears    30000  29991.56  29,991.56   12.075  12.075       0.5    0   11.575   310.32
2496   Fixed     Interest In Arrears    39400  39380.18  39,380.18     12.6    12.6       0.5    0     12.1   423.56
2497   Fixed     Interest In Arrears    70000   69976.1  69,976.10     11.2    11.2       0.5    0     10.7   677.23
2498   Fixed     Interest In Arrears    47000  46988.23  46,988.23     12.6    12.6       0.5    0     12.1   505.27
2499   Fixed     Interest In Arrears    86980  86936.23  86,936.23     12.6    12.6       0.5    0     12.1   935.06
2500   Fixed     Interest In Arrears   144000 143689.89 143,689.89   11.225  11.225       0.5    0   10.725  1657.11
2501   Fixed     Interest In Arrears    40600  40588.57  40,588.57   12.075  12.075       0.5    0   11.575   419.97
2502   Fixed     Interest In Arrears    53000   52975.4  52,975.40    9.775   9.775       0.5    0    9.275   456.33
2503   Fixed     Interest In Arrears   107200 107171.46 107,171.46   12.325  12.325       0.5    0   11.825  1129.57
2504   Fixed     Interest In Arrears    34000  33988.58  33,988.58   11.275  11.275       0.5    0   10.775   330.88
2505   Fixed     Interest In Arrears    40000  39990.53  39,990.53    12.85   12.85       0.5    0    12.35    437.8
2506   Fixed     Interest In Arrears    36400  36366.06  36,366.06    9.775   9.775       0.5    0    9.275   313.41
2507   Fixed     Interest In Arrears    18075  17987.81  17,987.81    10.05   10.05       0.5    0     9.55   194.79
2508   Fixed     Interest In Arrears    44000  43983.52  43,983.52   10.775  10.775       0.5    0   10.275   411.56
2509   Fixed     Interest In Arrears    26980  26972.41  26,972.41   12.075  12.075       0.5    0   11.575   279.08
2510   Fixed     Interest In Arrears    33000  32984.28  32,984.28    12.85   12.85       0.5    0    12.35   361.19
2511   Fixed     Interest In Arrears    84000  83969.88  83,969.88   10.975  10.975       0.5    0   10.475   798.37
2512   Fixed     Interest In Arrears    28000  27992.99  27,992.99     12.6    12.6       0.5    0     12.1   301.01
2513   Fixed     Interest In Arrears    42000  41990.06  41,990.06    12.85   12.85       0.5    0    12.35   459.69
2514   Fixed     Interest In Arrears    71000  70933.82  70,933.82     12.6    12.6       0.5    0     12.1   811.68
2515   Fixed     Interest In Arrears    87000  86969.14  86,969.14   11.025  11.025       0.5    0   10.525   830.17
2516   Fixed     Interest In Arrears    15000  14944.33  14,944.33    12.85   12.85       0.5    0    12.35   188.31
2517   Fixed     Interest In Arrears   127200 127138.45 127,138.45   12.775  12.775       0.5    0   12.275  1384.76
2518   Fixed     Interest In Arrears    47300  47283.94  47,283.94   11.225  11.225       0.5    0   10.725   458.51
2519   Fixed     Interest In Arrears    16000  15938.89  15,938.89    12.55   12.55       0.5    0    12.05   197.73
2520   Fixed     Interest In Arrears   134014  133982.3 133,982.30    12.85   12.85       0.5    0    12.35  1466.77
2521   Fixed     Interest In Arrears    38000   37987.1  37,987.10   11.225  11.225       0.5    0   10.725   368.36
2522   Fixed     Interest In Arrears    71600  71565.36  71,565.36   12.775  12.775       0.5    0   12.275   779.47
2523   Fixed     Interest In Arrears    75192  75140.42  75,140.42     11.2    11.2       0.5    0     10.7   727.46
2524   Fixed     Interest In Arrears    59800   59769.9  59,769.90     12.6    12.6       0.5    0     12.1   642.87
2525   Fixed     Interest In Arrears    54600  54572.52  54,572.52     12.6    12.6       0.5    0     12.1   586.97
2526   Fixed     Interest In Arrears    20000  19955.07  19,955.07   10.775  10.775       0.5    0   10.275   224.51
2527   Fixed     Interest In Arrears    51980  51954.85  51,954.85   12.775  12.775       0.5    0   12.275   565.88
2528   Fixed     Interest In Arrears   110000 109917.25 109,917.25   10.775  10.775       0.5    0   10.275   1028.9
2529   Fixed     Interest In Arrears    71000  70973.41  70,973.41   10.775  10.775       0.5    0   10.275   664.11
2530   Fixed     Interest In Arrears   110000 109924.55 109,924.55     11.2    11.2       0.5    0     10.7  1064.22
2531   Fixed     Interest In Arrears    44980  44954.55  44,954.55   12.075  12.075       0.5    0   11.575   465.27
2532   Fixed     Interest In Arrears    23000  22956.52  22,956.52     12.6    12.6       0.5    0     12.1   284.98
2533   Fixed     Interest In Arrears    34456  34438.65  34,438.65     12.6    12.6       0.5    0     12.1   370.42
2534   Fixed     Interest In Arrears    35980  35966.52  35,966.52   10.775  10.775       0.5    0   10.275   336.55
2535   Fixed     Interest In Arrears    80000  79962.87  79,962.87    9.775   9.775       0.5    0    9.275    688.8
2536   Fixed     Interest In Arrears    56000  55980.98  55,980.98   11.225  11.225       0.5    0   10.725   542.85
2537   Fixed     Interest In Arrears    33800  33782.99  33,782.99     12.6    12.6       0.5    0     12.1   363.36
2538   Fixed     Interest In Arrears    23600  23555.38  23,555.38     12.6    12.6       0.5    0     12.1   292.42
2539   Fixed     Interest In Arrears    21800  21753.05  21,753.05   11.225  11.225       0.5    0   10.725   250.87
2540   Fixed     Interest In Arrears    49000  48983.27  48,983.27     11.2    11.2       0.5    0     10.7   474.06
2541   Fixed     Interest In Arrears   121660 121627.62 121,627.62   12.325  12.325       0.5    0   11.825  1281.93
2542   Fixed     Interest In Arrears    28900  28893.16  28,893.16    12.85   12.85       0.5    0    12.35   316.31
2543   Fixed     Interest In Arrears    17673  17642.96  17,642.96     13.7    13.7       0.5    0     13.2   231.81
2544   Fixed     Interest In Arrears    27980  27973.26  27,973.26   12.775  12.775       0.5    0   12.275   304.61
2545   Fixed     Interest In Arrears    25000  24993.74  24,993.74     12.6    12.6       0.5    0     12.1   268.76
2546   Fixed     Interest In Arrears    54000  53963.55  53,963.55   11.275  11.275       0.5    0   10.775   525.51
2547   Fixed     Interest In Arrears    66000  65984.38  65,984.38    12.85   12.85       0.5    0    12.35   722.37
2548   Fixed     Interest In Arrears    21000  20958.26  20,958.26   12.075  12.075       0.5    0   11.575   253.05
2549   Fixed     Interest In Arrears    57200  57174.28  57,174.28    9.925   9.925       0.5    0    9.425   498.81
2550   Fixed     Interest In Arrears    27973     27966  27,966.00     12.6    12.6       0.5    0     12.1   300.72
2551   Fixed     Interest In Arrears    82000  81956.11  81,956.11   12.325  12.325       0.5    0   11.825   864.04
2552   Fixed     Interest In Arrears    68000  67974.53  67,974.53   10.775  10.775       0.5    0   10.275   636.05

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2495    310.32   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2496    423.56   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2497    677.23   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2498    505.27    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2499    935.06   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2500   1657.11   5/30/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
2501    419.97    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2502    456.33    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2503   1129.57    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2504    330.88    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2505     437.8    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2506    313.41   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2507    194.79   4/26/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
2508    411.56    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2509    279.08    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2510    361.19   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2511    798.37    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2512    301.01    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2513    459.69    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2514    811.68   5/18/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240       36
2515    830.17   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2516    188.31    5/1/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
2517   1384.76   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2518    458.51    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2519    197.73   4/28/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
2520   1466.77    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2521    368.36    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2522    779.47    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2523    727.46   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2524    642.87   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2525    586.97   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
2526    224.51   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2527    565.88    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2528    1028.9   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2529    664.11    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2530   1064.22   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2531    465.27    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2532    284.98   5/12/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2533    370.42   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2534    336.55   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2535     688.8   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2536    542.85    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2537    363.36    5/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2538    292.42    5/2/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2539    250.87    5/5/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2540    474.06    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2541   1281.93   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2542    316.31   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2543    231.81    5/2/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2544    304.61   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2545    268.76   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2546    525.51    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
2547    722.37    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2548    253.05   5/10/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2549    498.81    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2550    300.72    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2551    864.04   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2552    636.05   5/11/2006  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>
2495   Not a Balloon Loan 30 YR FXD    0      0
2496   Not a Balloon Loan 30 YR FXD    0      0
2497   Not a Balloon Loan 30 YR FXD    0      0
2498   Not a Balloon Loan 30 YR FXD    0      0
2499   Not a Balloon Loan 30 YR FXD    0      0
2500   Not a Balloon Loan 15 YR FXD    0      0
2501   Not a Balloon Loan 30 YR FXD    0      0
2502   Not a Balloon Loan 30 YR FXD    0      0
2503   Not a Balloon Loan 30 YR FXD    0      0
2504   Not a Balloon Loan 30 YR FXD    0      0
2505   Not a Balloon Loan 30 YR FXD    0      0
2506   Not a Balloon Loan 30 YR FXD    0      0
2507   Not a Balloon Loan 15 YR FXD    0      0
2508   Not a Balloon Loan 30 YR FXD    0      0
2509   Not a Balloon Loan 30 YR FXD    0      0
2510   Not a Balloon Loan 30 YR FXD    0      0
2511   Not a Balloon Loan 30 YR FXD    0      0
2512   Not a Balloon Loan 30 YR FXD    0      0
2513   Not a Balloon Loan 30 YR FXD    0      0
2514   Not a Balloon Loan 20 YR FXD    0      0
2515   Not a Balloon Loan 30 YR FXD    0      0
2516   Not a Balloon Loan 15 YR FXD    0      0
2517   Not a Balloon Loan 30 YR FXD    0      0
2518   Not a Balloon Loan 30 YR FXD    0      0
2519   Not a Balloon Loan 15 YR FXD    0      0
2520   Not a Balloon Loan 30 YR FXD    0      0
2521   Not a Balloon Loan 30 YR FXD    0      0
2522   Not a Balloon Loan 30 YR FXD    0      0
2523   Not a Balloon Loan 30 YR FXD    0      0
2524   Not a Balloon Loan 30 YR FXD    0      0
2525   Not a Balloon Loan 30 YR FXD    0      0
2526   Not a Balloon Loan 15 YR FXD    0      0
2527   Not a Balloon Loan 30 YR FXD    0      0
2528   Not a Balloon Loan 30 YR FXD    0      0
2529   Not a Balloon Loan 30 YR FXD    0      0
2530   Not a Balloon Loan 30 YR FXD    0      0
2531   Not a Balloon Loan 30 YR FXD    0      0
2532   Not a Balloon Loan 15 YR FXD    0      0
2533   Not a Balloon Loan 30 YR FXD    0      0
2534   Not a Balloon Loan 30 YR FXD    0      0
2535   Not a Balloon Loan 30 YR FXD    0      0
2536   Not a Balloon Loan 30 YR FXD    0      0
2537   Not a Balloon Loan 30 YR FXD    0      0
2538   Not a Balloon Loan 15 YR FXD    0      0
2539   Not a Balloon Loan 15 YR FXD    0      0
2540   Not a Balloon Loan 30 YR FXD    0      0
2541   Not a Balloon Loan 30 YR FXD    0      0
2542   Not a Balloon Loan 30 YR FXD    0      0
2543   Not a Balloon Loan 15 YR FXD    0      0
2544   Not a Balloon Loan 30 YR FXD    0      0
2545   Not a Balloon Loan 30 YR FXD    0      0
2546   Not a Balloon Loan 30 YR FXD    0      0
2547   Not a Balloon Loan 30 YR FXD    0      0
2548   Not a Balloon Loan 15 YR FXD    0      0
2549   Not a Balloon Loan 30 YR FXD    0      0
2550   Not a Balloon Loan 30 YR FXD    0      0
2551   Not a Balloon Loan 30 YR FXD    0      0
2552   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2495            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2496            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2497            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2498            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2499            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2500            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2501            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2502            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2503            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2504            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
2505            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2506            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2507            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2508            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2509            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2510            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2511            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2512            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2513            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2514            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2515            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2516            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2517            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2518            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2519            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
2520            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2521            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2522            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2523            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2524            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2525            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2526            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2527            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2528            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2529            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2530            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2531            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2532            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2533            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2534            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2535            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2536            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2537            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2538            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2539            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2540            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2541            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2542            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2543            0          0       0        0        0        0       0    13.7          0 00/00/0000 00/00/0000
2544            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2545            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2546            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
2547            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2548            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2549            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2550            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2551            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2552            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2495   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   170000
2496   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   157600
2497   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   280000
2498   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   188000
2499   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   347920
2500   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   576000
2501   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   162400
2502   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   212000
2503   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   428800
2504   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   136000
2505   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
2506   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   145600
2507   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102425
2508   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   176000
2509   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107920
2510   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   297000
2511   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   336000
2512   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112000
2513   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   168000
2514   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   284000
2515   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   348000
2516   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   135000
2517   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   508800
2518   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   189200
2519   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    64000
2520   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   753301
2521   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   152000
2522   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   286400
2523   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   300768
2524   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   239200
2525   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   218400
2526   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    80000
2527   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   207920
2528   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   440000
2529   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   284000
2530   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   440000
2531   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   179920
2532   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    92000
2533   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   137824
2534   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   143920
2535   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   319900
2536   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   224000
2537   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   135200
2538   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    94400
2539   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    87200
2540   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   196000
2541   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   486640
2542   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   115600
2543   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   318130
2544   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   111920
2545   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100000
2546   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   216000
2547   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   264000
2548   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   189000
2549   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   228800
2550   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   111892
2551   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   328000
2552   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   272000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2495         0       15      100    200000         0
2496         0       20      100    197000         0
2497         0       20      100    350000         0
2498         0       20      100    235000         0
2499         0       20      100    434900         0
2500         0       20      100    720000         0
2501         0       20      100    203000         0
2502         0       20      100    265000         0
2503         0       20      100    536000         0
2504         0       20      100    170000         0
2505         0       20      100    200000         0
2506         0       20      100    182000         0
2507         0       15      100    120500         0
2508         0       20      100    220000         0
2509         0       20      100    134900         0
2510         0       10      100    330000         0
2511         0       20      100    420000         0
2512         0       20      100    140000         0
2513         0       20      100    210000         0
2514         0       20      100    355000         0
2515         0       20      100    435000         0
2516         0       10      100    150000         0
2517         0       20      100    636000         0
2518         0       20      100    236500         0
2519         0       20      100     80000         0
2520         0    14.23    94.23    941627         0
2521         0       20      100    190000         0
2522         0       20      100    358000         0
2523         0       20      100    375961         0
2524         0       20      100    299000         0
2525         0       20      100    273000         0
2526         0       20      100    100000         0
2527         0       20      100    259900         0
2528         0       20      100    550000         0
2529         0       20      100    355000         0
2530         0       20      100    550000         0
2531         0       20      100    224900         0
2532         0       20      100    115000         0
2533         0       20      100    172281         0
2534         0       20      100    179900         0
2535         0    20.01      100    399900         0
2536         0       20      100    280000         0
2537         0       20      100    169000         0
2538         0       20      100    118000         0
2539         0       20      100    109000         0
2540         0       20      100    245000         0
2541         0       20      100    608300         0
2542         0       20      100    144500         0
2543         0        5       95    353478         0
2544         0       20      100    139900         0
2545         0       20      100    125000         0
2546         0       20      100    270000         0
2547         0       20      100    330000         0
2548         0       10      100    210000         0
2549         0       20      100    286000         0
2550         0       20      100    139865         0
2551         0       20      100    410000         0
2552         0       20      100    340000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2495      200000 No MI       0                      Single Family     1 FT LAUDERDALE           FL 33311   617     0 43.23
2496      197000 No MI       0                      Single Family     1 BALTIMORE               MD 21218   584     0 50.45
2497      350000 No MI       0                      Single Family     1 HALEDON                 NJ  7508   648     0 44.59
2498           0 No MI       0                      Single Family     1 VERO BEACH              FL 32967   599     0 41.04
2499      434900 No MI       0                      Single Family     1 SANTA ROSA BEACH        FL 32459   581     0 49.85
2500      720000 No MI       0                      Single Family     1 BOCA RATON              FL 33498   679     0 49.17
2501      203000 No MI       0                      Condomimium       1 MIAMI                   FL 33173   604     0 33.47
2502      265000 No MI       0                      Condomimium       1 MIAMI                   FL 33196   708     0 27.31
2503      536000 No MI       0                      Condomimium       1 COLUMBIA                MD 21044   611     0 42.12
2504      170000 No MI       0                      Single Family     1 TAMPA                   FL 33605   727     0 33.64
2505      200000 No MI       0                      Single Family     1 ORLANDO                 FL 32811   588     0 47.89
2506      182000 No MI       0                      Single Family     1 TAMPA                   FL 33615   739     0 48.98
2507      120500 No MI       0                      Single Family     1 SEYMOUR                 TN 37865   641     0 30.12
2508      220000 No MI       0                      Single Family     1 IRVINGTON               NJ  7111   717     0 30.36
2509      134900 No MI       0                      Single Family     1 CANTON                  GA 30114   618     0  41.4
2510      330000 No MI       0                      Condomimium       1 PLANTATION              FL 33322   598     0 49.75
2511      420000 No MI       0                      Condomimium       1 MIAMI                   FL 33131   671     0 42.17
2512      140000 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   595     0 47.49
2513           0 No MI       0                      Single Family     1 ZEPHYRHILLS             FL 33542   597     0 48.87
2514      355000 No MI       0                      Single Family     1 MIAMI                   FL 33186   584     0 41.71
2515      435000 No MI       0                      Condomimium       1 MIAMI BEACH             FL 33139   715     0 41.04
2516      150000 No MI       0                      Single Family     1 SUFFOLK                 VA 23434   591     0 43.67
2517      636000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33405   625     0 43.39
2518      236500 No MI       0                      Single Family     1 WESLEY CHAPEL           FL 33544   633     0  47.1
2519       80000 No MI       0                      Single Family     1 HIGHLAND                IN 46322   595     0 27.47
2520      941627 No MI       0                      Single Family     1 CORTLANDT               NY 10567   597     0 35.18
2521      190000 No MI       0                      Single Family     1 LONG POND               PA 18334   634     0 14.34
2522      358000 No MI       0                      Two Family        2 BROCKTON                MA  2302   620     0 45.75
2523      375961 No MI       0                      Single Family     1 SPRING HILL             FL 34609   643     0    50
2524      299900 No MI       0                      Single Family     1 ORLANDO                 FL 33822   580     0 44.02
2525      275000 No MI       0                      Single Family     1 FLORIDA CITY            FL 33034   598     0 48.39
2526      100000 No MI       0                      Single Family     1 BALTIMORE               MD 21213   743     0 46.35
2527      259900 No MI       0                      Single Family     1 SENOIA                  GA 30276   623     0 25.09
2528      550000 No MI       0                      Two Family        2 BROOKLYN                NY 11208   745     0 47.56
2529      355000 No MI       0                      Two Family        2 BRONX                   NY 10456   707     0 29.56
2530      550000 No MI       0                      Single Family     1 ST ALBANS               NY 11434   651     0 47.04
2531      224900 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30044   612     0 49.84
2532      115000 No MI       0                      Single Family     1 GREENVILLE              SC 29617   588     0 36.92
2533      172281 No MI       0                      Single Family     1 COLLEGE CITY            GA 30349   586     0 46.52
2534      179900 No MI       0                      Condomimium       1 ATLANTA                 GA 30303   694     0 49.38
2535      399900 No MI       0                      Single Family     1 CORAL SPRINGS           FL 33067   783     0 37.71
2536      280000 No MI       0                      Single Family     1 MIAMI                   FL 33033   621     0 34.38
2537      169000 No MI       0                      Single Family     1 DACULA                  GA 30019   582     0 37.52
2538      118000 No MI       0                      Single Family     1 LIBERTY                 NC 27298   597     0 23.51
2539      109000 No MI       0                      Single Family     1 OAKWOOD                 GA 30566   635     0 37.09
2540      245000 No MI       0                      Single Family     1 MARIETTA                GA 30066   646     0 46.36
2541           0 No MI       0                      Single Family     1 HIGHLAND                MI 48356   608     0 43.49
2542      144500 No MI       0                      Single Family     1 REDFORD                 MI 48239   586     0  49.8
2543      353478 No MI       0                      Single Family     1 ORLANDO                 FL 32832   671     0 40.37
2544      139900 No MI       0                      Single Family     1 DECATUR                 GA 30034   632     0 34.32
2545      125000 No MI       0                      Single Family     1 RIVERDALE               GA 30274   593     0 49.97
2546      270000 No MI       0                      Single Family     1 HOLLYWOOD               FL 33021   691     0 38.33
2547           0 No MI       0                      Single Family     1 JESSUP                  MD 20794   590     0 46.94
2548           0 No MI       0                      Two Family        2 SPRINGFIELD             MA  1104   614     0 48.03
2549      286000 No MI       0                      Single Family     1 HOMESTEAD               FL 33032   674     0 19.39
2550      139865 No MI       0                      Single Family     1 MUFREESBORO             TN 37130   585     0 42.63
2551      410000 No MI       0                      Condomimium       1 ALEXANDRA               VA 22303   612     0 38.66
2552      340000 No MI       0                      Single Family     1 MIAMI                   FL 33126   752     0 44.42

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2495   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2496   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2497   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2498   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2499   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2500   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2501   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2502   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2503   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2504   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2505   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2506   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2507   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2508   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2509   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2510   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2511   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2512   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2513   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2514   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2515   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2516   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2517   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2518   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2519   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2520   Wholesale         XTA   No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2521   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2522   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2523   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2524   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2525   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2526   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2527   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2528   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2529   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2530   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2531   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2532   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2533   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2534   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2535   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2536   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2537   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2538   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2539   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2540   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2541   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2542   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2543   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2544   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2545   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2546   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2547   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2548   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2549   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2550   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2551   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
2552   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2553   Fixed     Interest In Arrears    98000  97972.14  97,972.14    12.03   12.03       0.5    0    11.53  1010.31
2554   Fixed     Interest In Arrears    56400  56386.43  56,386.43   12.775  12.775       0.5    0   12.275      614
2555   Fixed     Interest In Arrears    83000  82977.91  82,977.91   12.325  12.325       0.5    0   11.825   874.57
2556   Fixed     Interest In Arrears    94000  93967.91  93,967.91     11.2    11.2       0.5    0     10.7   909.42
2557   Fixed     Interest In Arrears    48000  47987.57  47,987.57    12.45   12.45       0.5    0    11.95   510.43
2558   Fixed     Interest In Arrears    36533  36515.63  36,515.63    12.85   12.85       0.5    0    12.35   399.85
2559   Fixed     Interest In Arrears    32500  32490.85  32,490.85   12.075  12.075       0.5    0   11.575   336.18
2560   Fixed     Interest In Arrears    28900  28887.01  28,887.01    9.925   9.925       0.5    0    9.425   252.02
2561   Fixed     Interest In Arrears    32400  32367.58  32,367.58   12.075  12.075       0.5    0   11.575   358.45
2562   Fixed     Interest In Arrears    63000  62984.23  62,984.23     12.6    12.6       0.5    0     12.1   677.27
2563   Fixed     Interest In Arrears   133000 132952.83 132,952.83   11.025  11.025       0.5    0   10.525  1269.11
2564   Fixed     Interest In Arrears     8250   8247.19   8,247.19   11.225  11.225       0.5    0   10.725    79.98
2565   Fixed     Interest In Arrears    38400  38382.73  38,382.73    9.925   9.925       0.5    0    9.425   334.87
2566   Fixed     Interest In Arrears    57200  57171.56  57,171.56     9.45    9.45       0.5    0     8.95   478.89
2567   Fixed     Interest In Arrears    32000  31985.15  31,985.15    9.775   9.775       0.5    0    9.275   275.52
2568   Fixed     Interest In Arrears    63600  63581.76  63,581.76    11.99   11.99       0.5    0    11.49   653.71
2569   Fixed     Interest In Arrears    84000  83970.21  83,970.21   11.025  11.025       0.5    0   10.525   801.54
2570   Fixed     Interest In Arrears    29400  29336.68  29,336.68   11.225  11.225       0.5    0   10.725   338.33
2571   Fixed     Interest In Arrears    31800  31791.05  31,791.05   12.075  12.075       0.5    0   11.575   328.94
2572   Fixed     Interest In Arrears    42200  42189.44  42,189.44     12.6    12.6       0.5    0     12.1   453.66
2573   Fixed     Interest In Arrears    53424  53411.36  53,411.36    12.85   12.85       0.5    0    12.35   584.72
2574   Fixed     Interest In Arrears    24400  24351.51  24,351.51   12.075  12.075       0.5    0   11.575   294.02
2575   Fixed     Interest In Arrears    99400  99366.25  99,366.25   11.225  11.225       0.5    0   10.725   963.55
2576   Fixed     Interest In Arrears    23100  23050.13  23,050.13     11.2    11.2       0.5    0     10.7   265.47
2577   Fixed     Interest In Arrears    59800  59788.53  59,788.53   13.775  13.775       0.5    0   13.275   697.92
2578   Fixed     Interest In Arrears    21980  21936.31  21,936.31   12.075  12.075       0.5    0   11.575   264.86
2579   Fixed     Interest In Arrears    39000  38990.62  38,990.62   12.775  12.775       0.5    0   12.275   424.57
2580   Fixed     Interest In Arrears    51200  51182.61  51,182.61   11.225  11.225       0.5    0   10.725   496.32
2581   Fixed     Interest In Arrears    39528  39518.49  39,518.49   12.775  12.775       0.5    0   12.275   430.32
2582   Fixed     Interest In Arrears    31800  31788.09  31,788.09   10.775  10.775       0.5    0   10.275   297.45
2583   Fixed     Interest In Arrears    79400  79363.15  79,363.15    9.775   9.775       0.5    0    9.275   683.63
2584   Fixed     Interest In Arrears    73000  72974.11  72,974.11   11.025  11.025       0.5    0   10.525   696.58
2585   Fixed     Interest In Arrears    27180  27173.45  27,173.45   12.775  12.775       0.5    0   12.275    295.9
2586   Fixed     Interest In Arrears    29000  28878.31  28,878.31     12.6    12.6       0.5    0     12.1   426.19
2587   Fixed     Interest In Arrears    62000  61984.48  61,984.48     12.6    12.6       0.5    0     12.1   666.52
2588   Fixed     Interest In Arrears    27980  27972.55  27,972.55   12.325  12.325       0.5    0   11.825   294.83
2589   Fixed     Interest In Arrears    49600  49586.04  49,586.04   12.075  12.075       0.5    0   11.575   513.06
2590   Fixed     Interest In Arrears    34277  34268.75  34,268.75   12.775  12.775       0.5    0   12.275   373.16
2591   Fixed     Interest In Arrears    21654  21607.37  21,607.37   11.225  11.225       0.5    0   10.725   249.19
2592   Fixed     Interest In Arrears    42400  42388.06  42,388.06   12.075  12.075       0.5    0   11.575   438.59
2593   Fixed     Interest In Arrears    64000  63971.84  63,971.84   10.025  10.025       0.5    0    9.525   562.83
2594   Fixed     Interest In Arrears   190000 189952.18 189,952.18   12.575  12.575       0.5    0   12.075  2038.86
2595   Fixed     Interest In Arrears    60200  60183.97  60,183.97   12.325  12.325       0.5    0   11.825   634.33
2596   Fixed     Interest In Arrears    25150  25138.33  25,138.33    9.775   9.775       0.5    0    9.275   216.54
2597   Fixed     Interest In Arrears    42000  41980.51  41,980.51    9.775   9.775       0.5    0    9.275   361.62
2598   Fixed     Interest In Arrears    21500  21410.31  21,410.31     12.7    12.7       0.5    0     12.2   317.23
2599   Fixed     Interest In Arrears    46000  45785.23  45,785.23   10.775  10.775       0.5    0   10.275   627.81
2600   Fixed     Interest In Arrears    32000  31991.48  31,991.48   12.325  12.325       0.5    0   11.825   337.19
2601   Fixed     Interest In Arrears    76000  75972.74  75,972.74   10.975  10.975       0.5    0   10.475   722.34
2602   Fixed     Interest In Arrears    26000  25993.49  25,993.49     12.6    12.6       0.5    0     12.1   279.51
2603   Fixed     Interest In Arrears    33100  33091.71  33,091.71     12.6    12.6       0.5    0     12.1   355.84
2604   Fixed     Interest In Arrears    24240  24188.89  24,188.89    11.45   11.45       0.5    0    10.95    282.4
2605   Fixed     Interest In Arrears    24000  23953.42  23,953.42   12.325  12.325       0.5    0   11.825   293.08
2606   Fixed     Interest In Arrears    25720  25710.77  25,710.77   10.975  10.975       0.5    0   10.475   244.46
2607   Fixed     Interest In Arrears    77500     77461  77,461.00     12.6    12.6       0.5    0     12.1   833.15
2608   Fixed     Interest In Arrears    36600  36590.84  36,590.84     12.6    12.6       0.5    0     12.1   393.46
2609   Fixed     Interest In Arrears    25000   24991.5  24,991.50   11.225  11.225       0.5    0   10.725   242.35
2610   Fixed     Interest In Arrears    35250  35233.64  35,233.64    9.775   9.775       0.5    0    9.275    303.5

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2553   1010.31    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2554       614   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2555    874.57   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2556    909.42    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2557    510.43   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2558    399.85    5/2/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
2559    336.18    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2560    252.02   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2561    358.45   5/12/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240        0
2562    677.27    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2563   1269.11    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2564     79.98   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2565    334.87    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2566    478.89    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2567    275.52    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2568    653.71   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2569    801.54   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2570    338.33   5/12/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2571    328.94   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2572    453.66   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2573    584.72   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2574    294.02    5/8/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2575    963.55   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2576    265.47    5/9/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2577    697.92   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2578    264.86   5/12/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2579    424.57   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2580    496.32    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2581    430.32   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2582    297.45    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2583    683.63   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2584    696.58   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2585     295.9   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2586    426.19    5/8/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24
2587    666.52    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2588    294.83   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2589    513.06   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2590    373.16    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2591    249.19    5/5/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2592    438.59    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2593    562.83   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2594   2038.86   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2595    634.33   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2596    216.54   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2597    361.62    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2598    317.23   5/12/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       36
2599    627.81   5/10/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       36
2600    337.19   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2601    722.34   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2602    279.51   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2603    355.84   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2604     282.4   5/10/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2605    293.08   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
2606    244.46    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2607    833.15    5/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
2608    393.46    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2609    242.35   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2610     303.5   5/15/2006  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>
2553   Not a Balloon Loan 30 YR FXD    0      0
2554   Not a Balloon Loan 30 YR FXD    0      0
2555   Not a Balloon Loan 30 YR FXD    0      0
2556   Not a Balloon Loan 30 YR FXD    0      0
2557   Not a Balloon Loan 30 YR FXD    0      0
2558   Not a Balloon Loan 30 YR FXD    0      0
2559   Not a Balloon Loan 30 YR FXD    0      0
2560   Not a Balloon Loan 30 YR FXD    0      0
2561   Not a Balloon Loan 20 YR FXD    0      0
2562   Not a Balloon Loan 30 YR FXD    0      0
2563   Not a Balloon Loan 30 YR FXD    0      0
2564   Not a Balloon Loan 30 YR FXD    0      0
2565   Not a Balloon Loan 30 YR FXD    0      0
2566   Not a Balloon Loan 30 YR FXD    0      0
2567   Not a Balloon Loan 30 YR FXD    0      0
2568   Not a Balloon Loan 30 YR FXD    0      0
2569   Not a Balloon Loan 30 YR FXD    0      0
2570   Not a Balloon Loan 15 YR FXD    0      0
2571   Not a Balloon Loan 30 YR FXD    0      0
2572   Not a Balloon Loan 30 YR FXD    0      0
2573   Not a Balloon Loan 30 YR FXD    0      0
2574   Not a Balloon Loan 15 YR FXD    0      0
2575   Not a Balloon Loan 30 YR FXD    0      0
2576   Not a Balloon Loan 15 YR FXD    0      0
2577   Not a Balloon Loan 30 YR FXD    0      0
2578   Not a Balloon Loan 15 YR FXD    0      0
2579   Not a Balloon Loan 30 YR FXD    0      0
2580   Not a Balloon Loan 30 YR FXD    0      0
2581   Not a Balloon Loan 30 YR FXD    0      0
2582   Not a Balloon Loan 30 YR FXD    0      0
2583   Not a Balloon Loan 30 YR FXD    0      0
2584   Not a Balloon Loan 30 YR FXD    0      0
2585   Not a Balloon Loan 30 YR FXD    0      0
2586   Not a Balloon Loan 10 YR FXD    0      0
2587   Not a Balloon Loan 30 YR FXD    0      0
2588   Not a Balloon Loan 30 YR FXD    0      0
2589   Not a Balloon Loan 30 YR FXD    0      0
2590   Not a Balloon Loan 30 YR FXD    0      0
2591   Not a Balloon Loan 15 YR FXD    0      0
2592   Not a Balloon Loan 30 YR FXD    0      0
2593   Not a Balloon Loan 30 YR FXD    0      0
2594   Not a Balloon Loan 30 YR FXD    0      0
2595   Not a Balloon Loan 30 YR FXD    0      0
2596   Not a Balloon Loan 30 YR FXD    0      0
2597   Not a Balloon Loan 30 YR FXD    0      0
2598   Not a Balloon Loan 10 YR FXD    0      0
2599   Not a Balloon Loan 10 YR FXD    0      0
2600   Not a Balloon Loan 30 YR FXD    0      0
2601   Not a Balloon Loan 30 YR FXD    0      0
2602   Not a Balloon Loan 30 YR FXD    0      0
2603   Not a Balloon Loan 30 YR FXD    0      0
2604   Not a Balloon Loan 15 YR FXD    0      0
2605   Not a Balloon Loan 15 YR FXD    0      0
2606   Not a Balloon Loan 30 YR FXD    0      0
2607   Not a Balloon Loan 30 YR FXD    0      0
2608   Not a Balloon Loan 30 YR FXD    0      0
2609   Not a Balloon Loan 30 YR FXD    0      0
2610   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2553            0          0       0        0        0        0       0   12.03          0 00/00/0000 00/00/0000
2554            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2555            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2556            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2557            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
2558            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2559            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2560            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2561            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2562            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2563            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2564            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2565            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2566            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
2567            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2568            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2569            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2570            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2571            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2572            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2573            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2574            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2575            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2576            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2577            0          0       0        0        0        0       0  13.775          0 00/00/0000 00/00/0000
2578            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2579            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2580            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2581            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2582            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2583            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2584            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2585            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2586            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2587            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2588            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2589            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2590            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2591            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2592            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2593            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
2594            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2595            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2596            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2597            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2598            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2599            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2600            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2601            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2602            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2603            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2604            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2605            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2606            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2607            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2608            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2609            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2610            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                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2553   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   392000
2554   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   225600
2555   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   332000
2556   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   376000
2557   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   192000
2558   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   146132
2559   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   260000
2560   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   115600
2561   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   291600
2562   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   252000
2563   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   532000
2564   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   148500
2565   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   153600
2566   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   228800
2567   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
2568   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   254400
2569   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   336000
2570   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   117600
2571   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   127200
2572   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168800
2573   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   213696
2574   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    97600
2575   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   397600
2576   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    92400
2577   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   239200
2578   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    87920
2579   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   156000
2580   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204800
2581   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   158112
2582   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   127200
2583   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   317600
2584   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   292000
2585   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   108720
2586   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   116000
2587   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   248000
2588   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   111920
2589   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   198400
2590   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   137108
2591   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    86618
2592   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   169600
2593   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   256000
2594   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   760000
2595   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   240800
2596   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   100600
2597   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168000
2598   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   387000
2599   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   184000
2600   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
2601   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
2602   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104000
2603   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   132400
2604   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    96960
2605   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    96000
2606   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   102880
2607   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   310000
2608   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   146400
2609   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   100000
2610   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   199750

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2553         0       20      100    490000         0
2554         0       20      100    282000         0
2555         0       20      100    415000         0
2556         0       20      100    470000         0
2557         0       20      100    240000         0
2558         0       20      100    182665         0
2559         0       10       90    325000         0
2560         0       20      100    144500         0
2561         0       10      100    324000         0
2562         0       20      100    315000         0
2563         0       20      100    665000         0
2564         0        5       95    165000         0
2565         0       20      100    192000         0
2566         0       20      100    286000         0
2567         0       20      100    160000         0
2568         0       20      100    318000         0
2569         0       20      100    420000         0
2570         0       20      100    147000         0
2571         0       20      100    159000         0
2572         0       20      100    211000         0
2573         0       20      100    267121         0
2574         0       20      100    122000         0
2575         0       20      100    497000         0
2576         0       20      100    115500         0
2577         0       20      100    299000         0
2578         0       20      100    109900         0
2579         0       20      100    195000         0
2580         0       20      100    256000         0
2581         0       20      100    197641         0
2582         0       20      100    159000         0
2583         0       20      100    397000         0
2584         0       20      100    365000         0
2585         0       20      100    135900         0
2586         0       20      100    145000         0
2587         0       20      100    310000         0
2588         0       20      100    139900         0
2589         0       20      100    248000         0
2590         0       20      100    171385         0
2591         0       20      100    108272         0
2592         0       20      100    212000         0
2593         0       20      100    320000         0
2594         0       20      100    950000         0
2595         0       20      100    301000         0
2596         0       20      100    125750         0
2597         0       20      100    210000         0
2598         0        5       95    430000         0
2599         0       20      100    230000         0
2600         0       20      100    160000         0
2601         0       20      100    380000         0
2602         0       20      100    130000         0
2603         0       20      100    165500         0
2604         0       20      100    121200         0
2605         0       20      100    120000         0
2606         0       20      100    128600         0
2607         0       20      100    387500         0
2608         0       20      100    183000         0
2609         0       20      100    125000         0
2610         0       15      100    235000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2553      490000 No MI       0                      Single Family     1 FORT WASHINGTON         MD 20744   629     0 49.73
2554      282000 No MI       0                      Single Family     1 VINELAND                NJ  8361   637     0 49.01
2555           0 No MI       0                      Single Family     1 TEANECK                 NJ  7666   609     0 42.31
2556      470000 No MI       0                      Single Family     1 MIAMI                   FL 33165   645     0 41.74
2557      240000 No MI       0                      Single Family     1 NEW MILFORD             CT  6766   586     0 33.67
2558      182665 No MI       0                      Single Family     1 TAMPA                   FL 33604   581     0 42.93
2559           0 No MI       0                      Single Family     1 WYANDANCH               NY 11798   612     0 49.99
2560           0 No MI       0                      Single Family     1 GRIFFIN                 GA 30224   675     0 47.25
2561      324000 No MI       0                      Single Family     1 SUWANNEE                GA 30024   601     0 48.69
2562      315000 No MI       0                      Condomimium       1 AVENTURA                FL 33180   597     0 43.69
2563           0 No MI       0                      Single Family     1 WASHINGTON              DC 20018   689     0 49.01
2564           0 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   625     0 54.28
2565      192000 No MI       0                      Single Family     1 WINTER HAVEN            FL 33880   668     0  47.9
2566           0 No MI       0                      Single Family     1 STOCKBRIDGE             GA 30281   683     0 47.52
2567      160000 No MI       0                      Single Family     1 CLEWISTON               FL 33440   693     0  21.1
2568      318000 No MI       0                      Single Family     1 BOYNTON BEACH           FL 33426   602     0 46.68
2569      420000 No MI       0                      Single Family     1 MIAMI                   FL 33144   755     0 36.43
2570      147000 No MI       0                      Two Family        2 SPRINGFIELD             MA  1104   621     0 37.22
2571      159000 No MI       0                      Single Family     1 FAIRMOUNT               GA 30139   619     0  39.7
2572      211000 No MI       0                      Single Family     1 CAPE CORAL              FL 33904   592     0 46.11
2573      267121 No MI       0                      Single Family     1 MIDLOTHIAN              VA 23112   592     0 36.53
2574      122000 No MI       0                      Single Family     1 EAST DUBLIN             GA 31027   610     0 34.43
2575      548900 No MI       0                      Condomimium       1 MIAMI                   FL 33130   677     0 40.02
2576      115500 No MI       0                      Single Family     1 GAINESVILLE             GA 30507   659     0 42.44
2577      299000 No MI       0                      Single Family     1 DAVENPORT               FL 33897   624     0 49.85
2578      109900 No MI       0                      Single Family     1 CARROLLTON              GA 30116   613     0 47.83
2579      195000 No MI       0                      Condomimium       1 FORT LAUDERDALE         FL 33309   637     0  43.1
2580      256000 No MI       0                      Single Family     1 SAN ANTONIO             FL 33576   638     0 46.51
2581      197641 No MI       0                      Single Family     1 LITHIA SPRINGS          GA 30122   620     0 34.88
2582      159000 No MI       0                      Single Family     1 ST. PETERSBURG          FL 33711   692     0 32.18
2583      397000 No MI       0                      Single Family     1 MIAMI                   FL 33184   701     0 45.14
2584      365000 No MI       0                      Two Family        2 ELIZABETH               NJ  7206   754     0 43.84
2585      135900 No MI       0                      Single Family     1 ROCKY MOUNT             NC 27801   627     0 45.41
2586      145000 No MI       0                      Single Family     1 COCOA                   FL 32926   593     0 34.64
2587      310000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33412   592     0  48.2
2588      139900 No MI       0                      Single Family     1 NEW PORT RICHEY         FL 34652   602     0 41.22
2589      248000 No MI       0                      Single Family     1 CAPE CORAL              FL 33993   606     0 49.77
2590      171385 No MI       0                      Single Family     1 CHARLOTTE               NC 28215   628     0 46.66
2591      108272 No MI       0                      Single Family     1 SPRINGFILED             TN 37172   621     0 49.54
2592           0 No MI       0                      Single Family     1 BUFORD                  GA 30518   607     0 46.23
2593      320000 No MI       0                      Single Family     1 CAPE CORAL              FL 33991   705     0 42.01
2594           0 No MI       0                      Single Family     1 BOCA RATON              FL 33428   610     0 28.21
2595      301000 No MI       0                      Two Family        2 IRVINGTON               NJ  7111   602     0 45.55
2596      125750 No MI       0                      Single Family     1 GOODLETTSVILLE          TN 37072   760     0    23
2597      210000 No MI       0                      Single Family     1 NEWARK                  DE 19702   718     0 38.65
2598           0 No MI       0                      Single Family     1 MIAMI                   FL 33196   581     0 29.63
2599      230000 No MI       0                      Single Family     1 MURFREESBORO            TN 37129   695     0 49.88
2600      160000 No MI       0                      Single Family     1 MIDDLEBURG              FL 32068   609     0 43.84
2601      380000 No MI       0                      Single Family     1 MIAMI                   FL 33031   658     0 44.51
2602      130000 No MI       0                      Two Family        2 WATERVLIET              NY 12189   590     0 49.95
2603      165500 No MI       0                      Single Family     1 GAINESVILLE             FL 32653   589     0 47.57
2604      121200 No MI       0                      Single Family     1 BALTIMORE               MD 21218   645     0 35.56
2605      120000 No MI       0                      Single Family     1 SPRING HILL             FL 34608   608     0 33.71
2606      128600 No MI       0                      Single Family     1 PORT RICHEY             FL 34668   667     0 46.45
2607      387500 No MI       0                      Single Family     1 ATLANTA                 GA 30338   587     0 48.35
2608      183000 No MI       0                      Single Family     1 ST PETERSBURG           FL 33710   596     0 32.89
2609      125000 No MI       0                      Single Family     1 CHARLOTTE               NC 28269   633     0 48.65
2610      235000 No MI       0                      Condomimium       1 MIAMI                   FL 33126   731     0 40.07

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2553   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2554   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2555   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2556   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2557   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2558   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2559   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2560   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2561   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2562   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2563   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2564   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2565   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2566   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2567   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2568   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2569   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2570   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2571   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2572   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2573   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2574   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2575   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2576   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2577   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2578   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2579   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2580   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2581   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2582   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2583   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2584   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2585   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2586   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2587   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2588   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2589   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2590   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2591   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2592   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2593   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2594   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2595   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2596   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2597   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2598   Wholesale         A+XP  Yes      7/1/2006 8/1/2006     0     0     0      0      FHLT 2006-SA
2599   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2600   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2601   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2602   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2603   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2604   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2605   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2606   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2607   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2608   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2609   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2610   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2611   Fixed     Interest In Arrears    36000  35986.51  35,986.51   10.775  10.775       0.5    0   10.275   336.74
2612   Fixed     Interest In Arrears    18591   18557.1  18,557.10   12.975  12.975       0.5    0   12.475   234.92
2613   Fixed     Interest In Arrears    19605  19567.93  19,567.93     12.6    12.6       0.5    0     12.1   242.92
2614   Fixed     Interest In Arrears    80000  79980.75  79,980.75   12.775  12.775       0.5    0   12.275   870.92
2615   Fixed     Interest In Arrears    37800  37789.36  37,789.36   12.075  12.075       0.5    0   11.575      391
2616   Fixed     Interest In Arrears    68000   67981.9  67,981.90   12.325  12.325       0.5    0   11.825   716.52
2617   Fixed     Interest In Arrears    66000  65984.99  65,984.99   13.025  13.025       0.5    0   12.525   731.39
2618   Fixed     Interest In Arrears    47000   46985.7  46,985.70   11.725  11.725       0.5    0   11.225   473.53
2619   Fixed     Interest In Arrears    77000  76971.17  76,971.17   10.775  10.775       0.5    0   10.275   720.23
2620   Fixed     Interest In Arrears    35200  35191.14  35,191.14   12.575  12.575       0.5    0   12.075   377.73
2621   Fixed     Interest In Arrears    56600  56584.93  56,584.93   12.325  12.325       0.5    0   11.825    596.4
2622   Fixed     Interest In Arrears    44000  43988.98  43,988.98     12.6    12.6       0.5    0     12.1   473.02
2623   Fixed     Interest In Arrears    37800  37789.36  37,789.36   12.075  12.075       0.5    0   11.575      391
2624   Fixed     Interest In Arrears    50000  49978.69  49,978.69   10.175  10.175       0.5    0    9.675   445.27
2625   Fixed     Interest In Arrears    65800  65775.36  65,775.36   10.775  10.775       0.5    0   10.275   615.47
2626   Fixed     Interest In Arrears    61000  60984.73  60,984.73     12.6    12.6       0.5    0     12.1   655.77
2627   Fixed     Interest In Arrears    61800  61784.53  61,784.53     12.6    12.6       0.5    0     12.1   664.37
2628   Fixed     Interest In Arrears    67000  66983.88  66,983.88   12.775  12.775       0.5    0   12.275   729.39
2629   Fixed     Interest In Arrears    35450  35441.61  35,441.61    12.85   12.85       0.5    0    12.35      388
2630   Fixed     Interest In Arrears   250000 249893.46 249,893.46   10.175  10.175       0.5    0    9.675  2226.33
2631   Fixed     Interest In Arrears    30400  30389.68  30,389.68   11.225  11.225       0.5    0   10.725   294.69
2632   Fixed     Interest In Arrears   104300 104276.28 104,276.28   13.025  13.025       0.5    0   12.525  1155.81
2633   Fixed     Interest In Arrears    26480  26473.37  26,473.37     12.6    12.6       0.5    0     12.1   284.67
2634   Fixed     Interest In Arrears    66000  65982.72  65,982.72     12.4    12.4       0.5    0     11.9   699.28
2635   Fixed     Interest In Arrears    25275  25268.67  25,268.67     12.6    12.6       0.5    0     12.1   271.72
2636   Fixed     Interest In Arrears   143300 143248.62 143,248.62   10.975  10.975       0.5    0   10.475  1361.98
2637   Fixed     Interest In Arrears    73200  73183.36  73,183.36   13.025  13.025       0.5    0   12.525   811.17
2638   Fixed     Interest In Arrears    15300  15263.17  15,263.17   10.025  10.025       0.5    0    9.525   164.65
2639   Fixed     Interest In Arrears    26500  26493.73  26,493.73    12.85   12.85       0.5    0    12.35   290.04
2640   Fixed     Interest In Arrears    25000  24993.74  24,993.74     12.6    12.6       0.5    0     12.1   268.76
2641   Fixed     Interest In Arrears    31000  30992.24  30,992.24     12.6    12.6       0.5    0     12.1   333.26
2642   Fixed     Interest In Arrears    26000  25993.74  25,993.74   12.775  12.775       0.5    0   12.275   283.05
2643   Fixed     Interest In Arrears    32000  31986.72  31,986.72     10.3    10.3       0.5    0      9.8   287.95
2644   Fixed     Interest In Arrears    25400  25393.88  25,393.88   12.775  12.775       0.5    0   12.275   276.52
2645   Fixed     Interest In Arrears    31200  31191.69  31,191.69   12.325  12.325       0.5    0   11.825   328.76
2646   Fixed     Interest In Arrears    47000  46989.49  46,989.49     13.1    13.1       0.5    0     12.6   523.59
2647   Fixed     Interest In Arrears    38000  37991.36  37,991.36   13.025  13.025       0.5    0   12.525    421.1
2648   Fixed     Interest In Arrears    44000  43985.22  43,985.22   11.275  11.275       0.5    0   10.775    428.2
2649   Fixed     Interest In Arrears    55000  54977.17  54,977.17     10.3    10.3       0.5    0      9.8   494.91
2650   Fixed     Interest In Arrears    39100  39082.88  39,082.88    10.05   10.05       0.5    0     9.55   344.58
2651   Fixed     Interest In Arrears    81000  80981.58  80,981.58   13.025  13.025       0.5    0   12.525   897.61
2652   Fixed     Interest In Arrears    40500  40490.42  40,490.42    12.85   12.85       0.5    0    12.35   443.27
2653   Fixed     Interest In Arrears    51188  51175.18  51,175.18     12.6    12.6       0.5    0     12.1   550.29
2654   Fixed     Interest In Arrears    88000  87959.15  87,959.15    9.775   9.775       0.5    0    9.275   757.68
2655   Fixed     Interest In Arrears    70800  70781.16  70,781.16   12.325  12.325       0.5    0   11.825   746.02
2656   Fixed     Interest In Arrears    64500  64480.28  64,480.28     11.7    11.7       0.5    0     11.2    648.6
2657   Fixed     Interest In Arrears    63800  63784.03  63,784.03     12.6    12.6       0.5    0     12.1   685.87
2658   Fixed     Interest In Arrears    29980  29972.49  29,972.49     12.6    12.6       0.5    0     12.1    322.3
2659   Fixed     Interest In Arrears    54000  53985.63  53,985.63   12.325  12.325       0.5    0   11.825      569
2660   Fixed     Interest In Arrears   101000 100971.58 100,971.58   12.075  12.075       0.5    0   11.575  1044.73
2661   Fixed     Interest In Arrears    34000  33991.49  33,991.49     12.6    12.6       0.5    0     12.1   365.51
2662   Fixed     Interest In Arrears    58400  58383.56  58,383.56   12.075  12.075       0.5    0   11.575   604.09
2663   Fixed     Interest In Arrears    17800  17764.62  17,764.62   12.075  12.075       0.5    0   11.575   214.49
2664   Fixed     Interest In Arrears    38000  37986.52  37,986.52   11.025  11.025       0.5    0   10.525   362.61
2665   Fixed     Interest In Arrears    36400  36387.57  36,387.57     11.2    11.2       0.5    0     10.7   352.16
2666   Fixed     Interest In Arrears    30680  30666.57  30,666.57    10.05   10.05       0.5    0     9.55   270.38
2667   Fixed     Interest In Arrears    31375  31364.35  31,364.35   11.225  11.225       0.5    0   10.725   304.14
2668   Fixed     Interest In Arrears    83000  82968.92  82,968.92   10.775  10.775       0.5    0   10.275   776.35

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2611    336.74   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2612    234.92    5/5/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2613    242.92   5/24/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2614    870.92   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2615       391    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2616    716.52    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2617    731.39   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2618    473.53    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2619    720.23   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2620    377.73   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2621     596.4   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2622    473.02   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2623       391   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2624    445.27   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2625    615.47   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2626    655.77   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2627    664.37   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2628    729.39   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2629       388   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2630   2226.33   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2631    294.69   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2632   1155.81   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2633    284.67   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2634    699.28   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2635    271.72   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2636   1361.98   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2637    811.17    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2638    164.65    5/5/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
2639    290.04    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2640    268.76   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2641    333.26    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2642    283.05    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2643    287.95    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2644    276.52   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2645    328.76   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2646    523.59    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2647     421.1   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2648     428.2   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2649    494.91    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2650    344.58   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2651    897.61   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2652    443.27    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2653    550.29   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2654    757.68   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2655    746.02   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2656     648.6   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2657    685.87   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2658     322.3   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2659       569   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2660   1044.73   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2661    365.51   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2662    604.09   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2663    214.49   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2664    362.61   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2665    352.16   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2666    270.38   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2667    304.14   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2668    776.35   5/11/2006  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>
2611   Not a Balloon Loan 30 YR FXD    0      0
2612   Not a Balloon Loan 15 YR FXD    0      0
2613   Not a Balloon Loan 15 YR FXD    0      0
2614   Not a Balloon Loan 30 YR FXD    0      0
2615   Not a Balloon Loan 30 YR FXD    0      0
2616   Not a Balloon Loan 30 YR FXD    0      0
2617   Not a Balloon Loan 30 YR FXD    0      0
2618   Not a Balloon Loan 30 YR FXD    0      0
2619   Not a Balloon Loan 30 YR FXD    0      0
2620   Not a Balloon Loan 30 YR FXD    0      0
2621   Not a Balloon Loan 30 YR FXD    0      0
2622   Not a Balloon Loan 30 YR FXD    0      0
2623   Not a Balloon Loan 30 YR FXD    0      0
2624   Not a Balloon Loan 30 YR FXD    0      0
2625   Not a Balloon Loan 30 YR FXD    0      0
2626   Not a Balloon Loan 30 YR FXD    0      0
2627   Not a Balloon Loan 30 YR FXD    0      0
2628   Not a Balloon Loan 30 YR FXD    0      0
2629   Not a Balloon Loan 30 YR FXD    0      0
2630   Not a Balloon Loan 30 YR FXD    0      0
2631   Not a Balloon Loan 30 YR FXD    0      0
2632   Not a Balloon Loan 30 YR FXD    0      0
2633   Not a Balloon Loan 30 YR FXD    0      0
2634   Not a Balloon Loan 30 YR FXD    0      0
2635   Not a Balloon Loan 30 YR FXD    0      0
2636   Not a Balloon Loan 30 YR FXD    0      0
2637   Not a Balloon Loan 30 YR FXD    0      0
2638   Not a Balloon Loan 15 YR FXD    0      0
2639   Not a Balloon Loan 30 YR FXD    0      0
2640   Not a Balloon Loan 30 YR FXD    0      0
2641   Not a Balloon Loan 30 YR FXD    0      0
2642   Not a Balloon Loan 30 YR FXD    0      0
2643   Not a Balloon Loan 30 YR FXD    0      0
2644   Not a Balloon Loan 30 YR FXD    0      0
2645   Not a Balloon Loan 30 YR FXD    0      0
2646   Not a Balloon Loan 30 YR FXD    0      0
2647   Not a Balloon Loan 30 YR FXD    0      0
2648   Not a Balloon Loan 30 YR FXD    0      0
2649   Not a Balloon Loan 30 YR FXD    0      0
2650   Not a Balloon Loan 30 YR FXD    0      0
2651   Not a Balloon Loan 30 YR FXD    0      0
2652   Not a Balloon Loan 30 YR FXD    0      0
2653   Not a Balloon Loan 30 YR FXD    0      0
2654   Not a Balloon Loan 30 YR FXD    0      0
2655   Not a Balloon Loan 30 YR FXD    0      0
2656   Not a Balloon Loan 30 YR FXD    0      0
2657   Not a Balloon Loan 30 YR FXD    0      0
2658   Not a Balloon Loan 30 YR FXD    0      0
2659   Not a Balloon Loan 30 YR FXD    0      0
2660   Not a Balloon Loan 30 YR FXD    0      0
2661   Not a Balloon Loan 30 YR FXD    0      0
2662   Not a Balloon Loan 30 YR FXD    0      0
2663   Not a Balloon Loan 15 YR FXD    0      0
2664   Not a Balloon Loan 30 YR FXD    0      0
2665   Not a Balloon Loan 30 YR FXD    0      0
2666   Not a Balloon Loan 30 YR FXD    0      0
2667   Not a Balloon Loan 30 YR FXD    0      0
2668   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2611            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2612            0          0       0        0        0        0       0  12.975          0 00/00/0000 00/00/0000
2613            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2614            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2615            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2616            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2617            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2618            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
2619            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2620            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
2621            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2622            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2623            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2624            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
2625            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2626            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2627            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2628            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2629            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2630            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
2631            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2632            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2633            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2634            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2635            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2636            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2637            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2638            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
2639            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2640            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2641            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2642            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2643            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
2644            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2645            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2646            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
2647            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2648            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
2649            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
2650            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2651            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2652            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2653            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2654            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2655            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2656            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
2657            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2658            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2659            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2660            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2661            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2662            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2663            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2664            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2665            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2666            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2667            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2668            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2611   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   144000
2612   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   105349
2613   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    78422
2614   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   320000
2615   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   151200
2616   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   272000
2617   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   264000
2618   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   188000
2619   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied    2   308000
2620   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   140800
2621   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   226400
2622   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   176000
2623   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   151200
2624   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   450000
2625   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   263200
2626   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   244000
2627   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   247200
2628   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   268000
2629   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   141800
2630   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2  1000000
2631   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   121600
2632   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   417200
2633   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   105920
2634   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   264000
2635   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   143225
2636   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   573200
2637   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   292800
2638   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   137700
2639   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   106000
2640   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   208605
2641   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   124000
2642   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   104000
2643   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   128000
2644   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   101600
2645   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   124800
2646   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   188000
2647   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152000
2648   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   176000
2649   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   220000
2650   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156400
2651   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   324000
2652   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   229500
2653   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204753
2654   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   352000
2655   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   283200
2656   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   344000
2657   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   255200
2658   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   119920
2659   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   288000
2660   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   404000
2661   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   136000
2662   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   233600
2663   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    71200
2664   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152000
2665   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   145600
2666   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   122720
2667   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   162000
2668   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   332000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------ -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2611         0       20      100    180000         0
2612         0       15      100    123941         0
2613         0       20      100     98028         0
2614         0       20      100    400000         0
2615         0       20      100    189000         0
2616         0       20      100    340000         0
2617         0       20      100    330000         0
2618         0       20      100    235000         0
2619         0       20      100    385000         0
2620         0       20      100    176000         0
2621         0       20      100    283000         0
2622         0       20      100    220000         0
2623         0       20      100    189000         0
2624         0       10      100    500000         0
2625         0       20      100    329000         0
2626         0       20      100    305000         0
2627         0       20      100    309000         0
2628         0       20      100    335000         0
2629         0       20      100    177250         0
2630         0    18.18    90.91   1375000         0
2631         0       20      100    152000         0
2632         0       20      100    521500         0
2633         0       20      100    132400         0
2634         0       20      100    330000         0
2635         0       15      100    168500         0
2636         0       20      100    716500         0
2637         0       20      100    366000         0
2638         0       10      100    153000         0
2639         0       20      100    132500         0
2640         0    10.17       95    245900         0
2641         0       20      100    155000         0
2642         0       20      100    130000         0
2643         0       20      100    160000         0
2644         0       20      100    127000         0
2645         0       20      100    156000         0
2646         0       20      100    235000         0
2647         0       20      100    190000         0
2648         0       20      100    220000         0
2649         0       20      100    275000         0
2650         0       20      100    195500         0
2651         0       20      100    405000         0
2652         0       15      100    270000         0
2653         0       20      100    255942         0
2654         0       20      100    440000         0
2655         0       20      100    354000         0
2656         0       15       95    430000         0
2657         0       20      100    319000         0
2658         0       20      100    149900         0
2659         0       15       95    360000         0
2660         0       20      100    505000         0
2661         0       20      100    170000         0
2662         0       20      100    292000         0
2663         0       20      100     89000         0
2664         0       20      100    190000         0
2665         0       20      100    182000         0
2666         0       20      100    153400         0
2667         0    15.49    95.49    202500         0
2668         0       20      100    415000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2611      180000 No MI       0                      Condomimium       1 WEST PALM BEACH         FL 33411   684     0    16
2612      123941 No MI       0                      Single Family     1 MADISON                 TN 37115   603     0 44.86
2613       98028 No MI       0                      Single Family     1 WINSTON SALEM           NC 27107   599     0 42.04
2614      400000 No MI       0                      Single Family     1 ELIZABETH               NJ  7202   623     0 46.32
2615           0 No MI       0                      Single Family     1 LITHONIA                GA 30058   610     0 49.47
2616      340000 No MI       0                      Single Family     1 ORLANDO                 FL 32809   614     0 44.57
2617      330000 No MI       0                      Two Family        2 PATERSON                NJ  7522   639     0 46.52
2618           0 No MI       0                      Condomimium       1 ALEXANDRIA              VA 22312   625     0  41.8
2619           0 No MI       0                      Two Family        2 NORTH KINGSTOWN         RI  2852   724     0  37.5
2620      176000 No MI       0                      Single Family     1 ORLANDO                 FL 32810   612     0 29.52
2621      283000 No MI       0                      Single Family     1 HIALEAH                 FL 33014   610     0 41.71
2622      220000 No MI       0                      Single Family     1 KISSIMMEE               FL 34743   596     0 49.77
2623           0 No MI       0                      Single Family     1 POWDER SPRINGS          GA 30127   618     0 40.82
2624      500000 No MI       0                      Single Family     1 PORTSMOUTH              VA 23701   688     0 42.55
2625      329000 No MI       0                      Single Family     1 AUBURN                  CA 95603   735     0  24.6
2626           0 No MI       0                      Single Family     1 OAKLAND PARK            FL 33309   594     0 49.66
2627      309000 No MI       0                      Single Family     1 CAPE CORAL              FL 33904   591     0 39.95
2628      335000 No MI       0                      Single Family     1 MIAMI                   FL 33177   633     0 34.12
2629      177250 No MI       0                      Condomimium       1 SUNRISE                 FL 33351   590     0 49.85
2630           0 No MI       0                      Single Family     1 NEWPORT                 NC 28570   666     0  47.4
2631           0 No MI       0                      Single Family     1 GRIFFIN                 GA 30223   630     0 23.56
2632      521500 No MI       0                      Single Family     1 SILVER SPRING           MD 20902   624     0 45.69
2633      132400 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30083   588     0 46.83
2634      330000 No MI       0                      Single Family     1 CHICAGO                 IL 60634   656     0 48.64
2635      168500 No MI       0                      Single Family     1 KNOXVILLE               TN 37931   599     0 46.35
2636      716500 No MI       0                      Single Family     1 ATLANTA                 GA 30319   666     0 46.41
2637      366000 No MI       0                      Single Family     1 GREENBELT               MD 20770   633     0 48.58
2638      153000 No MI       0                      Condomimium       1 HALLANDALE              FL 33009   694     0 46.03
2639      132500 No MI       0                      Single Family     1 NORTH LITTLE ROCK       AR 72116   597     0 38.81
2640      245900 No MI       0                      Single Family     1 HAINES CITY             FL 33844   580     0 38.51
2641      155000 No MI       0                      Single Family     1 TAMPA                   FL 33307   580     0 49.16
2642           0 No MI       0                      Single Family     1 ASHBORO                 NC 27205   622     0  25.9
2643           0 No MI       0                      Single Family     1 TAMPA                   FL 33619   655     0 49.16
2644      127000 No MI       0                      Single Family     1 ST.PETERSBURG           FL 33710   630     0  41.9
2645      156000 No MI       0                      Condomimium       1 NORTH MIAMI BEACH       FL 33162   616     0 42.68
2646           0 No MI       0                      Single Family     1 ST PETERSBURG           FL 33708   583     0 11.59
2647      190000 No MI       0                      Single Family     1 MIDDLE RIVER            MD 21220   627     0 49.65
2648      220000 No MI       0                      Single Family     1 LAKE WORTH              FL 33461   692     0 49.44
2649      275000 No MI       0                      Single Family     1 PIKESVILLE              MD 21208   648     0 45.42
2650      205765 No MI       0                      Single Family     1 VILLA RICA              GA 30180   654     0  45.1
2651      405000 No MI       0                      Single Family     1 WARRENTON               VA 20187   624     0  47.7
2652           0 No MI       0                      Single Family     1 SPRING HILL             FL 34609   583     0 49.04
2653      255942 No MI       0                      Single Family     1 LAKE ALFRED             FL 33850   589     0 49.99
2654      440000 No MI       0                      Single Family     1 HIALEAH                 FL 33012   737     0 46.14
2655      354000 No MI       0                      Single Family     1 MIAMI                   FL 33125   604     0 47.22
2656      430000 No MI       0                      Two Family        2 JAMAICA                 NY 11432   642     0 47.13
2657      319000 No MI       0                      Single Family     1 TAMARAC                 FL 33321   584     0 44.58
2658      149900 No MI       0                      Single Family     1 CRYSTAL RIVER           FL 34429   597     0 38.74
2659      360000 No MI       0                      Single Family     1 MIAMI                   FL 33186   611     0 42.58
2660      505000 No MI       0                      Single Family     1 MIAMI                   FL 33165   600     0 39.07
2661      170000 No MI       0                      Condomimium       1 MIAMI                   FL 33135   599     0  46.9
2662      292000 No MI       0                      Single Family     1 TAMPA                   FL 33613   618     0 32.53
2663       89000 No MI       0                      Single Family     1 SAVANNAH                GA 31406   609     0 49.41
2664      190000 No MI       0                      Single Family     1 AURORA                  IL 60505   677     0 47.15
2665      182000 No MI       0                      Condomimium       1 TAMPA                   FL 33647   641     0 47.21
2666      153400 No MI       0                      Single Family     1 CHARLOTTE               NC 28216   647     0 49.09
2667           0 No MI       0                      Single Family     1 MONROE                  NC 28110   631     0  43.8
2668      415000 No MI       0                      Condomimium       1 MIAMI BEACH             FL 33139   691     0 49.94

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2611   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2612   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2613   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2614   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2615   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2616   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2617   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2618   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2619   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2620   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2621   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2622   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2623   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2624   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2625   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2626   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2627   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2628   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2629   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2630   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2631   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2632   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2633   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2634   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2635   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2636   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2637   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2638   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2639   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2640   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2641   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2642   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2643   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2644   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2645   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2646   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2647   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2648   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2649   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2650   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2651   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2652   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2653   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2654   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2655   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2656   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2657   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2658   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2659   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2660   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2661   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2662   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2663   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2664   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2665   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2666   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2667   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2668   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2669   Fixed     Interest In Arrears    19590  19552.97  19,552.97     12.6    12.6       0.5    0     12.1   242.73
2670   Fixed     Interest In Arrears    26760   26753.3  26,753.30     12.6    12.6       0.5    0     12.1   287.68
2671   Fixed     Interest In Arrears    88000  87977.97  87,977.97     12.6    12.6       0.5    0     12.1   946.03
2672   Fixed     Interest In Arrears    37200  37191.35  37,191.35   12.925  12.925       0.5    0   12.425   409.33
2673   Fixed     Interest In Arrears   101000 100972.35 100,972.35     12.2    12.2       0.5    0     11.7  1054.48
2674   Fixed     Interest In Arrears    46980  46968.24  46,968.24     12.6    12.6       0.5    0     12.1   505.05
2675   Fixed     Interest In Arrears    53800  53784.57  53,784.57    11.99   11.99       0.5    0    11.49   552.98
2676   Fixed     Interest In Arrears    52980  52967.95  52,967.95   13.025  13.025       0.5    0   12.525    587.1
2677   Fixed     Interest In Arrears    29680  29671.65  29,671.65   12.075  12.075       0.5    0   11.575   307.01
2678   Fixed     Interest In Arrears    19928  19890.32  19,890.32     12.6    12.6       0.5    0     12.1   246.92
2679   Fixed     Interest In Arrears    34995  34986.58  34,986.58   12.775  12.775       0.5    0   12.275   380.97
2680   Fixed     Interest In Arrears    32000  31991.99  31,991.99     12.6    12.6       0.5    0     12.1   344.01
2681   Fixed     Interest In Arrears    15800  15770.13  15,770.13     12.6    12.6       0.5    0     12.1   195.77
2682   Fixed     Interest In Arrears   120000 119944.31 119,944.31    9.775   9.775       0.5    0    9.275  1033.19
2683   Fixed     Interest In Arrears    48000  47986.49  47,986.49   12.075  12.075       0.5    0   11.575   496.51
2684   Fixed     Interest In Arrears    28750  28742.96  28,742.96     12.7    12.7       0.5    0     12.2   311.31
2685   Fixed     Interest In Arrears    55400  55386.89  55,386.89    12.85   12.85       0.5    0    12.35   606.35
2686   Fixed     Interest In Arrears    42960  42949.66  42,949.66   12.775  12.775       0.5    0   12.275   467.69
2687   Fixed     Interest In Arrears    36600   36589.7  36,589.70   12.075  12.075       0.5    0   11.575   378.59
2688   Fixed     Interest In Arrears    55600  55586.08  55,586.08     12.6    12.6       0.5    0     12.1   597.72
2689   Fixed     Interest In Arrears   119000 118970.22 118,970.22     12.6    12.6       0.5    0     12.1  1279.28
2690   Fixed     Interest In Arrears    40000  39986.42  39,986.42   11.225  11.225       0.5    0   10.725   387.75
2691   Fixed     Interest In Arrears    27200  27190.76  27,190.76   11.225  11.225       0.5    0   10.725   263.67
2692   Fixed     Interest In Arrears   114000 113972.57 113,972.57   12.775  12.775       0.5    0   12.275  1241.06
2693   Fixed     Interest In Arrears    43000   42987.9  42,987.90   12.075  12.075       0.5    0   11.575   444.79
2694   Fixed     Interest In Arrears    22000  21959.39  21,959.39    12.85   12.85       0.5    0    12.35   276.19
2695   Fixed     Interest In Arrears    48000  47977.72  47,977.72    9.775   9.775       0.5    0    9.275   413.28
2696   Fixed     Interest In Arrears    46200  46108.18  46,108.18   12.075  12.075       0.5    0   11.575   556.71
2697   Fixed     Interest In Arrears    49000  48989.04  48,989.04     13.1    13.1       0.5    0     12.6   545.88
2698   Fixed     Interest In Arrears    45980  45964.38  45,964.38   11.225  11.225       0.5    0   10.725   445.72
2699   Fixed     Interest In Arrears    19080  19043.93  19,043.93     12.6    12.6       0.5    0     12.1   236.41
2700   Fixed     Interest In Arrears    55000  54984.78  54,984.78    12.15   12.15       0.5    0    11.65    572.1
2701   Fixed     Interest In Arrears    27000  26987.47  26,987.47    9.775   9.775       0.5    0    9.275   232.47
2702   Fixed     Interest In Arrears    76000  75972.74  75,972.74   10.975  10.975       0.5    0   10.475   722.34
2703   Fixed     Interest In Arrears    75800  75764.81  75,764.81    9.775   9.775       0.5    0    9.275   652.64
2704   Fixed     Interest In Arrears    29250  29242.21  29,242.21   12.325  12.325       0.5    0   11.825   308.21
2705   Fixed     Interest In Arrears   115000 114971.22 114,971.22     12.6    12.6       0.5    0     12.1  1236.28
2706   Fixed     Interest In Arrears    38800  38790.66  38,790.66   12.775  12.775       0.5    0   12.275    422.4
2707   Fixed     Interest In Arrears    63980   63964.6  63,964.60   12.775  12.775       0.5    0   12.275   696.52
2708   Fixed     Interest In Arrears    29480   29471.7  29,471.70   12.075  12.075       0.5    0   11.575   304.94
2709   Fixed     Interest In Arrears    80980  80961.58  80,961.58   13.025  13.025       0.5    0   12.525   897.39
2710   Fixed     Interest In Arrears    39000  38984.67  38,984.67    10.55   10.55       0.5    0    10.05   358.21
2711   Fixed     Interest In Arrears    95600   95564.2  95,564.20   10.775  10.775       0.5    0   10.275   894.21
2712   Fixed     Interest In Arrears    42600  42589.74  42,589.74   12.775  12.775       0.5    0   12.275   463.77
2713   Fixed     Interest In Arrears    31080  31072.22  31,072.22     12.6    12.6       0.5    0     12.1   334.12
2714   Fixed     Interest In Arrears    50000  49986.69  49,986.69   12.325  12.325       0.5    0   11.825   526.85
2715   Fixed     Interest In Arrears    44200  44189.37  44,189.37   12.775  12.775       0.5    0   12.275   481.18
2716   Fixed     Interest In Arrears    46600   46579.6  46,579.60    10.05   10.05       0.5    0     9.55   410.68
2717   Fixed     Interest In Arrears    44000  43984.39  43,984.39   11.025  11.025       0.5    0   10.525   419.86
2718   Fixed     Interest In Arrears    17500     17468  17,468.00    12.95   12.95       0.5    0    12.45   220.85
2719   Fixed     Interest In Arrears    29000  28992.27  28,992.27   12.325  12.325       0.5    0   11.825   305.58
2720   Fixed     Interest In Arrears   120000 119971.13 119,971.13   12.775  12.775       0.5    0   12.275  1306.37
2721   Fixed     Interest In Arrears    34400  34388.31  34,388.31   11.225  11.225       0.5    0   10.725   333.47
2722   Fixed     Interest In Arrears   108000 107974.01 107,974.01   12.775  12.775       0.5    0   12.275  1175.74
2723   Fixed     Interest In Arrears    37500  37489.44  37,489.44   12.075  12.075       0.5    0   11.575    387.9
2724   Fixed     Interest In Arrears    65000  64977.81  64,977.81     11.2    11.2       0.5    0     10.7   628.86
2725   Fixed     Interest In Arrears    17900  17866.16  17,866.16     12.6    12.6       0.5    0     12.1   221.79
2726   Fixed     Interest In Arrears    34000  33992.56  33,992.56     13.2    13.2       0.5    0     12.7   381.44

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2669    242.73   5/15/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2670    287.68   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2671    946.03   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2672    409.33   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2673   1054.48   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2674    505.05   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2675    552.98   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2676     587.1    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2677    307.01   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2678    246.92   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2679    380.97   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2680    344.01   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2681    195.77   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2682   1033.19   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2683    496.51   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2684    311.31   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2685    606.35   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2686    467.69   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2687    378.59   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2688    597.72   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2689   1279.28   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2690    387.75   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2691    263.67   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2692   1241.06   5/20/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2693    444.79   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2694    276.19   5/16/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
2695    413.28   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2696    556.71   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2697    545.88   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2698    445.72   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2699    236.41   5/22/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2700     572.1    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2701    232.47   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2702    722.34    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2703    652.64   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2704    308.21   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2705   1236.28   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2706     422.4   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2707    696.52   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2708    304.94   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2709    897.39   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2710    358.21   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2711    894.21   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2712    463.77    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2713    334.12   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2714    526.85   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2715    481.18   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2716    410.68   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2717    419.86   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2718    220.85   6/22/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2719    305.58   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2720   1306.37   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2721    333.47   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2722   1175.74   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2723     387.9   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2724    628.86   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2725    221.79   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2726    381.44   5/19/2006  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>
2669   Not a Balloon Loan 15 YR FXD    0      0
2670   Not a Balloon Loan 30 YR FXD    0      0
2671   Not a Balloon Loan 30 YR FXD    0      0
2672   Not a Balloon Loan 30 YR FXD    0      0
2673   Not a Balloon Loan 30 YR FXD    0      0
2674   Not a Balloon Loan 30 YR FXD    0      0
2675   Not a Balloon Loan 30 YR FXD    0      0
2676   Not a Balloon Loan 30 YR FXD    0      0
2677   Not a Balloon Loan 30 YR FXD    0      0
2678   Not a Balloon Loan 15 YR FXD    0      0
2679   Not a Balloon Loan 30 YR FXD    0      0
2680   Not a Balloon Loan 30 YR FXD    0      0
2681   Not a Balloon Loan 15 YR FXD    0      0
2682   Not a Balloon Loan 30 YR FXD    0      0
2683   Not a Balloon Loan 30 YR FXD    0      0
2684   Not a Balloon Loan 30 YR FXD    0      0
2685   Not a Balloon Loan 30 YR FXD    0      0
2686   Not a Balloon Loan 30 YR FXD    0      0
2687   Not a Balloon Loan 30 YR FXD    0      0
2688   Not a Balloon Loan 30 YR FXD    0      0
2689   Not a Balloon Loan 30 YR FXD    0      0
2690   Not a Balloon Loan 30 YR FXD    0      0
2691   Not a Balloon Loan 30 YR FXD    0      0
2692   Not a Balloon Loan 30 YR FXD    0      0
2693   Not a Balloon Loan 30 YR FXD    0      0
2694   Not a Balloon Loan 15 YR FXD    0      0
2695   Not a Balloon Loan 30 YR FXD    0      0
2696   Not a Balloon Loan 15 YR FXD    0      0
2697   Not a Balloon Loan 30 YR FXD    0      0
2698   Not a Balloon Loan 30 YR FXD    0      0
2699   Not a Balloon Loan 15 YR FXD    0      0
2700   Not a Balloon Loan 30 YR FXD    0      0
2701   Not a Balloon Loan 30 YR FXD    0      0
2702   Not a Balloon Loan 30 YR FXD    0      0
2703   Not a Balloon Loan 30 YR FXD    0      0
2704   Not a Balloon Loan 30 YR FXD    0      0
2705   Not a Balloon Loan 30 YR FXD    0      0
2706   Not a Balloon Loan 30 YR FXD    0      0
2707   Not a Balloon Loan 30 YR FXD    0      0
2708   Not a Balloon Loan 30 YR FXD    0      0
2709   Not a Balloon Loan 30 YR FXD    0      0
2710   Not a Balloon Loan 30 YR FXD    0      0
2711   Not a Balloon Loan 30 YR FXD    0      0
2712   Not a Balloon Loan 30 YR FXD    0      0
2713   Not a Balloon Loan 30 YR FXD    0      0
2714   Not a Balloon Loan 30 YR FXD    0      0
2715   Not a Balloon Loan 30 YR FXD    0      0
2716   Not a Balloon Loan 30 YR FXD    0      0
2717   Not a Balloon Loan 30 YR FXD    0      0
2718   Not a Balloon Loan 15 YR FXD    0      0
2719   Not a Balloon Loan 30 YR FXD    0      0
2720   Not a Balloon Loan 30 YR FXD    0      0
2721   Not a Balloon Loan 30 YR FXD    0      0
2722   Not a Balloon Loan 30 YR FXD    0      0
2723   Not a Balloon Loan 30 YR FXD    0      0
2724   Not a Balloon Loan 30 YR FXD    0      0
2725   Not a Balloon Loan 15 YR FXD    0      0
2726   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2669            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2670            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2671            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2672            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2673            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
2674            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2675            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2676            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2677            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2678            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2679            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2680            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2681            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2682            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2683            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2684            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2685            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2686            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2687            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2688            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2689            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2690            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2691            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2692            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2693            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2694            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2695            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2696            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2697            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
2698            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2699            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2700            0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
2701            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2702            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2703            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2704            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2705            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2706            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2707            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2708            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2709            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2710            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
2711            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2712            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2713            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2714            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2715            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2716            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2717            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2718            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2719            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2720            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2721            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2722            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2723            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2724            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2725            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2726            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2669   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    78360
2670   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   107040
2671   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   352000
2672   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   148800
2673   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   404000
2674   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   187920
2675   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   215200
2676   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   211920
2677   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   118720
2678   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    79712
2679   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   139982
2680   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   128000
2681   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    63200
2682   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   564000
2683   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
2684   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   517500
2685   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   221600
2686   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   171840
2687   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   146400
2688   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   222400
2689   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   476000
2690   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
2691   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   108800
2692   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   456000
2693   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
2694   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    88000
2695   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
2696   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   184800
2697   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   196000
2698   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   183920
2699   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    76320
2700   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   220000
2701   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   108000
2702   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   304000
2703   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   303200
2704   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   165750
2705   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   460000
2706   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   155200
2707   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   255920
2708   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   117920
2709   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   323920
2710   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   208000
2711   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   382400
2712   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   170400
2713   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124320
2714   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000
2715   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   176800
2716   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   186400
2717   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   176000
2718   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   315000
2719   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116000
2720   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   480000
2721   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   137600
2722   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   432000
2723   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   154400
2724   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   260000
2725   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    71600
2726   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   612000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2669         0       20      100     97950         0
2670         0       20      100    133800         0
2671         0       20      100    440000         0
2672         0       20      100    186000         0
2673         0       20      100    505000         0
2674         0       20      100    234900         0
2675         0       20      100    269000         0
2676         0       20      100    264900         0
2677         0       20      100    148400         0
2678         0       20      100     99640         0
2679         0       20      100    174978         0
2680         0       20      100    160000         0
2681         0       20      100     79000         0
2682         0    17.02    97.02    705000         0
2683         0       20      100    240000         0
2684         0        5       95    575000         0
2685         0       20      100    277000         0
2686         0       20      100    214800         0
2687         0       20      100    183000         0
2688         0       20      100    278000         0
2689         0       20      100    595000         0
2690         0       20      100    200000         0
2691         0       20      100    136000         0
2692         0       20      100    570000         0
2693         0       20      100    215000         0
2694         0       20      100    110000         0
2695         0       20      100    240000         0
2696         0       20      100    231000         0
2697         0       20      100    245000         0
2698         0       20      100    229900         0
2699         0       20      100     95400         0
2700         0       20      100    275000         0
2701         0       20      100    135000         0
2702         0       20      100    380000         0
2703         0       20      100    379000         0
2704         0       15      100    195000         0
2705         0       20      100    575000         0
2706         0       20      100    194000         0
2707         0       20      100    319900         0
2708         0       20      100    147400         0
2709         0       20      100    404900         0
2710         0       15       95    260000         0
2711         0       20      100    478000         0
2712         0       20      100    213000         0
2713         0       20      100    155400         0
2714         0       20      100    250000         0
2715         0       20      100    221000         0
2716         0       20      100    233000         0
2717         0       20      100    220000         0
2718         0        5       95    350000         0
2719         0       20      100    145000         0
2720         0       20      100    600000         0
2721         0       20      100    172000         0
2722         0       20      100    540000         0
2723         0    19.43    99.43    193000         0
2724         0       20      100    325000         0
2725         0       20      100     89500         0
2726         0        5       95    680000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2669       97950 No MI       0                      Single Family     1 RICHMOND                VA 23231   598     0 46.31
2670      133800 No MI       0                      Single Family     1 RICHMOND                VA 23222   587     0 46.09
2671      440000 No MI       0                      Single Family     1 MIAMI                   FL 33187   585     0 45.68
2672      186000 No MI       0                      Single Family     1 TAMARAC                 FL 33321   628     0 49.89
2673      505000 No MI       0                      Condomimium       1 AVENTURA                FL 33180   642     0  45.1
2674      234900 No MI       0                      Single Family     1 VIRGINIA BEACH          VA 23453   595     0 48.62
2675      269000 No MI       0                      Single Family     1 CHARLOTTE               NC 28213   596     0 46.17
2676      264900 No MI       0                      Single Family     1 CLIFTON                 NJ  7011   620     0 32.96
2677      148400 No MI       0                      Single Family     1 MADISON                 TN 37115   613     0 41.12
2678       99640 No MI       0                      Single Family     1 KNOXVILLE               TN 37912   584     0 37.72
2679      174978 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   620     0 49.32
2680      160000 No MI       0                      Single Family     1 CLEARWATER              FL 33755   597     0 38.84
2681           0 No MI       0                      Single Family     1 ERIE                    PA 16502   588     0 37.61
2682           0 No MI       0                      Single Family     1 FONTANA                 CA 92336   669     0 44.58
2683      240000 No MI       0                      Single Family     1 ATLANTA                 GA 30331   612     0  35.4
2684      575000 No MI       0                      Single Family     1 MIAMI                   FL 33193   636     0 44.84
2685      277000 No MI       0                      Single Family     1 KISSIMMEE               FL 34743   595     0 48.78
2686      214800 No MI       0                      Single Family     1 PUNTA GORDA             FL 33983   639     0 39.62
2687      183000 No MI       0                      Single Family     1 SPRING HILL             FL 34609   613     0 41.73
2688      278000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33407   587     0 33.29
2689      595000 No MI       0                      Single Family     1 NEW PORT RICHEY         FL 34652   591     0  37.9
2690      200000 No MI       0                      Single Family     1 PORT ST LUCIE           FL 34984   620     0 48.51
2691           0 No MI       0                      Two Family        2 KNOXVILLE               TN 37918   624     0  25.6
2692      570000 No MI       0                      Single Family     1 LOS ANGELES             CA 91311   627     0 37.82
2693      215000 No MI       0                      Single Family     1 KISSIMMEE               FL 34743   617     0 49.62
2694      110000 No MI       0                      Single Family     1 LABELLE                 FL 33935   584     0  44.4
2695      240000 No MI       0                      Single Family     1 RIVERVIEW               FL 33569   716     0 47.04
2696      231000 No MI       0                      Single Family     1 DUDLEY                  MA  1571   611     0 48.11
2697           0 No MI       0                      Single Family     1 GWYNN OAK               MD 21207   585     0 36.72
2698      229900 No MI       0                      Single Family     1 SUGAR HILL              GA 30518   631     0 31.52
2699       95400 No MI       0                      Single Family     1 LOUISVILLE              KY 40216   584     0 39.42
2700      275000 No MI       0                      Single Family     1 JERSEY CITY             NJ  7306   664     0  41.9
2701           0 No MI       0                      Single Family     1 NASHVILLE               TN 37214   696     0 36.62
2702      380000 No MI       0                      Two Family        2 BROCKTON                MA  2302   671     0 49.36
2703      379000 No MI       0                      Condomimium       1 DORAL                   FL 33178   713     0 27.66
2704           0 No MI       0                      Single Family     1 ZEPHYRHILLS             FL 33542   615     0 40.15
2705      575000 No MI       0                      Single Family     1 CHANTILLY               VA 20152   585     0  48.3
2706      194000 No MI       0                      Two Family        2 ATLANTA                 GA 30344   639     0 22.03
2707           0 No MI       0                      Condomimium       1 AVENTURA                FL 33180   621     0 49.47
2708           0 No MI       0                      Single Family     1 MORROW                  GA 30260   618     0  49.3
2709      404900 No MI       0                      Single Family     1 ABINGDON                MD 21009   632     0 48.66
2710           0 No MI       0                      Single Family     1 MIAMI                   FL 33052   648     0  45.3
2711      478000 No MI       0                      Single Family     1 PALM BEACH GARDENS      FL 33418   720     0 48.84
2712      213000 No MI       0                      Single Family     1 KISSIMMEE               FL 34759   633     0 44.78
2713      155400 No MI       0                      Single Family     1 THOMASVILLE             GA 31792   591     0  32.9
2714      250000 No MI       0                      Single Family     1 RICHMOND                VA 23223   604     0 40.15
2715      221000 No MI       0                      Single Family     1 BALTIMORE               MD 21226   630     0 44.73
2716      233000 No MI       0                      Single Family     1 STOCKBRIDGE             GA 30281   647     0 36.32
2717      220000 No MI       0                      Condomimium       1 BELTSVILLE              MD 20705   740     0 43.31
2718      350000 No MI       0                      Two Family        2 LINDEN                  NJ  7036   653     0 51.71
2719      145000 No MI       0                      Single Family     1 BELLEVIEW               FL 34420   617     0 42.63
2720      600000 No MI       0                      Condomimium       1 MIAMI                   FL 33131   628     0 46.09
2721      172000 No MI       0                      Single Family     1 SEMINOLE                FL 33772   628     0 47.16
2722      540000 No MI       0                      Single Family     1 MIAMI                   FL 33145   632     0 44.47
2723           0 No MI       0                      Single Family     1 BALTIMORE               MD 21206   601     0 49.98
2724      325000 No MI       0                      Single Family     1 PORT ST LUCIE           FL 34953   652     0 43.86
2725       89500 No MI       0                      Single Family     1 EAST BEND               NC 27018   590     0 36.52
2726      680000 No MI       0                      Two Family        2 FORT MYERS BEACH        FL 33931   677     0 33.35

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2669   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2670   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2671   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2672   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2673   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2674   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2675   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2676   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2677   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2678   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2679   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2680   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2681   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2682   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2683   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2684   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2685   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2686   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2687   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2688   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2689   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2690   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2691   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2692   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2693   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2694   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2695   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2696   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2697   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2698   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2699   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2700   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2701   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2702   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2703   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2704   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2705   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2706   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2707   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2708   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2709   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2710   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2711   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2712   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2713   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2714   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2715   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2716   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2717   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2718   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2719   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2720   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2721   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2722   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2723   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2724   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2725   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2726   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2727   Fixed     Interest In Arrears    38600  38590.86  38,590.86    12.85   12.85       0.5    0    12.35   422.48
2728   Fixed     Interest In Arrears    35780  35769.93  35,769.93   12.075  12.075       0.5    0   11.575   370.11
2729   Fixed     Interest In Arrears    40780  40769.79  40,769.79     12.6    12.6       0.5    0     12.1    438.4
2730   Fixed     Interest In Arrears    59000  58986.04  58,986.04    12.85   12.85       0.5    0    12.35   645.75
2731   Fixed     Interest In Arrears    70500  70469.14  70,469.14    10.05   10.05       0.5    0     9.55    621.3
2732   Fixed     Interest In Arrears    34000  33991.82  33,991.82   12.775  12.775       0.5    0   12.275   370.14
2733   Fixed     Interest In Arrears   200000 199935.37 199,935.37    11.45   11.45       0.5    0    10.95  1972.96
2734   Fixed     Interest In Arrears    25000  24994.31  24,994.31   13.025  13.025       0.5    0   12.525   277.04
2735   Fixed     Interest In Arrears    41500  41490.18  41,490.18    12.85   12.85       0.5    0    12.35   454.22
2736   Fixed     Interest In Arrears    33000  32988.73  32,988.73     11.2    11.2       0.5    0     10.7   319.27
2737   Fixed     Interest In Arrears    47000  46978.18  46,978.18    9.775   9.775       0.5    0    9.275   404.67
2738   Fixed     Interest In Arrears    80700  80669.78  80,669.78   10.775  10.775       0.5    0   10.275   754.84
2739   Fixed     Interest In Arrears    26200  26188.47  26,188.47   10.025  10.025       0.5    0    9.525   230.41
2740   Fixed     Interest In Arrears   161400  161346.1 161,346.10     11.3    11.3       0.5    0     10.8  1573.75
2741   Fixed     Interest In Arrears    53250   53237.4  53,237.40    12.85   12.85       0.5    0    12.35   582.82
2742   Fixed     Interest In Arrears    50000  49987.48  49,987.48     12.6    12.6       0.5    0     12.1   537.52
2743   Fixed     Interest In Arrears    69580  69562.97  69,562.97     12.7    12.7       0.5    0     12.2   753.42
2744   Fixed     Interest In Arrears    33000  32985.56  32,985.56    10.05   10.05       0.5    0     9.55   290.82
2745   Fixed     Interest In Arrears    52000  51980.53  51,980.53   10.775  10.775       0.5    0   10.275   486.39
2746   Fixed     Interest In Arrears    30500  30488.57  30,488.57   10.775  10.775       0.5    0   10.275   285.29
2747   Fixed     Interest In Arrears    80300   80279.9  80,279.90     12.6    12.6       0.5    0     12.1   863.25
2748   Fixed     Interest In Arrears    33000  32986.23  32,986.23   10.275  10.275       0.5    0    9.775   296.33
2749   Fixed     Interest In Arrears    23580  23528.08  23,528.08    10.99   10.99       0.5    0    10.49   267.87
2750   Fixed     Interest In Arrears    61800  61779.02  61,779.02   11.225  11.225       0.5    0   10.725   599.07
2751   Fixed     Interest In Arrears    37980  37962.37  37,962.37    9.775   9.775       0.5    0    9.275   327.01
2752   Fixed     Interest In Arrears    90000  89969.45  89,969.45   11.225  11.225       0.5    0   10.725   872.43
2753   Fixed     Interest In Arrears    78000  77982.26  77,982.26   13.025  13.025       0.5    0   12.525   864.37
2754   Fixed     Interest In Arrears    54000  53984.63  53,984.63   12.025  12.025       0.5    0   11.525    556.5
2755   Fixed     Interest In Arrears    33600   33591.4  33,591.40     12.5    12.5       0.5    0       12    358.6
2756   Fixed     Interest In Arrears   145000 144950.77 144,950.77   11.225  11.225       0.5    0   10.725  1405.58
2757   Fixed     Interest In Arrears    29200  29191.78  29,191.78   12.075  12.075       0.5    0   11.575   302.05
2758   Fixed     Interest In Arrears   121200 121154.62 121,154.62   10.775  10.775       0.5    0   10.275  1133.66
2759   Fixed     Interest In Arrears    46800  46778.28  46,778.28    9.775   9.775       0.5    0    9.275   402.95
2760   Fixed     Interest In Arrears    57960  57945.49  57,945.49     12.6    12.6       0.5    0     12.1   623.09
2761   Fixed     Interest In Arrears    22850  22807.21  22,807.21     12.7    12.7       0.5    0     12.2   284.62
2762   Fixed     Interest In Arrears    30400  30392.39  30,392.39     12.6    12.6       0.5    0     12.1   326.81
2763   Fixed     Interest In Arrears    57400  57381.55  57,381.55   11.475  11.475       0.5    0   10.975   567.34
2764   Fixed     Interest In Arrears    54800  54777.26  54,777.26     10.3    10.3       0.5    0      9.8   493.11
2765   Fixed     Interest In Arrears   116000 115970.97 115,970.97     12.6    12.6       0.5    0     12.1  1247.03
2766   Fixed     Interest In Arrears    51980  51967.49  51,967.49   12.775  12.775       0.5    0   12.275   565.88
2767   Fixed     Interest In Arrears    26200  26193.69  26,193.69   12.775  12.775       0.5    0   12.275   285.23
2768   Fixed     Interest In Arrears    44398  44386.38  44,386.38     12.4    12.4       0.5    0     11.9    470.4
2769   Fixed     Interest In Arrears    47000  46988.23  46,988.23     12.6    12.6       0.5    0     12.1   505.27
2770   Fixed     Interest In Arrears    49900  49887.99  49,887.99   12.775  12.775       0.5    0   12.275   543.24
2771   Fixed     Interest In Arrears    70000  69973.78  69,973.78   10.775  10.775       0.5    0   10.275   654.76
2772   Fixed     Interest In Arrears    18000  17965.23  17,965.23   12.375  12.375       0.5    0   11.875    220.4
2773   Fixed     Interest In Arrears    25600  25593.59  25,593.59     12.6    12.6       0.5    0     12.1   275.21
2774   Fixed     Interest In Arrears    33000  32992.19  32,992.19    12.85   12.85       0.5    0    12.35   361.19
2775   Fixed     Interest In Arrears    26000  25993.49  25,993.49     12.6    12.6       0.5    0     12.1   279.51
2776   Fixed     Interest In Arrears    20400  20361.43  20,361.43     12.6    12.6       0.5    0     12.1   252.77
2777   Fixed     Interest In Arrears    48000  47952.22  47,952.22    11.99   11.99       0.5    0      5.5   493.37
2778   Fixed     Interest In Arrears    86000   85979.3  85,979.30   12.775  12.775       0.5    0   12.275   936.24
2779   Fixed     Interest In Arrears    74600  74582.84  74,582.84   12.975  12.975       0.5    0   12.475   823.77
2780   Fixed     Interest In Arrears    48300  48278.85  48,278.85    10.05   10.05       0.5    0     9.55   425.66
2781   Fixed     Interest In Arrears    29500   29491.6  29,491.60   12.025  12.025       0.5    0   11.525   304.01
2782   Fixed     Interest In Arrears    23000  22956.52  22,956.52     12.6    12.6       0.5    0     12.1   284.98
2783   Fixed     Interest In Arrears    27000   26993.5  26,993.50   12.775  12.775       0.5    0   12.275   293.94
2784   Fixed     Interest In Arrears    33000  32992.05  32,992.05   12.775  12.775       0.5    0   12.275   359.26

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2727    422.48   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2728    370.11   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2729     438.4   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2730    645.75    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2731     621.3   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2732    370.14   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2733   1972.96   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2734    277.04   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2735    454.22   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2736    319.27   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2737    404.67   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2738    754.84   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2739    230.41    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2740   1573.75   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2741    582.82   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2742    537.52   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2743    753.42   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2744    290.82   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2745    486.39   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2746    285.29   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2747    863.25   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2748    296.33   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2749    267.87    6/1/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2750    599.07   5/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2751    327.01   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2752    872.43   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2753    864.37    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2754     556.5   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2755     358.6   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2756   1405.58    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2757    302.05   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2758   1133.66   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2759    402.95   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2760    623.09   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2761    284.62   5/23/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2762    326.81   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2763    567.34   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2764    493.11   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2765   1247.03   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2766    565.88    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2767    285.23   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2768     470.4   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2769    505.27    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2770    543.24   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2771    654.76   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2772     220.4   5/23/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2773    275.21   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2774    361.19   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2775    279.51   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2776    252.77   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2777    287.78   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2778    936.24    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2779    823.77   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2780    425.66   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2781    304.01   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2782    284.98   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2783    293.94   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2784    359.26   5/23/2006  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>
2727   Not a Balloon Loan 30 YR FXD    0      0
2728   Not a Balloon Loan 30 YR FXD    0      0
2729   Not a Balloon Loan 30 YR FXD    0      0
2730   Not a Balloon Loan 30 YR FXD    0      0
2731   Not a Balloon Loan 30 YR FXD    0      0
2732   Not a Balloon Loan 30 YR FXD    0      0
2733   Not a Balloon Loan 30 YR FXD    0      0
2734   Not a Balloon Loan 30 YR FXD    0      0
2735   Not a Balloon Loan 30 YR FXD    0      0
2736   Not a Balloon Loan 30 YR FXD    0      0
2737   Not a Balloon Loan 30 YR FXD    0      0
2738   Not a Balloon Loan 30 YR FXD    0      0
2739   Not a Balloon Loan 30 YR FXD    0      0
2740   Not a Balloon Loan 30 YR FXD    0      0
2741   Not a Balloon Loan 30 YR FXD    0      0
2742   Not a Balloon Loan 30 YR FXD    0      0
2743   Not a Balloon Loan 30 YR FXD    0      0
2744   Not a Balloon Loan 30 YR FXD    0      0
2745   Not a Balloon Loan 30 YR FXD    0      0
2746   Not a Balloon Loan 30 YR FXD    0      0
2747   Not a Balloon Loan 30 YR FXD    0      0
2748   Not a Balloon Loan 30 YR FXD    0      0
2749   Not a Balloon Loan 15 YR FXD    0      0
2750   Not a Balloon Loan 30 YR FXD    0      0
2751   Not a Balloon Loan 30 YR FXD    0      0
2752   Not a Balloon Loan 30 YR FXD    0      0
2753   Not a Balloon Loan 30 YR FXD    0      0
2754   Not a Balloon Loan 30 YR FXD    0      0
2755   Not a Balloon Loan 30 YR FXD    0      0
2756   Not a Balloon Loan 30 YR FXD    0      0
2757   Not a Balloon Loan 30 YR FXD    0      0
2758   Not a Balloon Loan 30 YR FXD    0      0
2759   Not a Balloon Loan 30 YR FXD    0      0
2760   Not a Balloon Loan 30 YR FXD    0      0
2761   Not a Balloon Loan 15 YR FXD    0      0
2762   Not a Balloon Loan 30 YR FXD    0      0
2763   Not a Balloon Loan 30 YR FXD    0      0
2764   Not a Balloon Loan 30 YR FXD    0      0
2765   Not a Balloon Loan 30 YR FXD    0      0
2766   Not a Balloon Loan 30 YR FXD    0      0
2767   Not a Balloon Loan 30 YR FXD    0      0
2768   Not a Balloon Loan 30 YR FXD    0      0
2769   Not a Balloon Loan 30 YR FXD    0      0
2770   Not a Balloon Loan 30 YR FXD    0      0
2771   Not a Balloon Loan 30 YR FXD    0      0
2772   Not a Balloon Loan 15 YR FXD    0      0
2773   Not a Balloon Loan 30 YR FXD    0      0
2774   Not a Balloon Loan 30 YR FXD    0      0
2775   Not a Balloon Loan 30 YR FXD    0      0
2776   Not a Balloon Loan 15 YR FXD    0      0
2777   Not a Balloon Loan 30 YR FXD    0      0
2778   Not a Balloon Loan 30 YR FXD    0      0
2779   Not a Balloon Loan 30 YR FXD    0      0
2780   Not a Balloon Loan 30 YR FXD    0      0
2781   Not a Balloon Loan 30 YR FXD    0      0
2782   Not a Balloon Loan 15 YR FXD    0      0
2783   Not a Balloon Loan 30 YR FXD    0      0
2784   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2727            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2728            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2729            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2730            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2731            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2732            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2733            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2734            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2735            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2736            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2737            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2738            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2739            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
2740            0          0       0        0        0        0       0    11.3          0 00/00/0000 00/00/0000
2741            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2742            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2743            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2744            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2745            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2746            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2747            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2748            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
2749            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2750            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2751            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2752            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2753            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2754            0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
2755            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
2756            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2757            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2758            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2759            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2760            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2761            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2762            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2763            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2764            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
2765            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2766            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2767            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2768            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
2769            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2770            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2771            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2772            0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
2773            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2774            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2775            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2776            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2777            0          0       0        0        0        0       0       6          0 00/00/0000 00/00/0000
2778            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2779            0          0       0        0        0        0       0  12.975          0 00/00/0000 00/00/0000
2780            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2781            0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
2782            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2783            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2784            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2727   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   154400
2728   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   143120
2729   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   163120
2730   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   236000
2731   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   376000
2732   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   136000
2733   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   800000
2734   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   100000
2735   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   166000
2736   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   132000
2737   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   188000
2738   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   319200
2739   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104800
2740   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   645600
2741   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   301750
2742   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
2743   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   278320
2744   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   132000
2745   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   208000
2746   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   122000
2747   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   321200
2748   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   132000
2749   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    94320
2750   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   247200
2751   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151920
2752   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   360000
2753   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   312000
2754   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   216000
2755   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   134400
2756   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   580000
2757   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   116800
2758   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   484800
2759   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   187200
2760   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   231850
2761   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   411300
2762   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   121600
2763   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   229600
2764   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   219200
2765   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   464000
2766   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   207920
2767   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   104800
2768   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   177592
2769   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   188000
2770   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   199600
2771   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   280000
2772   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   102000
2773   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   102400
2774   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   176000
2775   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104000
2776   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    81600
2777   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   192000
2778   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   344000
2779   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   298400
2780   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   257600
2781   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   118000
2782   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    92000
2783   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   108000
2784   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   132000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2727         0       20      100    193000         0
2728         0       20      100    178900         0
2729         0       20      100    203900         0
2730         0       20      100    295000         0
2731         0       15       95    470000         0
2732         0       20      100    170000         0
2733         0    17.39    86.96   1150000         0
2734         0       20      100    125000         0
2735         0       20      100    207500         0
2736         0       20      100    165000         0
2737         0       20      100    235000         0
2738         0    20.18      100    399900         0
2739         0       20      100    131000         0
2740         0       20      100    807000         0
2741         0       15      100    355000         0
2742         0    19.69    98.43    254000         0
2743         0       20      100    347900         0
2744         0       20      100    165000         0
2745         0       20      100    260000         0
2746         0       20      100    152500         0
2747         0       20      100    401500         0
2748         0       20      100    165000         0
2749         0       20      100    117900         0
2750         0       20      100    309000         0
2751         0       20      100    189900         0
2752         0       20      100    450000         0
2753         0       20      100    390000         0
2754         0       20      100    270000         0
2755         0       20      100    168000         0
2756         0       20      100    725000         0
2757         0       20      100    146000         0
2758         0       20      100    606000         0
2759         0       20      100    234000         0
2760         0       20      100    289823         0
2761         0        5       95    457000         0
2762         0       20      100    152000         0
2763         0       20      100    287000         0
2764         0       20      100    274000         0
2765         0       20      100    580000         0
2766         0       20      100    259900         0
2767         0       20      100    131000         0
2768         0       20      100    221990         0
2769         0       20      100    235000         0
2770         0       20      100    249500         0
2771         0       20      100    350000         0
2772         0       15      100    120000         0
2773         0       20      100    128000         0
2774         0       15       95    220000         0
2775         0       20      100    130000         0
2776         0       20      100    102000         0
2777         0       20      100    240000         0
2778         0       20      100    430000         0
2779         0       20      100    373000         0
2780         0       15       95    322000         0
2781         0       20      100    147500         0
2782         0       20      100    115000         0
2783         0       20      100    135000         0
2784         0       20      100    165000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2727      193000 No MI       0                      Single Family     1 CONWAY                  AR 72034   594     0 44.07
2728      178900 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30044   613     0 31.32
2729      203900 No MI       0                      Single Family     1 AUSTELL                 GA 30106   587     0 50.27
2730      295000 No MI       0                      Two Family        2 CALUMET CITY            IL 60409   584     0 44.39
2731      470000 No MI       0                      Single Family     1 KALAGE                  NY 11040   659     0 46.56
2732      170000 No MI       0                      Condomimium       1 HIALEAH                 FL 33010   627     0 40.47
2733     1150000 No MI       0                      Single Family     1 MIAMI                   FL 33175   648     0 31.86
2734      125000 No MI       0                      Single Family     1 JACKSON                 MI 49202   632     0  40.6
2735      207500 No MI       0                      Single Family     1 PHILADELPHIA            PA 19111   580     0 21.18
2736      165000 No MI       0                      Single Family     1 ATLANTA                 GA 30310   654     0 43.93
2737      235000 No MI       0                      Single Family     1 MIAMI                   FL 33030   703     0    34
2738      399900 No MI       0                      Single Family     1 WILTON MANORS           FL 33305   711     0 43.35
2739      131000 No MI       0                      Single Family     1 HAMPTON                 VA 23664   690     0  46.2
2740           0 No MI       0                      Single Family     1 PINECREST               FL 33156   648     0 25.25
2741      355000 No MI       0                      Single Family     1 CAPITOL HEIGHTS         MD 20743   593     0 47.22
2742     2500000 No MI       0                      Single Family     1 SUNRISE                 FL 33351   592     0 46.26
2743      347900 No MI       0                      Single Family     1 SANTA ROSA              FL 32459   583     0    47
2744           0 No MI       0                      Single Family     1 MADISON                 WI 53713   657     0 12.07
2745      260000 No MI       0                      Single Family     1 JOPPA                   MD 21085   684     0 44.02
2746      152500 No MI       0                      Two Family        2 TUCKER                  GA 30084   785     0 37.74
2747      401500 No MI       0                      Single Family     1 SEYMOUR                 TN 37865   599     0 32.88
2748      165000 No MI       0                      Condomimium       1 MAITLAND                FL 32751   692     0 49.48
2749      117900 No MI       0                      Single Family     1 ROCK HILL               SC 29730   628     0 45.62
2750           0 No MI       0                      Single Family     1 ORLANDO                 FL 32832   620     0  30.7
2751      189900 No MI       0                      Single Family     1 SNELLVILLE              GA 30039   747     0 49.88
2752      450000 No MI       0                      Single Family     1 MIAMI                   FL 33196   621     0 48.55
2753      390000 No MI       0                      Single Family     1 CORAL SPRINGS           FL 33065   625     0 39.73
2754      270000 No MI       0                      Single Family     1 SCOTTDALE               GA 30079   620     0  40.2
2755           0 No MI       0                      Single Family     1 RALEIGH                 NC 27610   590     0 48.88
2756      725000 No MI       0                      Single Family     1 CORAL GABLES            FL 33134   660     0 49.08
2757      146000 No MI       0                      Single Family     1 MCDONOUGH               GA 30253   604     0 41.91
2758      606000 No MI       0                      Single Family     1 FORT LAUDERDALE         FL 33312   754     0 46.69
2759      234000 No MI       0                      Single Family     1 MATTHEWS                NC 28104   739     0 48.59
2760      289823 No MI       0                      Single Family     1 RICHMOND                VA 23223   599     0 42.52
2761      460000 No MI       0                      Single Family     1 MIAMI                   FL 33170   611     0 37.04
2762      152000 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55430   585     0 47.01
2763      287000 No MI       0                      Condomimium       1 ELKRIDGE                MD 21075   631     0 41.42
2764      274000 No MI       0                      Single Family     1 DISTRICT HEIGHTS        MD 20747   650     0 47.61
2765      580000 No MI       0                      Single Family     1 ORLANDO                 FL 32828   607     0 40.89
2766      259900 No MI       0                      Single Family     1 TAMARAC                 FL 33321   643     0 44.89
2767      131000 No MI       0                      Single Family     1 DURHAM                  NC 27704   620     0 41.54
2768      221990 No MI       0                      Single Family     1 WESLEY CHAPEL           FL 33543   655     0 44.16
2769      235000 No MI       0                      Condomimium       1 MIAMI                   FL 33175   591     0  44.3
2770      249500 No MI       0                      Single Family     1 CAPE CORAL              FL 33909   621     0 48.62
2771      350000 No MI       0                      Single Family     1 WESLEY CHAPEL           FL 33543   686     0 47.73
2772      120000 No MI       0                      Single Family     1 LOUISVILLE              KY 40258   614     0 35.52
2773      128000 No MI       0                      Single Family     1 AYDEN                   NC 28513   596     0 43.48
2774      220000 No MI       0                      Single Family     1 GAINESVILLE             FL 32608   581     0 49.51
2775      130000 No MI       0                      Single Family     1 LITHONIA                GA 30058   614     0 49.16
2776      102000 No MI       0                      Single Family     1 LOUISVILLE              KY 40216   610     0 29.77
2777           0 No MI       0                      Condomimium       1 MIAMI                   FL 33172   601     0 27.22
2778      430000 No MI       0                      Single Family     1 WEST MIAMI              FL 33155   653     0 49.22
2779      373000 No MI       0                      Single Family     1 MIAMI                   FL 33126   600     0 47.47
2780           0 No MI       0                      Single Family     1 CANTON                  GA 30114   648     0 39.91
2781      147500 No MI       0                      Single Family     1 KENNESAW                GA 30144   623     0 31.93
2782      115000 No MI       0                      Single Family     1 WINTER HAVEN            FL 33881   595     0 30.68
2783      135000 No MI       0                      Single Family     1 MARTINEZ                GA 30907   624     0 40.53
2784      165000 No MI       0                      Single Family     1 YORKTOWN                VA 23606   634     0 38.06

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2727   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2728   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2729   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2730   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     3     0     0      0      FHLT 2006-SA
2731   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2732   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2733   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2734   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2735   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2736   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2737   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2738   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2739   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2740   Wholesale         XTA   No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
2741   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2742   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2743   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2744   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2745   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2746   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2747   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2748   Wholesale         XTA+  Yes      7/1/2006 10/1/2006    0     0     0      0      FHLT 2006-SA
2749   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2750   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2751   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2752   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2753   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2754   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2755   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2756   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2757   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2758   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2759   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2760   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2761   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2762   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2763   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2764   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2765   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2766   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2767   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2768   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2769   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2770   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2771   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2772   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2773   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2774   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2775   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2776   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2777   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2778   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2779   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2780   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2781   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2782   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2783   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2784   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2785   Fixed     Interest In Arrears    68400  68384.45  68,384.45   13.025  13.025       0.5    0   12.525   757.98
2786   Fixed     Interest In Arrears   116000 115961.05 115,961.05   11.275  11.275       0.5    0   10.775  1128.87
2787   Fixed     Interest In Arrears    73300  73282.36  73,282.36   12.775  12.775       0.5    0   12.275   797.98
2788   Fixed     Interest In Arrears    39440  39430.13  39,430.13     12.6    12.6       0.5    0     12.1   423.99
2789   Fixed     Interest In Arrears    69000  68982.73  68,982.73     12.6    12.6       0.5    0     12.1   741.77
2790   Fixed     Interest In Arrears    47400  47379.25  47,379.25    10.05   10.05       0.5    0     9.55   417.73
2791   Fixed     Interest In Arrears    53000     52982  52,982.00   11.225  11.225       0.5    0   10.725   513.77
2792   Fixed     Interest In Arrears    52000  51986.15  51,986.15   12.325  12.325       0.5    0   11.825   547.93
2793   Fixed     Interest In Arrears    50200   50185.6  50,185.60    11.99   11.99       0.5    0    11.49   515.98
2794   Fixed     Interest In Arrears    37485  37474.44  37,474.44   12.075  12.075       0.5    0   11.575   387.75
2795   Fixed     Interest In Arrears    56800  56785.78  56,785.78     12.6    12.6       0.5    0     12.1   610.62
2796   Fixed     Interest In Arrears    45000  44983.14  44,983.14   10.775  10.775       0.5    0   10.275   420.92
2797   Fixed     Interest In Arrears    95000  94967.75  94,967.75   11.225  11.225       0.5    0   10.725    920.9
2798   Fixed     Interest In Arrears    81000  80973.83  80,973.83    11.45   11.45       0.5    0    10.95   799.05
2799   Fixed     Interest In Arrears    45000  44988.73  44,988.73     12.6    12.6       0.5    0     12.1   483.77
2800   Fixed     Interest In Arrears    39900  39890.01  39,890.01     12.6    12.6       0.5    0     12.1   428.94
2801   Fixed     Interest In Arrears   199200 199156.22 199,156.22   13.175  13.175       0.5    0   12.675  2230.83
2802   Fixed     Interest In Arrears    28000  27993.26  27,993.26   12.775  12.775       0.5    0   12.275   304.82
2803   Fixed     Interest In Arrears    50000  49982.07  49,982.07   10.975  10.975       0.5    0   10.475   475.22
2804   Fixed     Interest In Arrears    69380  69362.63  69,362.63     12.6    12.6       0.5    0     12.1   745.86
2805   Fixed     Interest In Arrears    27780  27770.51  27,770.51     11.2    11.2       0.5    0     10.7   268.77
2806   Fixed     Interest In Arrears    47359  47345.67  47,345.67   12.075  12.075       0.5    0   11.575   489.88
2807   Fixed     Interest In Arrears    37400  37385.99  37,385.99   10.775  10.775       0.5    0   10.275   349.83
2808   Fixed     Interest In Arrears    26200  26191.05  26,191.05     11.2    11.2       0.5    0     10.7   253.48
2809   Fixed     Interest In Arrears    30000   29992.9  29,992.90    12.85   12.85       0.5    0    12.35   328.35
2810   Fixed     Interest In Arrears    20300  20252.35  20,252.35     10.3    10.3       0.5    0      9.8   221.89
2811   Fixed     Interest In Arrears    98000  97974.06  97,974.06    12.35   12.35       0.5    0    11.85  1034.52
2812   Fixed     Interest In Arrears    15500  15461.82  15,461.82    9.775   9.775       0.5    0    9.275   164.44
2813   Fixed     Interest In Arrears    24800  24746.47  24,746.47     11.2    11.2       0.5    0     10.7      285
2814   Fixed     Interest In Arrears    38700  38689.11  38,689.11   12.075  12.075       0.5    0   11.575   400.31
2815   Fixed     Interest In Arrears    25600  25593.18  25,593.18   12.325  12.325       0.5    0   11.825   269.75
2816   Fixed     Interest In Arrears    22800  22754.69  22,754.69   12.075  12.075       0.5    0   11.575   274.74
2817   Fixed     Interest In Arrears    27200  27190.76  27,190.76   11.225  11.225       0.5    0   10.725   263.67
2818   Fixed     Interest In Arrears    30780  30772.71  30,772.71    12.85   12.85       0.5    0    12.35   336.89
2819   Fixed     Interest In Arrears    28280  28273.19  28,273.19   12.775  12.775       0.5    0   12.275   307.87
2820   Fixed     Interest In Arrears    76400  76382.63  76,382.63   13.025  13.025       0.5    0   12.525   846.63
2821   Fixed     Interest In Arrears    30000  29992.78  29,992.78   12.775  12.775       0.5    0   12.275    326.6
2822   Fixed     Interest In Arrears   136500 136461.59 136,461.59   12.075  12.075       0.5    0   11.575  1411.94
2823   Fixed     Interest In Arrears    43500  43481.36  43,481.36    10.15   10.15       0.5    0     9.65   386.58
2824   Fixed     Interest In Arrears    64000  63985.11  63,985.11   12.925  12.925       0.5    0   12.425   704.22
2825   Fixed     Interest In Arrears    56280  56266.46  56,266.46   12.775  12.775       0.5    0   12.275   612.69
2826   Fixed     Interest In Arrears    30300  30289.65  30,289.65     11.2    11.2       0.5    0     10.7   293.15
2827   Fixed     Interest In Arrears    47700  47688.52  47,688.52   12.775  12.775       0.5    0   12.275   519.29
2828   Fixed     Interest In Arrears    22180  22138.07  22,138.07     12.6    12.6       0.5    0     12.1   274.82
2829   Fixed     Interest In Arrears    26200  26193.03  26,193.03   12.325  12.325       0.5    0   11.825   276.07
2830   Fixed     Interest In Arrears    22660  22618.89  22,618.89   13.025  13.025       0.5    0   12.525   287.07
2831   Fixed     Interest In Arrears    39980  39961.44  39,961.44    9.775   9.775       0.5    0    9.275   344.23
2832   Fixed     Interest In Arrears    36750   36740.8  36,740.80     12.6    12.6       0.5    0     12.1   395.08
2833   Fixed     Interest In Arrears    76440  76414.04  76,414.04   11.225  11.225       0.5    0   10.725   740.99
2834   Fixed     Interest In Arrears    28230  28222.49  28,222.49   12.325  12.325       0.5    0   11.825   297.46
2835   Fixed     Interest In Arrears    93600  93568.22  93,568.22   11.225  11.225       0.5    0   10.725   907.33
2836   Fixed     Interest In Arrears    50000     49978  49,978.00   10.025  10.025       0.5    0    9.525   439.71
2837   Fixed     Interest In Arrears    20100     20062  20,062.00     12.6    12.6       0.5    0     12.1   249.05
2838   Fixed     Interest In Arrears    18000  17924.47  17,924.47     12.6    12.6       0.5    0     12.1   264.53
2839   Fixed     Interest In Arrears    55000  54986.76  54,986.76   12.775  12.775       0.5    0   12.275   598.76
2840   Fixed     Interest In Arrears   112000 111952.27 111,952.27   10.175  10.175       0.5    0    9.675    997.4
2841   Fixed     Interest In Arrears    54580  54564.64  54,564.64   12.075  12.075       0.5    0   11.575   564.57
2842   Fixed     Interest In Arrears    27000   26992.4  26,992.40   12.075  12.075       0.5    0   11.575   279.29

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2785    757.98   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2786   1128.87   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2787    797.98   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2788    423.99   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2789    741.77   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2790    417.73   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2791    513.77   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2792    547.93   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2793    515.98   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2794    387.75   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2795    610.62   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2796    420.92   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2797     920.9   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2798    799.05    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2799    483.77   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2800    428.94   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2801   2230.83    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2802    304.82   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2803    475.22   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2804    745.86   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2805    268.77    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2806    489.88   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2807    349.83   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2808    253.48   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2809    328.35    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2810    221.89    6/1/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
2811   1034.52   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2812    164.44   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2813       285   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2814    400.31   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2815    269.75   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2816    274.74   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2817    263.67   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2818    336.89   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2819    307.87   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2820    846.63    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2821     326.6   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2822   1411.94    6/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2823    386.58   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2824    704.22   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2825    612.69   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2826    293.15   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2827    519.29   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2828    274.82   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2829    276.07   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2830    287.07   6/14/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2831    344.23   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2832    395.08    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2833    740.99    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2834    297.46    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2835    907.33   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2836    439.71   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2837    249.05   5/26/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2838    264.53   5/24/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       24
2839    598.76   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2840     997.4   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2841    564.57   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2842    279.29   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>
2785   Not a Balloon Loan 30 YR FXD    0      0
2786   Not a Balloon Loan 30 YR FXD    0      0
2787   Not a Balloon Loan 30 YR FXD    0      0
2788   Not a Balloon Loan 30 YR FXD    0      0
2789   Not a Balloon Loan 30 YR FXD    0      0
2790   Not a Balloon Loan 30 YR FXD    0      0
2791   Not a Balloon Loan 30 YR FXD    0      0
2792   Not a Balloon Loan 30 YR FXD    0      0
2793   Not a Balloon Loan 30 YR FXD    0      0
2794   Not a Balloon Loan 30 YR FXD    0      0
2795   Not a Balloon Loan 30 YR FXD    0      0
2796   Not a Balloon Loan 30 YR FXD    0      0
2797   Not a Balloon Loan 30 YR FXD    0      0
2798   Not a Balloon Loan 30 YR FXD    0      0
2799   Not a Balloon Loan 30 YR FXD    0      0
2800   Not a Balloon Loan 30 YR FXD    0      0
2801   Not a Balloon Loan 30 YR FXD    0      0
2802   Not a Balloon Loan 30 YR FXD    0      0
2803   Not a Balloon Loan 30 YR FXD    0      0
2804   Not a Balloon Loan 30 YR FXD    0      0
2805   Not a Balloon Loan 30 YR FXD    0      0
2806   Not a Balloon Loan 30 YR FXD    0      0
2807   Not a Balloon Loan 30 YR FXD    0      0
2808   Not a Balloon Loan 30 YR FXD    0      0
2809   Not a Balloon Loan 30 YR FXD    0      0
2810   Not a Balloon Loan 15 YR FXD    0      0
2811   Not a Balloon Loan 30 YR FXD    0      0
2812   Not a Balloon Loan 15 YR FXD    0      0
2813   Not a Balloon Loan 15 YR FXD    0      0
2814   Not a Balloon Loan 30 YR FXD    0      0
2815   Not a Balloon Loan 30 YR FXD    0      0
2816   Not a Balloon Loan 15 YR FXD    0      0
2817   Not a Balloon Loan 30 YR FXD    0      0
2818   Not a Balloon Loan 30 YR FXD    0      0
2819   Not a Balloon Loan 30 YR FXD    0      0
2820   Not a Balloon Loan 30 YR FXD    0      0
2821   Not a Balloon Loan 30 YR FXD    0      0
2822   Not a Balloon Loan 30 YR FXD    0      0
2823   Not a Balloon Loan 30 YR FXD    0      0
2824   Not a Balloon Loan 30 YR FXD    0      0
2825   Not a Balloon Loan 30 YR FXD    0      0
2826   Not a Balloon Loan 30 YR FXD    0      0
2827   Not a Balloon Loan 30 YR FXD    0      0
2828   Not a Balloon Loan 15 YR FXD    0      0
2829   Not a Balloon Loan 30 YR FXD    0      0
2830   Not a Balloon Loan 15 YR FXD    0      0
2831   Not a Balloon Loan 30 YR FXD    0      0
2832   Not a Balloon Loan 30 YR FXD    0      0
2833   Not a Balloon Loan 30 YR FXD    0      0
2834   Not a Balloon Loan 30 YR FXD    0      0
2835   Not a Balloon Loan 30 YR FXD    0      0
2836   Not a Balloon Loan 30 YR FXD    0      0
2837   Not a Balloon Loan 15 YR FXD    0      0
2838   Not a Balloon Loan 10 YR FXD    0      0
2839   Not a Balloon Loan 30 YR FXD    0      0
2840   Not a Balloon Loan 30 YR FXD    0      0
2841   Not a Balloon Loan 30 YR FXD    0      0
2842   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2785            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2786            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
2787            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2788            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2789            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2790            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2791            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2792            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2793            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2794            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2795            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2796            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2797            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2798            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2799            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2800            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2801            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2802            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2803            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
2804            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2805            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2806            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2807            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
2808            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2809            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2810            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
2811            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
2812            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2813            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2814            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2815            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2816            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2817            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2818            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2819            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2820            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2821            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2822            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2823            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
2824            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2825            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2826            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2827            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2828            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2829            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2830            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2831            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2832            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2833            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2834            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2835            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2836            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
2837            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2838            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2839            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2840            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
2841            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2842            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                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2785   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   273600
2786   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   464000
2787   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   293200
2788   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   157757
2789   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   276000
2790   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   189600
2791   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   212000
2792   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   208000
2793   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   200800
2794   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212415
2795   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   227200
2796   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   180000
2797   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   380000
2798   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   324000
2799   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180000
2800   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   159600
2801   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   796800
2802   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   112000
2803   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   200000
2804   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   277520
2805   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   111120
2806   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   189438
2807   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   149600
2808   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   104800
2809   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   120000
2810   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   162400
2811   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   392000
2812   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   279000
2813   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    99200
2814   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   154800
2815   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   102400
2816   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    91200
2817   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   108800
2818   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   123120
2819   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   113120
2820   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   331600
2821   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   120000
2822   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   728000
2823   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   246500
2824   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   256000
2825   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   225120
2826   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   121200
2827   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   254400
2828   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    88720
2829   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104800
2830   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    90640
2831   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   159920
2832   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   330750
2833   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   305750
2834   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   159970
2835   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   374400
2836   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   200000
2837   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    80350
2838   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   102000
2839   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220000
2840   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   448000
2841   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   218320
2842   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   108000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2785         0       20      100    342000         0
2786         0       20      100    580000         0
2787         0       20      100    366500         0
2788         0       20      100    197197         0
2789         0       20      100    345000         0
2790         0       20      100    237000         0
2791         0       20      100    265000         0
2792         0       20      100    260000         0
2793         0       20      100    251000         0
2794         0       15      100    249900         0
2795         0       20      100    284000         0
2796         0       20      100    225000         0
2797         0       20      100    475000         0
2798         0       20      100    405000         0
2799         0       20      100    225000         0
2800         0       20      100    199500         0
2801         0       20      100    996000         0
2802         0       20      100    140000         0
2803         0       20      100    250000         0
2804         0       20      100    346900         0
2805         0       20      100    138900         0
2806         0       20      100    236797         0
2807         0       20      100    187000         0
2808         0       20      100    131000         0
2809         0       20      100    150000         0
2810         0       10       90    203000         0
2811         0       20      100    490000         0
2812         0        5       95    310000         0
2813         0       20      100    124000         0
2814         0       20      100    193500         0
2815         0       20      100    128000         0
2816         0       20      100    114000         0
2817         0       20      100    136000         0
2818         0       20      100    153900         0
2819         0       20      100    141400         0
2820         0    18.43    98.43    414500         0
2821         0       20      100    150000         0
2822         0       15       95    910000         0
2823         0       15      100    290000         0
2824         0       20      100    320000         0
2825         0       20      100    281400         0
2826         0       20      100    151500         0
2827         0       15       95    318000         0
2828         0       20      100    110900         0
2829         0       20      100    131000         0
2830         0       20      100    113300         0
2831         0       20      100    199900         0
2832         0       10      100    367500         0
2833         0       20      100    382200         0
2834         0       15      100    188200         0
2835         0       20      100    468000         0
2836         0       20      100    250000         0
2837         0       20    99.95    100500         0
2838         0       15      100    120000         0
2839         0       20      100    275000         0
2840         0       20      100    560000         0
2841         0       20      100    272900         0
2842         0       20      100    135000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2785      342000 No MI       0                      Condomimium       1 SILVER SPRING           MD 20906   623     0  47.9
2786      580000 No MI       0                      Single Family     1 MIAMI                   FL 33185   699     0 34.37
2787      366500 No MI       0                      Condomimium       1 NEWTON                  MA  2464   630     0 47.41
2788      197197 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   583     0 49.73
2789      345000 No MI       0                      Single Family     1 NAPLES                  FL 34120   590     0 33.35
2790      237000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   641     0 39.07
2791      265000 No MI       0                      Single Family     1 ORLANDO                 FL 32808   673     0 48.85
2792           0 No MI       0                      Single Family     1 TALLAHASSEE             FL 32311   603     0 43.99
2793           0 No MI       0                      Single Family     1 MINNEAPOLIS             MN 55412   616     0 14.17
2794      249900 No MI       0                      Single Family     1 JONESBOROUGH            TN 37659   605     0 44.77
2795      284000 No MI       0                      Single Family     1 ORLANDO                 FL 32824   597     0 49.58
2796      225000 No MI       0                      Single Family     1 VERO BEACH              FL 32962   681     0 41.77
2797      475000 No MI       0                      Single Family     1 MIAMI                   FL 33175   665     0 46.38
2798      405000 No MI       0                      Two Family        2 NEWARK                  NJ  7104   661     0 49.42
2799      225000 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   612     0 42.87
2800      199500 No MI       0                      Condomimium       1 LAUDERHILL              FL 33313   597     0 39.83
2801           0 No MI       0                      Single Family     1 ASHBURN                 VA 20148   606     0 49.71
2802      140000 No MI       0                      Single Family     1 ACWORTH                 GA 30102   623     0 49.27
2803           0 No MI       0                      Single Family     1 RANDOLPH                MA  2368   662     0 47.11
2804      346900 No MI       0                      Single Family     1 SUFFOLK                 VA 23435   584     0 49.11
2805      138900 No MI       0                      Single Family     1 JANEVILLE               WI 53548   660     0 47.88
2806      236797 No MI       0                      Single Family     1 TAMPA                   FL 33607   611     0 22.48
2807      187000 No MI       0                      Single Family     1 TAMPA                   FL 33615   721     0 39.64
2808      131000 No MI       0                      Single Family     1 SPRING HILL             FL 34610   647     0 48.76
2809           0 No MI       0                      Condomimium       1 POMPANO BEACH           FL 33064   584     0 45.44
2810           0 No MI       0                      Single Family     1 MIAMI                   FL 33177   653     0 40.12
2811      490000 No MI       0                      Single Family     1 SAINT ALBANS            NY 11412   582     0 48.51
2812           0 No MI       0                      Two Family        2 WORCESTER               MA  1605   693     0 54.36
2813      124000 No MI       0                      Single Family     1 LITHONIA                GA 30058   652     0 48.87
2814      193500 No MI       0                      Condomimium       1 HOMESTEAD               FL 33035   608     0 44.52
2815           0 No MI       0                      Single Family     1 PINEHURST               NC 28374   609     0 41.29
2816      114650 No MI       0                      Single Family     1 COLUMBIA                SC 29209   603     0 47.71
2817           0 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30083   622     0  33.5
2818      153900 No MI       0                      Single Family     1 CORDOVA                 TN 38018   588     0 48.05
2819      141400 No MI       0                      Condomimium       1 LAUDERDALE LAKES        FL 33311   628     0  45.8
2820      414500 No MI       0                      Single Family     1 WHITING                 NJ  8759   633     0 49.12
2821      150000 No MI       0                      Single Family     1 NEWPORT NEWS            VA 23601   625     0  49.8
2822           0 No MI       0                      Single Family     1 FRESNO                  CA 93720   614     0 41.13
2823      290000 No MI       0                      Single Family     1 SUNDERLAND              VT  5250   649     0 28.35
2824           0 No MI       0                      Single Family     1 ROCKLAND                MA  2370   636     0 49.74
2825      281400 No MI       0                      Single Family     1 HAMPSTEAD               MD 21074   637     0 48.66
2826      151500 No MI       0                      Single Family     1 CHARLOTTE               NC 28213   647     0 35.79
2827      318000 No MI       0                      Condomimium       1 HOLLYWOOD               FL 33021   625     0 42.57
2828      110900 No MI       0                      Single Family     1 ROCK HILL               SC 29730   585     0 47.57
2829      131000 No MI       0                      Single Family     1 COLUMBUS                OH 43204   604     0 43.19
2830      113300 No MI       0                      Condomimium       1 HAMILTON TOWNSHIP       NJ  8330   624     0 46.09
2831      199900 No MI       0                      Single Family     1 ST PETERSBURG           FL 33712   767     0 33.41
2832      367500 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30045   592     0 33.02
2833      382200 No MI       0                      Single Family     1 DENTON                  MD 21629   665     0 44.25
2834      188200 No MI       0                      Single Family     1 HIRAM                   GA 30141   607     0    46
2835      468000 No MI       0                      Single Family     1 HACKENSACK              NJ  7601   666     0 47.27
2836           0 No MI       0                      Single Family     1 CAPE CORAL              FL 33990   684     0  8.89
2837      100500 No MI       0                      Single Family     1 ERIR                    PA 16508   593     0 49.88
2838           0 No MI       0                      Single Family     1 BARTOW                  FL 33830   580     0 47.31
2839      275000 No MI       0                      Single Family     1 CAPE CORAL              FL 33993   628     0 49.68
2840           0 No MI       0                      Condomimium       1 MIAMI                   FL 33137   676     0 44.73
2841      272900 No MI       0                      Single Family     1 SUWANEE                 GA 30021   610     0 49.78
2842      135000 No MI       0                      Single Family     1 GAINESVILLE             GA 30506   604     0 29.34

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2785   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2786   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2787   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2788   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2789   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2790   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2791   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2792   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2793   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2794   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2795   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2796   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2797   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2798   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2799   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2800   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2801   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2802   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2803   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2804   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2805   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2806   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2807   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2808   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2809   Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2810   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
2811   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2812   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2813   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2814   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2815   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2816   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2817   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2818   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2819   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2820   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2821   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2822   Correspondent     XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2823   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2824   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2825   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2826   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2827   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2828   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2829   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2830   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2831   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2832   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2833   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2834   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2835   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2836   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2837   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2838   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2839   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2840   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2841   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2842   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2843   Fixed     Interest In Arrears    79200  79178.92  79,178.92   12.325  12.325       0.5    0   11.825   834.53
2844   Fixed     Interest In Arrears    32400  32391.89  32,391.89     12.6    12.6       0.5    0     12.1   348.31
2845   Fixed     Interest In Arrears    61000   60973.3  60,973.30    10.05   10.05       0.5    0     9.55   537.58
2846   Fixed     Interest In Arrears    35000  34991.24  34,991.24     12.6    12.6       0.5    0     12.1   376.26
2847   Fixed     Interest In Arrears    63000  62977.65  62,977.65   11.025  11.025       0.5    0   10.525   601.16
2848   Fixed     Interest In Arrears    60800  60774.77  60,774.77     10.3    10.3       0.5    0      9.8    547.1
2849   Fixed     Interest In Arrears    25000  24993.98  24,993.98   12.775  12.775       0.5    0   12.275   272.17
2850   Fixed     Interest In Arrears    53600  53585.73  53,585.73   12.325  12.325       0.5    0   11.825   564.79
2851   Fixed     Interest In Arrears    28000  27992.99  27,992.99     12.6    12.6       0.5    0     12.1   301.01
2852   Fixed     Interest In Arrears    50000  49988.43  49,988.43    12.95   12.95       0.5    0    12.45   551.15
2853   Fixed     Interest In Arrears    23400  23353.12  23,353.12    11.99   11.99       0.5    0    11.49   280.69
2854   Fixed     Interest In Arrears    50800  50782.75  50,782.75   11.225  11.225       0.5    0   10.725   492.44
2855   Fixed     Interest In Arrears    40800  40790.18  40,790.18   12.775  12.775       0.5    0   12.275   444.17
2856   Fixed     Interest In Arrears    25200  25192.91  25,192.91   12.075  12.075       0.5    0   11.575   260.67
2857   Fixed     Interest In Arrears    28000  27993.14  27,993.14     12.7    12.7       0.5    0     12.2   303.19
2858   Fixed     Interest In Arrears    27600  27591.08  27,591.08    11.45   11.45       0.5    0    10.95   272.27
2859   Fixed     Interest In Arrears    87000  86980.21  86,980.21   13.025  13.025       0.5    0   12.525    964.1
2860   Fixed     Interest In Arrears    40000  39990.53  39,990.53    12.85   12.85       0.5    0    12.35    437.8
2861   Fixed     Interest In Arrears    43000  42987.66  42,987.66    11.99   11.99       0.5    0    11.49   441.98
2862   Fixed     Interest In Arrears    54000   53984.8  53,984.80   12.075  12.075       0.5    0   11.575   558.58
2863   Fixed     Interest In Arrears    51000   50988.4  50,988.40   13.025  13.025       0.5    0   12.525   565.16
2864   Fixed     Interest In Arrears   163000 162954.13 162,954.13   12.075  12.075       0.5    0   11.575  1686.06
2865   Fixed     Interest In Arrears   102000  101971.3 101,971.30   12.075  12.075       0.5    0   11.575  1055.08
2866   Fixed     Interest In Arrears    57000  56987.04  56,987.04   13.025  13.025       0.5    0   12.525   631.65
2867   Fixed     Interest In Arrears   126000 125947.72 125,947.72     10.3    10.3       0.5    0      9.8  1133.78
2868   Fixed     Interest In Arrears   205000 204912.64 204,912.64   10.175  10.175       0.5    0    9.675  1825.59
2869   Fixed     Interest In Arrears    18000  17965.07  17,965.06   12.325  12.325       0.5    0   11.825   219.81
2870   Fixed     Interest In Arrears    31800  31785.24  31,785.24    9.775   9.775       0.5    0    9.275    273.8
2871   Fixed     Interest In Arrears    55400   55387.4  55,387.40   13.025  13.025       0.5    0   12.525   613.92
2872   Fixed     Interest In Arrears    75000  74965.19  74,965.19    9.775   9.775       0.5    0    9.275   645.75
2873   Fixed     Interest In Arrears    46000  45989.11  45,989.11    12.85   12.85       0.5    0    12.35   503.47
2874   Fixed     Interest In Arrears    30380  30372.39  30,372.39     12.6    12.6       0.5    0     12.1    326.6
2875   Fixed     Interest In Arrears    41600  41588.29  41,588.29   12.075  12.075       0.5    0   11.575   430.31
2876   Fixed     Interest In Arrears    40580  40569.84  40,569.84     12.6    12.6       0.5    0     12.1   436.25
2877   Fixed     Interest In Arrears    80800  80772.41  80,772.41     11.2    11.2       0.5    0     10.7   781.72
2878   Fixed     Interest In Arrears    62000  61984.48  61,984.48     12.6    12.6       0.5    0     12.1   666.52
2879   Fixed     Interest In Arrears    32000  31986.29  31,986.29    10.15   10.15       0.5    0     9.65   284.38
2880   Fixed     Interest In Arrears    16950  16746.32  16,746.32     12.7    12.7       0.5    0     12.2   383.07
2881   Fixed     Interest In Arrears    63600  63577.27  63,577.27    10.99   10.99       0.5    0    10.49    605.2
2882   Fixed     Interest In Arrears    21960  21919.76  21,919.76   12.925  12.925       0.5    0   12.425   276.77
2883   Fixed     Interest In Arrears    32980  32971.74  32,971.74     12.6    12.6       0.5    0     12.1   354.55
2884   Fixed     Interest In Arrears    46460  46448.37  46,448.37     12.6    12.6       0.5    0     12.1   499.46
2885   Fixed     Interest In Arrears   119000 118961.76 118,961.76   11.475  11.475       0.5    0   10.975  1176.18
2886   Fixed     Interest In Arrears    22000  21958.41  21,958.41     12.6    12.6       0.5    0     12.1   272.59
2887   Fixed     Interest In Arrears    46000  45983.69  45,983.69   11.025  11.025       0.5    0   10.525   438.94
2888   Fixed     Interest In Arrears    17700  17664.82  17,664.82   12.075  12.075       0.5    0   11.575   213.29
2889   Fixed     Interest In Arrears    59000   58983.4  58,983.40   12.075  12.075       0.5    0   11.575   610.29
2890   Fixed     Interest In Arrears    19980  19942.23  19,942.23     12.6    12.6       0.5    0     12.1   247.56
2891   Fixed     Interest In Arrears    26800  26792.46  26,792.46   12.075  12.075       0.5    0   11.575   277.22
2892   Fixed     Interest In Arrears   170000 169924.63 169,924.63     9.99    9.99       0.5    0     9.49  1490.62
2893   Fixed     Interest In Arrears    48400  48386.38  48,386.38   12.075  12.075       0.5    0   11.575   500.65
2894   Fixed     Interest In Arrears    27000  26987.47  26,987.47    9.775   9.775       0.5    0    9.275   232.47
2895   Fixed     Interest In Arrears    49060  49046.19  49,046.19   12.075  12.075       0.5    0   11.575   507.48
2896   Fixed     Interest In Arrears    83000  82970.56  82,970.56   11.025  11.025       0.5    0   10.525      792
2897   Fixed     Interest In Arrears    65550  65519.58  65,519.58    9.775   9.775       0.5    0    9.275   564.38
2898   Fixed     Interest In Arrears   146000 145950.43 145,950.43   11.225  11.225       0.5    0   10.725  1415.28
2899   Fixed     Interest In Arrears    25600  25593.59  25,593.59     12.6    12.6       0.5    0     12.1   275.21
2900   Fixed     Interest In Arrears    28000  27993.14  27,993.14     12.7    12.7       0.5    0     12.2   303.19

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2843    834.53   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2844    348.31   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2845    537.58   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2846    376.26   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2847    601.16    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2848     547.1   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2849    272.17   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2850    564.79    6/6/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2851    301.01   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2852    551.15   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2853    280.69   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2854    492.44    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2855    444.17   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2856    260.67   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2857    303.19   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2858    272.27    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2859     964.1   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2860     437.8   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2861    441.98   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2862    558.58    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2863    565.16   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2864   1686.06   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2865   1055.08   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2866    631.65    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2867   1133.78    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2868   1825.59   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2869    219.81   5/30/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
2870     273.8   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2871    613.92   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2872    645.75   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2873    503.47   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2874     326.6   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2875    430.31   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2876    436.25   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2877    781.72   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2878    666.52   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2879    284.38   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2880    383.07   5/31/2006  7/1/2006  6/1/2011 8/1/2006    2       60        58       60       24
2881     605.2    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2882    276.77   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2883    354.55    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2884    499.46   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2885   1176.18   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
2886    272.59    6/7/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2887    438.94    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2888    213.29   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
2889    610.29   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2890    247.56   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2891    277.22    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2892   1490.62    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2893    500.65   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2894    232.47   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2895    507.48   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2896       792   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2897    564.38   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2898   1415.28   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2899    275.21    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2900    303.19   5/26/2006  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>
2843   Not a Balloon Loan 30 YR FXD    0      0
2844   Not a Balloon Loan 30 YR FXD    0      0
2845   Not a Balloon Loan 30 YR FXD    0      0
2846   Not a Balloon Loan 30 YR FXD    0      0
2847   Not a Balloon Loan 30 YR FXD    0      0
2848   Not a Balloon Loan 30 YR FXD    0      0
2849   Not a Balloon Loan 30 YR FXD    0      0
2850   Not a Balloon Loan 30 YR FXD    0      0
2851   Not a Balloon Loan 30 YR FXD    0      0
2852   Not a Balloon Loan 30 YR FXD    0      0
2853   Not a Balloon Loan 15 YR FXD    0      0
2854   Not a Balloon Loan 30 YR FXD    0      0
2855   Not a Balloon Loan 30 YR FXD    0      0
2856   Not a Balloon Loan 30 YR FXD    0      0
2857   Not a Balloon Loan 30 YR FXD    0      0
2858   Not a Balloon Loan 30 YR FXD    0      0
2859   Not a Balloon Loan 30 YR FXD    0      0
2860   Not a Balloon Loan 30 YR FXD    0      0
2861   Not a Balloon Loan 30 YR FXD    0      0
2862   Not a Balloon Loan 30 YR FXD    0      0
2863   Not a Balloon Loan 30 YR FXD    0      0
2864   Not a Balloon Loan 30 YR FXD    0      0
2865   Not a Balloon Loan 30 YR FXD    0      0
2866   Not a Balloon Loan 30 YR FXD    0      0
2867   Not a Balloon Loan 30 YR FXD    0      0
2868   Not a Balloon Loan 30 YR FXD    0      0
2869   Not a Balloon Loan 15 YR FXD    0      0
2870   Not a Balloon Loan 30 YR FXD    0      0
2871   Not a Balloon Loan 30 YR FXD    0      0
2872   Not a Balloon Loan 30 YR FXD    0      0
2873   Not a Balloon Loan 30 YR FXD    0      0
2874   Not a Balloon Loan 30 YR FXD    0      0
2875   Not a Balloon Loan 30 YR FXD    0      0
2876   Not a Balloon Loan 30 YR FXD    0      0
2877   Not a Balloon Loan 30 YR FXD    0      0
2878   Not a Balloon Loan 30 YR FXD    0      0
2879   Not a Balloon Loan 30 YR FXD    0      0
2880   Not a Balloon Loan 10 YR FXD    0      0
2881   Not a Balloon Loan 30 YR FXD    0      0
2882   Not a Balloon Loan 15 YR FXD    0      0
2883   Not a Balloon Loan 30 YR FXD    0      0
2884   Not a Balloon Loan 30 YR FXD    0      0
2885   Not a Balloon Loan 30 YR FXD    0      0
2886   Not a Balloon Loan 15 YR FXD    0      0
2887   Not a Balloon Loan 30 YR FXD    0      0
2888   Not a Balloon Loan 15 YR FXD    0      0
2889   Not a Balloon Loan 30 YR FXD    0      0
2890   Not a Balloon Loan 15 YR FXD    0      0
2891   Not a Balloon Loan 30 YR FXD    0      0
2892   Not a Balloon Loan 30 YR FXD    0      0
2893   Not a Balloon Loan 30 YR FXD    0      0
2894   Not a Balloon Loan 30 YR FXD    0      0
2895   Not a Balloon Loan 30 YR FXD    0      0
2896   Not a Balloon Loan 30 YR FXD    0      0
2897   Not a Balloon Loan 30 YR FXD    0      0
2898   Not a Balloon Loan 30 YR FXD    0      0
2899   Not a Balloon Loan 30 YR FXD    0      0
2900   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2843            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2844            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2845            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
2846            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2847            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2848            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
2849            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2850            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2851            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2852            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2853            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2854            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2855            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
2856            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2857            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2858            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
2859            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2860            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2861            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
2862            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2863            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2864            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2865            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2866            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2867            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
2868            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
2869            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2870            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2871            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
2872            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2873            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2874            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2875            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2876            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2877            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
2878            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2879            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
2880            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2881            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
2882            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2883            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2884            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2885            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2886            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2887            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2888            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2889            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2890            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2891            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2892            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
2893            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2894            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2895            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
2896            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
2897            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
2898            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2899            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2900            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
2843   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   316800
2844   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   129600
2845   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   244000
2846   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   140000
2847   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   252000
2848   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   243200
2849   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   100000
2850   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   214400
2851   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112000
2852   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000
2853   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   210600
2854   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   203200
2855   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   163200
2856   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100800
2857   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   111999
2858   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   110400
2859   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   348000
2860   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
2861   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
2862   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   216000
2863   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
2864   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   652000
2865   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   408000
2866   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228000
2867   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   504000
2868   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   820000
2869   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102000
2870   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127200
2871   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   221600
2872   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   425000
2873   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   184000
2874   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   121520
2875   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   166400
2876   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   162320
2877   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   323200
2878   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
2879   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   288000
2880   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   305100
2881   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   254400
2882   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    87840
2883   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   131920
2884   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   185840
2885   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   476000
2886   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    88000
2887   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   184000
2888   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100300
2889   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   236000
2890   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    79920
2891   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   107200
2892   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2  1000000
2893   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   193600
2894   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   108000
2895   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   196240
2896   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   332000
2897   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   589950
2898   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   584000
2899   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102400
2900   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2843         0       20      100    396000         0
2844         0       20      100    162000         0
2845         0       20      100    305000         0
2846         0       20      100    175000         0
2847         0       20      100    315000         0
2848         0       20      100    304000         0
2849         0    19.84    99.21    126000         0
2850         0       20      100    268000         0
2851         0       20      100    140000         0
2852         0       20      100    250000         0
2853         0       10      100    234000         0
2854         0       20      100    254000         0
2855         0       20      100    204000         0
2856         0       20      100    126000         0
2857         0       20      100    139999         0
2858         0       20      100    138000         0
2859         0       20      100    435000         0
2860         0       20      100    200000         0
2861         0       20      100    215000         0
2862         0       20      100    270000         0
2863         0       20      100    255000         0
2864         0       20      100    815000         0
2865         0       20      100    510000         0
2866         0       20      100    285000         0
2867         0       20      100    630000         0
2868         0       20      100   1025000         0
2869         0       15      100    120000         0
2870         0       20      100    159000         0
2871         0       20      100    277000         0
2872         0       15      100    500000         0
2873         0       20      100    230000         0
2874         0       20      100    151900         0
2875         0       20      100    208000         0
2876         0       20      100    202900         0
2877         0       20      100    404000         0
2878         0       20      100    310000         0
2879         0       10      100    320000         0
2880         0        5       95    339000         0
2881         0       20      100    318000         0
2882         0       20      100    109800         0
2883         0       20      100    164900         0
2884         0       20      100    232300         0
2885         0       20      100    595000         0
2886         0       20      100    110000         0
2887         0       20      100    230000         0
2888         0       15      100    118000         0
2889         0       20      100    295000         0
2890         0       20      100     99900         0
2891         0       20      100    134000         0
2892         0    13.08       90   1300000         0
2893         0       20      100    242000         0
2894         0       20      100    135000         0
2895         0       20      100    245300         0
2896         0       20      100    415000         0
2897         0       10      100    655500         0
2898         0       20      100    730000         0
2899         0       20      100    128000         0
2900         0       20      100    140000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2843      396000 No MI       0                      Single Family     1 FORT WASHINGTON         MD 20744   607     0 49.79
2844      162000 No MI       0                      Single Family     1 APOLLO BEACH            FL 33572   597     0 35.79
2845      305000 No MI       0                      Two Family        2 HALLANDALE              FL 33009   647     0 41.02
2846           0 No MI       0                      Single Family     1 PARMA                   OH 44134   594     0 49.75
2847      315000 No MI       0                      Two Family        2 PATERSON                NJ  7501   696     0  47.7
2848           0 No MI       0                      Condomimium       1 LAUREL                  MD 20707   655     0 49.93
2849      126000 No MI       0                      Single Family     1 MEBANE                  NC 27302   620     0 40.36
2850      268000 No MI       0                      Single Family     1 BELL AIR                MD 21014   618     0 45.28
2851      140000 No MI       0                      Single Family     1 CLEARWATER              FL 33756   588     0 45.79
2852      250000 No MI       0                      Single Family     1 HILLSBOROUGH            NJ  8844   586     0 48.68
2853      234000 No MI       0                      Single Family     1 NEWARK                  NJ  7112   619     0 36.58
2854           0 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   632     0 46.02
2855           0 No MI       0                      Single Family     1 MILLIKEN                CO 80543   627     0 42.48
2856      126000 No MI       0                      Single Family     1 LOGANVILLE              GA 30052   618     0 39.51
2857      139999 No MI       0                      Single Family     1 PALMETTO                GA 30268   582     0 49.47
2858      138000 No MI       0                      Single Family     1 BEVERLY                 NJ  8010   657     0 47.11
2859      435000 No MI       0                      Single Family     1 SILVER SPRINGS          MD 20902   639     0 48.84
2860      200000 No MI       0                      Single Family     1 MIDDLEBURG              FL 32068   582     0 44.21
2861      215000 No MI       0                      Single Family     1 PORT SAINT LUCIE        FL 34987   611     0  40.5
2862           0 No MI       0                      Single Family     1 WESLEY CHAPEL           FL 33543   616     0 43.33
2863      255000 No MI       0                      Single Family     1 FREDERICK               MD 21702   625     0 46.52
2864           0 No MI       0                      Single Family     1 HAYMARKET               VA 20169   616     0 49.83
2865      510000 No MI       0                      Single Family     1 MIAMI                   FL 33155   605     0 48.35
2866      285000 No MI       0                      Single Family     1 DISTRICT HEIGHTS        MD 20747   623     0 48.23
2867      630000 No MI       0                      Single Family     1 BOWIE                   MD 20721   654     0 47.18
2868     1025000 No MI       0                      Single Family     1 BOWIE                   MD 20721   667     0 45.84
2869      120000 No MI       0                      Single Family     1 BELLE GLADE             FL 33430   605     0 49.32
2870      159000 No MI       0                      Single Family     1 MCDONOUGH               GA 30253   683     0 46.19
2871      277000 No MI       0                      Single Family     1 MONTGOMERY VILLAGE      MD 20886   621     0 43.34
2872      500000 No MI       0                      Single Family     1 SANFORD                 FL 32771   798     0 47.55
2873           0 No MI       0                      Single Family     1 CONCORD                 NC 28027   586     0 22.38
2874      151900 No MI       0                      Single Family     1 SNELLVILLE              GA 30078   585     0 30.86
2875           0 No MI       0                      Single Family     1 MILWAUKEE               WI 53225   615     0 40.19
2876      202900 No MI       0                      Single Family     1 MT PLEASANT             NC 28124   597     0 30.64
2877      404000 No MI       0                      Single Family     1 CONYERS                 GA 30013   647     0 44.45
2878      310000 No MI       0                      Single Family     1 MIRAMAR                 FL 33023   590     0 40.45
2879      320000 No MI       0                      Single Family     1 ATLANTA                 GA 30315   643     0 15.02
2880      339000 No MI       0                      Single Family     1 ALPHARETTA              GA 30004   629     0  36.2
2881      318000 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30043   624     0 26.03
2882      109800 No MI       0                      Single Family     1 MCDONOUGH               GA 30253   633     0 24.98
2883      164900 No MI       0                      Condomimium       1 LAUDERDALE LAKES        FL 33311   583     0  34.5
2884      232300 No MI       0                      Single Family     1 VALRICO                 FL 33594   583     0 40.63
2885      595000 No MI       0                      Single Family     1 ODESSA                  FL 33556   673     0 48.94
2886      110000 No MI       0                      Single Family     1 SCHENECTADY             NY 12304   591     0 41.25
2887      230000 No MI       0                      Single Family     1 IRVINGTON               NJ  7111   703     0 48.56
2888      118000 No MI       0                      Single Family     1 CONYERS                 GA 30094   615     0 47.97
2889           0 No MI       0                      Single Family     1 PORT SAINT LUCIE        FL 34953   614     0  35.6
2890       99900 No MI       0                      Single Family     1 TAMPA                   FL 33610   587     0  46.1
2891           0 No MI       0                      Single Family     1 GREENSBORO              NC 27405   605     0 42.76
2892           0 No MI       0                      Single Family     1 PEPPER PIKE             OH 44124   691     0 49.83
2893      242000 No MI       0                      Single Family     1 ORLANDO                 FL 32810   616     0 17.32
2894      135000 No MI       0                      Condomimium       1 YONKERS                 NY 10701   746     0 38.43
2895      245300 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   606     0 46.38
2896           0 No MI       0                      Single Family     1 BELLEVILLE              NJ  7109   742     0 49.14
2897      655500 No MI       0                      Two Family        2 BROOKLYN                NY 11233   763     0 46.73
2898           0 No MI       0                      Single Family     1 NORTHRIDGE              CA 91326   627     0 33.84
2899      128000 No MI       0                      Single Family     1 ATLANTA                 GA 30331   584     0 39.63
2900      140000 No MI       0                      Single Family     1 LOUISVILLE              KY 40272   587     0 43.45

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2843   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2844   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2845   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2846   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2847   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2848   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2849   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2850   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2851   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2852   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2853   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2854   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2855   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2856   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2857   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2858   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2859   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2860   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2861   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2862   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2863   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2864   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2865   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2866   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2867   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2868   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2869   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2870   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2871   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2872   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2873   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2874   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2875   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2876   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2877   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2878   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2879   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2880   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2881   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2882   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2883   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2884   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2885   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2886   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2887   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2888   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2889   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2890   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2891   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2892   Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2893   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2894   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2895   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2896   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2897   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2898   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2899   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2900   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2901   Fixed     Interest In Arrears    44000  43989.77  43,989.77   12.925  12.925       0.5    0   12.425   484.15
2902   Fixed     Interest In Arrears    15000  14971.16  14,971.16   12.425  12.425       0.5    0   11.925   184.15
2903   Fixed     Interest In Arrears    64000  63978.27  63,978.27   11.225  11.225       0.5    0   10.725    620.4
2904   Fixed     Interest In Arrears    39000  38990.24  38,990.24     12.6    12.6       0.5    0     12.1   419.26
2905   Fixed     Interest In Arrears    69960  69944.96  69,944.96   13.275  13.275       0.5    0   12.775   788.97
2906   Fixed     Interest In Arrears    51750   51736.3  51,736.30    12.35   12.35       0.5    0    11.85   546.29
2907   Fixed     Interest In Arrears    50000  49987.76  49,987.76     12.7    12.7       0.5    0     12.2   541.41
2908   Fixed     Interest In Arrears    27200  27190.96  27,190.96   11.325  11.325       0.5    0   10.825   265.74
2909   Fixed     Interest In Arrears    42900  42890.02  42,890.02   12.925  12.925       0.5    0   12.425   472.05
2910   Fixed     Interest In Arrears    35500  35491.73  35,491.73   12.925  12.925       0.5    0   12.425   390.63
2911   Fixed     Interest In Arrears    73000  72976.53  72,976.53   11.475  11.475       0.5    0   10.975   721.53
2912   Fixed     Interest In Arrears    29250  29243.23  29,243.23    12.95   12.95       0.5    0    12.45   322.43
2913   Fixed     Interest In Arrears    34400  34391.04  34,391.04   12.425  12.425       0.5    0   11.925   365.14
2914   Fixed     Interest In Arrears    43600  43588.39  43,588.39   12.325  12.325       0.5    0   11.825   459.42
2915   Fixed     Interest In Arrears    50000  49988.43  49,988.43    12.95   12.95       0.5    0    12.45   551.15
2916   Fixed     Interest In Arrears    66600   66583.7  66,583.70     12.7    12.7       0.5    0     12.2   721.15
2917   Fixed     Interest In Arrears    25400  25393.64  25,393.64     12.6    12.6       0.5    0     12.1   273.06
2918   Fixed     Interest In Arrears    49000  48987.24  48,987.24   12.425  12.425       0.5    0   11.925   520.11
2919   Fixed     Interest In Arrears    32250  32242.36  32,242.36    12.85   12.85       0.5    0    12.35   352.98
2920   Fixed     Interest In Arrears    38440  38430.59  38,430.59     12.7    12.7       0.5    0     12.2   416.23
2921   Fixed     Interest In Arrears    56600  56586.15  56,586.15     12.7    12.7       0.5    0     12.2   612.87
2922   Fixed     Interest In Arrears    77000  76982.08  76,982.08   12.925  12.925       0.5    0   12.425   847.27
2923   Fixed     Interest In Arrears    31454  31445.34  31,445.34   12.175  12.175       0.5    0   11.675   327.79
2924   Fixed     Interest In Arrears    43000     42990  42,990.00   12.925  12.925       0.5    0   12.425   473.15
2925   Fixed     Interest In Arrears    20980  20940.72  20,940.72     12.7    12.7       0.5    0     12.2   261.32
2926   Fixed     Interest In Arrears    52000  51980.94  51,980.94   10.875  10.875       0.5    0   10.375   490.31
2927   Fixed     Interest In Arrears    26000  25988.18  25,988.18    9.875   9.875       0.5    0    9.375   225.78
2928   Fixed     Interest In Arrears    43000  42988.16  42,988.16   12.175  12.175       0.5    0   11.675   448.11
2929   Fixed     Interest In Arrears    37000  36983.71  36,983.71   10.025  10.025       0.5    0    9.525   325.39
2930   Fixed     Interest In Arrears    41165  41089.57  41,089.57   12.925  12.925       0.5    0   12.425   518.81
2931   Fixed     Interest In Arrears    16600  16569.58  16,569.58   12.925  12.925       0.5    0   12.425   209.22
2932   Fixed     Interest In Arrears    84660  84641.39  84,641.39   13.175  13.175       0.5    0   12.675   948.11
2933   Fixed     Interest In Arrears    26580  26572.68  26,572.68   12.175  12.175       0.5    0   11.675      277
2934   Fixed     Interest In Arrears    63000  62984.58  62,984.58     12.7    12.7       0.5    0     12.2   682.17
2935   Fixed     Interest In Arrears    32500  32492.04  32,492.04     12.7    12.7       0.5    0     12.2   351.92
2936   Fixed     Interest In Arrears    41205  41194.27  41,194.27   12.425  12.425       0.5    0   11.925   437.37
2937   Fixed     Interest In Arrears    19875  19836.79  19,836.79   12.425  12.425       0.5    0   11.925      244
2938   Fixed     Interest In Arrears    22980  22936.97  22,936.97     12.7    12.7       0.5    0     12.2   286.24
2939   Fixed     Interest In Arrears    65980  65963.85  65,963.85     12.7    12.7       0.5    0     12.2   714.44
2940   Fixed     Interest In Arrears    26180  26070.79  26,070.79     12.7    12.7       0.5    0     12.2   386.28
2941   Fixed     Interest In Arrears    58530  58516.39  58,516.39   12.925  12.925       0.5    0   12.425   644.03
2942   Fixed     Interest In Arrears    36600  36587.91  36,587.91    11.35   11.35       0.5    0    10.85   358.27
2943   Fixed     Interest In Arrears    55000  54981.92  54,981.92   11.375  11.375       0.5    0   10.875   539.43
2944   Fixed     Interest In Arrears    87980  87959.65  87,959.65    12.95   12.95       0.5    0    12.45    969.8
2945   Fixed     Interest In Arrears    81000  80963.59  80,963.59    9.925   9.925       0.5    0    9.425   706.35
2946   Fixed     Interest In Arrears   112000 111975.38 111,975.38   13.175  13.175       0.5    0   12.675  1254.29
2947   Fixed     Interest In Arrears    51400  51389.97  51,389.97     13.7    13.7       0.5    0     13.2   596.85
2948   Fixed     Interest In Arrears    25000  24993.87  24,993.87     12.7    12.7       0.5    0     12.2   270.71
2949   Fixed     Interest In Arrears    53000  52987.03  52,987.03     12.7    12.7       0.5    0     12.2   573.89
2950   Fixed     Interest In Arrears    32340  32331.57  32,331.57   12.425  12.425       0.5    0   11.925   343.28
2951   Fixed     Interest In Arrears    39580   39571.3  39,571.30   13.175  13.175       0.5    0   12.675   443.26
2952   Fixed     Interest In Arrears    54630  54617.36  54,617.36    12.95   12.95       0.5    0    12.45   602.19
2953   Fixed     Interest In Arrears    78000  77978.29  77,978.29   12.125  12.125       0.5    0   11.625   809.84
2954   Fixed     Interest In Arrears    45820  45804.86  45,804.86    11.35   11.35       0.5    0    10.85   448.52
2955   Fixed     Interest In Arrears    42600   42422.3  42,422.30     12.7    12.7       0.5    0     12.2   628.55
2956   Fixed     Interest In Arrears    43180  43168.11  43,168.11   12.175  12.175       0.5    0   11.675   449.99
2957   Fixed     Interest In Arrears    27800  27789.92  27,789.92   10.925  10.925       0.5    0   10.425   263.18
2958   Fixed     Interest In Arrears   125000 124956.62 124,956.62   11.125  11.125       0.5    0   10.625  1202.23

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2901    484.15    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2902    184.15    6/1/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
2903     620.4   5/30/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2904    419.26   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2905    788.97   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2906    546.29    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2907    541.41   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2908    265.74   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2909    472.05    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2910    390.63   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2911    721.53    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2912    322.43    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2913    365.14   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2914    459.42    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2915    551.15    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2916    721.15   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2917    273.06   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2918    520.11    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2919    352.98   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2920    416.23   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2921    612.87   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2922    847.27   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2923    327.79    6/6/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2924    473.15    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2925    261.32    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2926    490.31    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2927    225.78    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2928    448.11   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2929    325.39    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
2930    518.81    6/2/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2931    209.22    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2932    948.11    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2933       277    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2934    682.17    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2935    351.92    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2936    437.37    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2937       244    6/6/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
2938    286.24   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
2939    714.44    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2940    386.28   6/13/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120       36
2941    644.03    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2942    358.27    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2943    539.43    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2944     969.8   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2945    706.35    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2946   1254.29   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2947    596.85    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2948    270.71    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2949    573.89   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2950    343.28    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2951    443.26    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2952    602.19    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2953    809.84    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2954    448.52    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2955    628.55    6/9/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
2956    449.99    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2957    263.18    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2958   1202.23   6/23/2006  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>
2901   Not a Balloon Loan 30 YR FXD    0      0
2902   Not a Balloon Loan 15 YR FXD    0      0
2903   Not a Balloon Loan 30 YR FXD    0      0
2904   Not a Balloon Loan 30 YR FXD    0      0
2905   Not a Balloon Loan 30 YR FXD    0      0
2906   Not a Balloon Loan 30 YR FXD    0      0
2907   Not a Balloon Loan 30 YR FXD    0      0
2908   Not a Balloon Loan 30 YR FXD    0      0
2909   Not a Balloon Loan 30 YR FXD    0      0
2910   Not a Balloon Loan 30 YR FXD    0      0
2911   Not a Balloon Loan 30 YR FXD    0      0
2912   Not a Balloon Loan 30 YR FXD    0      0
2913   Not a Balloon Loan 30 YR FXD    0      0
2914   Not a Balloon Loan 30 YR FXD    0      0
2915   Not a Balloon Loan 30 YR FXD    0      0
2916   Not a Balloon Loan 30 YR FXD    0      0
2917   Not a Balloon Loan 30 YR FXD    0      0
2918   Not a Balloon Loan 30 YR FXD    0      0
2919   Not a Balloon Loan 30 YR FXD    0      0
2920   Not a Balloon Loan 30 YR FXD    0      0
2921   Not a Balloon Loan 30 YR FXD    0      0
2922   Not a Balloon Loan 30 YR FXD    0      0
2923   Not a Balloon Loan 30 YR FXD    0      0
2924   Not a Balloon Loan 30 YR FXD    0      0
2925   Not a Balloon Loan 15 YR FXD    0      0
2926   Not a Balloon Loan 30 YR FXD    0      0
2927   Not a Balloon Loan 30 YR FXD    0      0
2928   Not a Balloon Loan 30 YR FXD    0      0
2929   Not a Balloon Loan 30 YR FXD    0      0
2930   Not a Balloon Loan 15 YR FXD    0      0
2931   Not a Balloon Loan 15 YR FXD    0      0
2932   Not a Balloon Loan 30 YR FXD    0      0
2933   Not a Balloon Loan 30 YR FXD    0      0
2934   Not a Balloon Loan 30 YR FXD    0      0
2935   Not a Balloon Loan 30 YR FXD    0      0
2936   Not a Balloon Loan 30 YR FXD    0      0
2937   Not a Balloon Loan 15 YR FXD    0      0
2938   Not a Balloon Loan 15 YR FXD    0      0
2939   Not a Balloon Loan 30 YR FXD    0      0
2940   Not a Balloon Loan 10 YR FXD    0      0
2941   Not a Balloon Loan 30 YR FXD    0      0
2942   Not a Balloon Loan 30 YR FXD    0      0
2943   Not a Balloon Loan 30 YR FXD    0      0
2944   Not a Balloon Loan 30 YR FXD    0      0
2945   Not a Balloon Loan 30 YR FXD    0      0
2946   Not a Balloon Loan 30 YR FXD    0      0
2947   Not a Balloon Loan 30 YR FXD    0      0
2948   Not a Balloon Loan 30 YR FXD    0      0
2949   Not a Balloon Loan 30 YR FXD    0      0
2950   Not a Balloon Loan 30 YR FXD    0      0
2951   Not a Balloon Loan 30 YR FXD    0      0
2952   Not a Balloon Loan 30 YR FXD    0      0
2953   Not a Balloon Loan 30 YR FXD    0      0
2954   Not a Balloon Loan 30 YR FXD    0      0
2955   Not a Balloon Loan 10 YR FXD    0      0
2956   Not a Balloon Loan 30 YR FXD    0      0
2957   Not a Balloon Loan 30 YR FXD    0      0
2958   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2901            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2902            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2903            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
2904            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2905            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
2906            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
2907            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2908            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
2909            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2910            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2911            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
2912            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2913            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2914            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
2915            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2916            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2917            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
2918            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2919            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
2920            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2921            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2922            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2923            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2924            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2925            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2926            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
2927            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
2928            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2929            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
2930            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2931            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2932            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2933            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2934            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2935            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2936            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2937            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2938            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2939            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2940            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2941            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2942            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
2943            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
2944            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2945            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
2946            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2947            0          0       0        0        0        0       0    13.7          0 00/00/0000 00/00/0000
2948            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2949            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2950            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2951            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2952            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2953            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
2954            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
2955            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2956            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2957            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
2958            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2901   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   176000
2902   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    60000
2903   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   256000
2904   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
2905   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   279840
2906   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   276000
2907   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
2908   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   108800
2909   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   228800
2910   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   142000
2911   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   292000
2912   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   165750
2913   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   137600
2914   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   174400
2915   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
2916   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   266400
2917   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   101600
2918   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   196000
2919   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   182750
2920   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   153760
2921   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   226400
2922   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   308000
2923   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   178236
2924   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172000
2925   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    83920
2926   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   208000
2927   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   104000
2928   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172000
2929   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148000
2930   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   164660
2931   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    66400
2932   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   338640
2933   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   106320
2934   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   252000
2935   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   585000
2936   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   164820
2937   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   106000
2938   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    91920
2939   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   263920
2940   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104720
2941   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   234130
2942   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   146400
2943   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220000
2944   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   351920
2945   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   324000
2946   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   448000
2947   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   205600
2948   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   225000
2949   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212000
2950   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   129360
2951   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   158320
2952   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   218520
2953   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   312000
2954   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   183280
2955   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   170400
2956   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172720
2957   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   111200
2958   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   500000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2901         0       20      100    220000         0
2902         0       20      100     75000         0
2903         0       20      100    320000         0
2904         0       20      100    195000         0
2905         0       20      100    349800         0
2906         0       15       95    345000         0
2907         0       20      100    250000         0
2908         0       20      100    136000         0
2909         0       15       95    286000         0
2910         0       20      100    177500         0
2911         0       20      100    365000         0
2912         0       15      100    195000         0
2913         0       20      100    172000         0
2914         0       20      100    218000         0
2915         0       20      100    250000         0
2916         0       20      100    333000         0
2917         0       20      100    127000         0
2918         0       20      100    245000         0
2919         0       15      100    215000         0
2920         0       20      100    192200         0
2921         0       20      100    283000         0
2922         0       20      100    385000         0
2923         0       15      100    209690         0
2924         0       20      100    215000         0
2925         0       20      100    104900         0
2926         0       20      100    260000         0
2927         0       20      100    130000         0
2928         0       20      100    215000         0
2929         0       20      100    185000         0
2930         0       20      100    205825         0
2931         0       20      100     83000         0
2932         0       20      100    423300         0
2933         0       20      100    132900         0
2934         0       20      100    315000         0
2935         0        5       95    650000         0
2936         0       20      100    206026         0
2937         0       15       95    132500         0
2938         0       20      100    114900         0
2939         0       20      100    329900         0
2940         0       20      100    130900         0
2941         0       20      100 292672.36         0
2942         0       20      100    183000         0
2943         0       20      100    275000         0
2944         0       20      100    439900         0
2945         0       20      100    405000         0
2946         0       20      100    560000         0
2947         0       20      100    257000         0
2948         0       10      100    250000         0
2949         0       20      100    265000         0
2950         0       20      100    161700         0
2951         0       20      100    197900         0
2952         0       20      100    273150         0
2953         0       20      100    390000         0
2954         0       20      100    229100         0
2955         0       20      100    213000         0
2956         0       20      100    215900         0
2957         0       20      100    139000         0
2958         0       20      100    625000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2901      220000 No MI       0                      Single Family     1 ORLANDO                 FL 32818   627     0 48.04
2902       75000 No MI       0                      Single Family     1 JACKSONVILLE            FL 32209   613     0 42.66
2903           0 No MI       0                      Single Family     1 MARGATE                 FL 33063   630     0 48.97
2904      195000 No MI       0                      Single Family     1 FAIRBURN                GA 30213   585     0 48.18
2905      349800 No MI       0                      Single Family     1 WEST BABYLON            NY 11704   638     0 47.89
2906      345000 No MI       0                      Condomimium       1 DORAL                   FL 33178   587     0 45.03
2907      250000 No MI       0                      Single Family     1 JACKSONVILLE            FL 32219   593     0 39.12
2908      136000 No MI       0                      Single Family     1 CHRLOTTE                NC 28213   638     0  49.4
2909      286000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   629     0 41.62
2910      177500 No MI       0                      Single Family     1 TAMPA                   FL 33615   621     0 45.07
2911      365000 No MI       0                      Single Family     1 NAPLES                  FL 34120   624     0 45.29
2912           0 No MI       0                      Single Family     1 OXON HILL               MD 20745   582     0 36.92
2913      172000 No MI       0                      Single Family     1 SUN CITY CENTER         FL 33573   600     0 30.24
2914      218000 No MI       0                      Single Family     1 LAKELAND                FL 33810   613     0 20.37
2915      250000 No MI       0                      Condomimium       1 MIAMI                   FL 33015   596     0 45.44
2916      333000 No MI       0                      Single Family     1 NAPLES                  FL 34113   580     0  48.3
2917           0 No MI       0                      Single Family     1 CHARLOTTE               NC 28273   588     0 49.79
2918      245000 No MI       0                      Single Family     1 MIAMI                   FL 33033   605     0 35.76
2919      215000 No MI       0                      Single Family     1 CAPTOL HEIGHTS          MD 20743   592     0 49.93
2920      192200 No MI       0                      Single Family     1 NORTH PORT              FL 34287   580     0 48.38
2921      283000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33415   582     0 45.38
2922      385000 No MI       0                      Single Family     1 ALPHARETTA              GA 30022   631     0 49.88
2923      209690 No MI       0                      Single Family     1 WILLOW SPRING           NC 27592   612     0  47.1
2924      215000 No MI       0                      Single Family     1 BOURNE                  MA  2532   621     0 49.65
2925      104900 No MI       0                      Single Family     1 REX                     GA 30273   581     0 39.11
2926      260000 No MI       0                      Single Family     1 MIAMI                   FL 33170   702     0 37.06
2927           0 No MI       0                      Single Family     1 ORANGE PARK             FL 32065   696     0 43.01
2928      215000 No MI       0                      Single Family     1 FT MILL                 SC 29708   613     0 45.54
2929      185000 No MI       0                      Condomimium       1 MIAMI                   FL 33183   661     0 43.27
2930      205825 No MI       0                      Single Family     1 NORCROSS                GA 30093   625     0 47.35
2931       83000 No MI       0                      Single Family     1 CHARLOTTE               NC 28227   620     0 33.03
2932      423300 No MI       0                      Single Family     1 NEWARK                  NJ  7104   628     0 48.92
2933      132900 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30044   602     0 41.18
2934      315000 No MI       0                      Single Family     1 CHICAGO                 IL 60634   596     0 50.14
2935      650000 No MI       0                      Single Family     1 LAUREL                  MD 20723   609     0 49.69
2936      206026 No MI       0                      Single Family     1 RICHMOND                VA 23223   607     0 48.52
2937      132500 No MI       0                      Single Family     1 SANDSTON                VA 23150   612     0 45.88
2938      114900 No MI       0                      Single Family     1 MEMPHIS                 TN 38133   593     0 45.17
2939      329900 No MI       0                      Single Family     1 MIAMI                   FL 33170   587     0 49.02
2940      130900 No MI       0                      Single Family     1 SAINT PETERSBURG        FL 33713   593     0 43.59
2941   292672.36 No MI       0                      Single Family     1 WYANDOTTE               MI 48192   633     0 48.79
2942      183000 No MI       0                      Single Family     1 MARIETTA                GA 30066   643     0    47
2943      275000 No MI       0                      Single Family     1 PORT ST. LUCIE          FL 34983   664     0  45.9
2944      439900 No MI       0                      Single Family     1 AVENEL                  NJ  7001   594     0 48.86
2945           0 No MI       0                      Single Family     1 NAPLES                  FL 34104   672     0 33.42
2946      560000 No MI       0                      Single Family     1 MIRAMAR                 FL 33029   611     0 49.62
2947           0 No MI       0                      Single Family     1 BARTLETT                TN 38135   584     0 24.66
2948      250000 No MI       0                      Single Family     1 CLERMONT                FL 34715   590     0 48.71
2949      265000 No MI       0                      Single Family     1 CAPE CORAL              FL 33904   595     0 36.72
2950      161700 No MI       0                      Single Family     1 MOORE                   MI 48162   605     0 49.13
2951      197900 No MI       0                      Condomimium       1 PHILADELPHIA            PA 19118   629     0 47.39
2952      273150 No MI       0                      Single Family     1 RICHMOND                VA 23236   590     0 23.17
2953      390000 No MI       0                      Single Family     1 WASHINGTON              DC 20011   665     0 49.31
2954      229100 No MI       0                      Single Family     1 CAPE CORAL              FL 33991   658     0 26.25
2955      213000 No MI       0                      Single Family     1 CUMMING                 GA 30040   597     0 42.39
2956      215900 No MI       0                      Single Family     1 LAKELAND                FL 33803   619     0 49.99
2957      139000 No MI       0                      Single Family     1 FAIRBURN                GA 30213   683     0 37.09
2958      625000 No MI       0                      Two Family        2 BROOKLYN                NY 11208   662     0 49.99

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2901   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2902   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2903   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2904   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2905   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2906   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2907   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2908   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2909   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2910   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2911   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2912   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2913   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2914   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2915   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2916   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2917   Wholesale         XTA+  Yes      7/1/2006 8/1/2006     0     0     0      0      FHLT 2006-SA
2918   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2919   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2920   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2921   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2922   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2923   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2924   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2925   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2926   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2927   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2928   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2929   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2930   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2931   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2932   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2933   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2934   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2935   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2936   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2937   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2938   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2939   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2940   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2941   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2942   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2943   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2944   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2945   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2946   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2947   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2948   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2949   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2950   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2951   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2952   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2953   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2954   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2955   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2956   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2957   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2958   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
2959   Fixed     Interest In Arrears    58800  58779.82  58,779.82   11.175  11.175       0.5    0   10.675   567.76
2960   Fixed     Interest In Arrears    67800  67784.32  67,784.32    12.95   12.95       0.5    0    12.45   747.36
2961   Fixed     Interest In Arrears    28000  27993.14  27,993.14     12.7    12.7       0.5    0     12.2   303.19
2962   Fixed     Interest In Arrears    37600  37582.92  37,582.92    9.875   9.875       0.5    0    9.375    326.5
2963   Fixed     Interest In Arrears   103600 103551.66 103,551.66     9.75    9.75       0.5    0     9.25   890.09
2964   Fixed     Interest In Arrears    48600   48588.1  48,588.10     12.7    12.7       0.5    0     12.2   526.25
2965   Fixed     Interest In Arrears    36400  36390.52  36,390.52   12.425  12.425       0.5    0   11.925   386.37
2966   Fixed     Interest In Arrears    38780  38767.18  38,767.18    11.35   11.35       0.5    0    10.85   379.61
2967   Fixed     Interest In Arrears    28700   28692.1  28,692.10   12.175  12.175       0.5    0   11.675   299.09
2968   Fixed     Interest In Arrears    87800  87779.58  87,779.58   12.925  12.925       0.5    0   12.425    966.1
2969   Fixed     Interest In Arrears    48000  47984.23  47,984.23   11.375  11.375       0.5    0   10.875   470.77
2970   Fixed     Interest In Arrears    61000  60979.85  60,979.85    11.35   11.35       0.5    0    10.85   597.11
2971   Fixed     Interest In Arrears    31600  31592.69  31,592.69    12.95   12.95       0.5    0    12.45   348.33
2972   Fixed     Interest In Arrears    37780  37767.45  37,767.45   11.325  11.325       0.5    0   10.825    369.1
2973   Fixed     Interest In Arrears    42000  41986.05  41,986.05   11.325  11.325       0.5    0   10.825   410.33
2974   Fixed     Interest In Arrears    51200  51188.74  51,188.74   13.175  13.175       0.5    0   12.675   573.39
2975   Fixed     Interest In Arrears    71000  70984.39  70,984.39   13.175  13.175       0.5    0   12.675   795.13
2976   Fixed     Interest In Arrears    52000  51987.83  51,987.83     12.9    12.9       0.5    0     12.4   571.17
2977   Fixed     Interest In Arrears    59980  59960.18  59,960.18    11.35   11.35       0.5    0    10.85   587.13
2978   Fixed     Interest In Arrears    82000  81970.27  81,970.27   10.925  10.925       0.5    0   10.425   776.27
2979   Fixed     Interest In Arrears    37000  36989.69  36,989.69   12.125  12.125       0.5    0   11.625   384.16
2980   Fixed     Interest In Arrears    25800  25794.03  25,794.03    12.95   12.95       0.5    0    12.45    284.4
2981   Fixed     Interest In Arrears    45000  44988.98  44,988.98     12.7    12.7       0.5    0     12.2   487.27
2982   Fixed     Interest In Arrears    25000  24988.64  24,988.64    9.875   9.875       0.5    0    9.375   217.09
2983   Fixed     Interest In Arrears    27180  27171.45  27,171.45   11.575  11.575       0.5    0   11.075   270.72
2984   Fixed     Interest In Arrears    16980  16948.21  16,948.21     12.7    12.7       0.5    0     12.2    211.5
2985   Fixed     Interest In Arrears    36000  35988.04  35,988.04   11.325  11.325       0.5    0   10.825   351.71
2986   Fixed     Interest In Arrears    56000  55975.87  55,975.87   10.125  10.125       0.5    0    9.625   496.63
2987   Fixed     Interest In Arrears    70000  69984.61  69,984.61   13.175  13.175       0.5    0   12.675   783.93
2988   Fixed     Interest In Arrears    72000  71975.01  71,975.01   11.125  11.125       0.5    0   10.625   692.49
2989   Fixed     Interest In Arrears    47000  46989.13  46,989.13    12.95   12.95       0.5    0    12.45   518.08
2990   Fixed     Interest In Arrears    39980  39968.99  39,968.99   12.175  12.175       0.5    0   11.675   416.64
2991   Fixed     Interest In Arrears    60000  59986.81  59,986.81   13.175  13.175       0.5    0   12.675   671.94
2992   Fixed     Interest In Arrears    26400  26376.54  26,376.54    12.95   12.95       0.5    0    12.45   308.36
2993   Fixed     Interest In Arrears    30345  30337.57  30,337.57     12.7    12.7       0.5    0     12.2   328.58
2994   Fixed     Interest In Arrears    37000  36987.16  36,987.16   11.125  11.125       0.5    0   10.625   355.86
2995   Fixed     Interest In Arrears    32000  31992.17  31,992.17     12.7    12.7       0.5    0     12.2    346.5
2996   Fixed     Interest In Arrears    39000  38990.45  38,990.45     12.7    12.7       0.5    0     12.2    422.3
2997   Fixed     Interest In Arrears    21800  21759.18  21,759.18     12.7    12.7       0.5    0     12.2   271.54
2998   Fixed     Interest In Arrears    37600  37587.78  37,587.78   11.425  11.425       0.5    0   10.925    370.2
2999   Fixed     Interest In Arrears    76320  76235.83  76,235.83    11.35   11.35       0.5    0    10.85   806.03
3000   Fixed     Interest In Arrears    37400  37390.85  37,390.85     12.7    12.7       0.5    0     12.2   404.97
3001   Fixed     Interest In Arrears    74998   74689.3  74,689.30   12.925  12.925       0.5    0   12.425  1116.49
3002   Fixed     Interest In Arrears    55180  55163.85  55,163.85     11.9    11.9       0.5    0     11.4   563.35
3003   Fixed     Interest In Arrears   112000 111975.38 111,975.38   13.175  13.175       0.5    0   12.675  1254.29
3004   Fixed     Interest In Arrears    67000  66987.59  66,987.59   13.925  13.925       0.5    0   13.425   789.89
3005   Fixed     Interest In Arrears    63000  62975.09  62,975.09   10.525  10.525       0.5    0   10.025   577.47
3006   Fixed     Interest In Arrears    39980  39970.21  39,970.21     12.7    12.7       0.5    0     12.2   432.91
3007   Fixed     Interest In Arrears   113300 113262.57 113,262.57    11.35   11.35       0.5    0    10.85  1109.06
3008   Fixed     Interest In Arrears    84000  83980.46  83,980.46   12.925  12.925       0.5    0   12.425   924.29
3009   Fixed     Interest In Arrears    39600  39590.79  39,590.79   12.925  12.925       0.5    0   12.425   435.74
3010   Fixed     Interest In Arrears   108436 108396.69 108,396.69   10.925  10.925       0.5    0   10.425  1026.53
3011   Fixed     Interest In Arrears    33800  33790.69  33,790.69   12.175  12.175       0.5    0   11.675   352.24
3012   Fixed     Interest In Arrears    70000  69979.63  69,979.63   11.925  11.925       0.5    0   11.425      716
3013   Fixed     Interest In Arrears    68400  68384.97  68,384.97   13.175  13.175       0.5    0   12.675   766.01
3014   Fixed     Interest In Arrears   102000 101963.03 101,963.03   10.925  10.925       0.5    0   10.425    965.6
3015   Fixed     Interest In Arrears    37600  37583.88  37,583.88    10.15   10.15       0.5    0     9.65   334.15
3016   Fixed     Interest In Arrears    33000  32992.32  32,992.32   12.925  12.925       0.5    0   12.425   363.12

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
2959    567.76   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2960    747.36    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2961    303.19    6/6/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
2962     326.5   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2963    890.09    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2964    526.25   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2965    386.37    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2966    379.61    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2967    299.09    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2968     966.1    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2969    470.77    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
2970    597.11    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2971    348.33    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2972     369.1    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2973    410.33    6/7/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
2974    573.39    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2975    795.13    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2976    571.17    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
2977    587.13    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2978    776.27   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2979    384.16    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2980     284.4   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2981    487.27   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2982    217.09   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2983    270.72   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2984     211.5   6/21/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
2985    351.71   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2986    496.63   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2987    783.93   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2988    692.49   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
2989    518.08   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2990    416.64    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2991    671.94   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2992    308.36   6/22/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240        0
2993    328.58   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2994    355.86   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2995     346.5   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2996     422.3    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
2997    271.54   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
2998     370.2   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
2999    806.03   6/23/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240        0
3000    404.97   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3001   1116.49   6/13/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
3002    563.35    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3003   1254.29    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3004    789.89   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3005    577.47   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3006    432.91    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3007   1109.06   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3008    924.29   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3009    435.74   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3010   1026.53    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3011    352.24   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3012       716   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3013    766.01   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3014     965.6   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3015    334.15   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3016    363.12   6/16/2006  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>
2959   Not a Balloon Loan 30 YR FXD    0      0
2960   Not a Balloon Loan 30 YR FXD    0      0
2961   Not a Balloon Loan 30 YR FXD    0      0
2962   Not a Balloon Loan 30 YR FXD    0      0
2963   Not a Balloon Loan 30 YR FXD    0      0
2964   Not a Balloon Loan 30 YR FXD    0      0
2965   Not a Balloon Loan 30 YR FXD    0      0
2966   Not a Balloon Loan 30 YR FXD    0      0
2967   Not a Balloon Loan 30 YR FXD    0      0
2968   Not a Balloon Loan 30 YR FXD    0      0
2969   Not a Balloon Loan 30 YR FXD    0      0
2970   Not a Balloon Loan 30 YR FXD    0      0
2971   Not a Balloon Loan 30 YR FXD    0      0
2972   Not a Balloon Loan 30 YR FXD    0      0
2973   Not a Balloon Loan 30 YR FXD    0      0
2974   Not a Balloon Loan 30 YR FXD    0      0
2975   Not a Balloon Loan 30 YR FXD    0      0
2976   Not a Balloon Loan 30 YR FXD    0      0
2977   Not a Balloon Loan 30 YR FXD    0      0
2978   Not a Balloon Loan 30 YR FXD    0      0
2979   Not a Balloon Loan 30 YR FXD    0      0
2980   Not a Balloon Loan 30 YR FXD    0      0
2981   Not a Balloon Loan 30 YR FXD    0      0
2982   Not a Balloon Loan 30 YR FXD    0      0
2983   Not a Balloon Loan 30 YR FXD    0      0
2984   Not a Balloon Loan 15 YR FXD    0      0
2985   Not a Balloon Loan 30 YR FXD    0      0
2986   Not a Balloon Loan 30 YR FXD    0      0
2987   Not a Balloon Loan 30 YR FXD    0      0
2988   Not a Balloon Loan 30 YR FXD    0      0
2989   Not a Balloon Loan 30 YR FXD    0      0
2990   Not a Balloon Loan 30 YR FXD    0      0
2991   Not a Balloon Loan 30 YR FXD    0      0
2992   Not a Balloon Loan 20 YR FXD    0      0
2993   Not a Balloon Loan 30 YR FXD    0      0
2994   Not a Balloon Loan 30 YR FXD    0      0
2995   Not a Balloon Loan 30 YR FXD    0      0
2996   Not a Balloon Loan 30 YR FXD    0      0
2997   Not a Balloon Loan 15 YR FXD    0      0
2998   Not a Balloon Loan 30 YR FXD    0      0
2999   Not a Balloon Loan 20 YR FXD    0      0
3000   Not a Balloon Loan 30 YR FXD    0      0
3001   Not a Balloon Loan 10 YR FXD    0      0
3002   Not a Balloon Loan 30 YR FXD    0      0
3003   Not a Balloon Loan 30 YR FXD    0      0
3004   Not a Balloon Loan 30 YR FXD    0      0
3005   Not a Balloon Loan 30 YR FXD    0      0
3006   Not a Balloon Loan 30 YR FXD    0      0
3007   Not a Balloon Loan 30 YR FXD    0      0
3008   Not a Balloon Loan 30 YR FXD    0      0
3009   Not a Balloon Loan 30 YR FXD    0      0
3010   Not a Balloon Loan 30 YR FXD    0      0
3011   Not a Balloon Loan 30 YR FXD    0      0
3012   Not a Balloon Loan 30 YR FXD    0      0
3013   Not a Balloon Loan 30 YR FXD    0      0
3014   Not a Balloon Loan 30 YR FXD    0      0
3015   Not a Balloon Loan 30 YR FXD    0      0
3016   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
2959            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
2960            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2961            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2962            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
2963            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
2964            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2965            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
2966            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
2967            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2968            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
2969            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
2970            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
2971            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2972            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
2973            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
2974            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2975            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2976            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
2977            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
2978            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
2979            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
2980            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2981            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2982            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
2983            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
2984            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2985            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
2986            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
2987            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2988            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
2989            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2990            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
2991            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
2992            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
2993            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2994            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
2995            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2996            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2997            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
2998            0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
2999            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3000            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3001            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3002            0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
3003            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
3004            0          0       0        0        0        0       0  13.925          0 00/00/0000 00/00/0000
3005            0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
3006            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3007            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3008            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3009            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3010            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3011            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3012            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
3013            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
3014            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3015            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3016            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
2959   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   235200
2960   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   271200
2961   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   112000
2962   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   150400
2963   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   414400
2964   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   194400
2965   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   145600
2966   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   155120
2967   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   114800
2968   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   351200
2969   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   192000
2970   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   244000
2971   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   126400
2972   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151120
2973   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168000
2974   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   204800
2975   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   284000
2976   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   208000
2977   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   239920
2978   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   328000
2979   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   148000
2980   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   103200
2981   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180000
2982   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   100000
2983   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   108720
2984   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    67920
2985   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   192000
2986   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   224000
2987   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   280000
2988   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied    2   288000
2989   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   188000
2990   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   159920
2991   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   240000
2992   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   105600
2993   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   171949
2994   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   148000
2995   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   128000
2996   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
2997   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    87200
2998   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   150400
2999   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   305280
3000   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   149600
3001   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   299992
3002   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220720
3003   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   448000
3004   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   268000
3005   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   252000
3006   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   159920
3007   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   453200
3008   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   336000
3009   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   158400
3010   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   433746
3011   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   135200
3012   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   280000
3013   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   273600
3014   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   408000
3015   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   150400
3016   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   132000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
2959         0       20      100    294000         0
2960         0    19.94    99.71    339990         0
2961         0       20      100    140000         0
2962         0       20      100    188000         0
2963         0       20      100    518000         0
2964         0       20      100    243000         0
2965         0       20      100    182000         0
2966         0       20      100    193900         0
2967         0       20      100    143500         0
2968         0       20      100    439000         0
2969         0       20      100    240000         0
2970         0       20      100    305000         0
2971         0       20      100    158000         0
2972         0       20      100    188900         0
2973         0       20      100    210000         0
2974         0       20      100    256000         0
2975         0       20      100    355000         0
2976         0       20      100    260000         0
2977         0       20      100    299900         0
2978         0       20      100    410000         0
2979         0       20      100    185000         0
2980         0       20      100    129000         0
2981         0       20      100    225000         0
2982         0       20      100    125000         0
2983         0       20      100    135900         0
2984         0       20      100     84900         0
2985         0       15       95    240000         0
2986         0       20      100    280000         0
2987         0       20      100    350000         0
2988         0       20      100    360000         0
2989         0       20      100    235000         0
2990         0       20      100    199900         0
2991         0       20      100    300000         0
2992         0       20      100    132000         0
2993         0       15      100    202294         0
2994         0       20      100    185000         0
2995         0       20      100    160000         0
2996         0       20      100    195000         0
2997         0       20      100    109000         0
2998         0       20      100    188000         0
2999         0       20      100    381600         0
3000         0       20      100    187000         0
3001         0       20      100    374990         0
3002         0       20      100    275900         0
3003         0       20      100    560000         0
3004         0       20      100    335000         0
3005         0       20      100    315000         0
3006         0       20      100    199900         0
3007         0       20      100    566500         0
3008         0       20      100    420000         0
3009         0       20      100    198000         0
3010         0       20      100    542183         0
3011         0       20      100    169000         0
3012         0       20      100    350000         0
3013         0       20      100    342000         0
3014         0       20      100    510000         0
3015         0       20      100    188000         0
3016         0       20      100    165000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
2959      294000 No MI       0                      Two Family        2 MIAMI                   FL 33142   746     0 44.87
2960      339990 No MI       0                      Single Family     1 ORANGE                  VA 22960   594     0 47.73
2961      140000 No MI       0                      Condomimium       1 NORCROSS                GA 30092   590     0  41.8
2962      188000 No MI       0                      Single Family     1 APEX                    NC 27539   711     0 48.91
2963           0 No MI       0                      Single Family     1 POMPANO BEACH           FL 33062   663     0 49.96
2964      243000 No MI       0                      Condomimium       1 ALEXANDRIA              VA 22312   595     0 49.99
2965      182000 No MI       0                      Condomimium       1 N LAUDERDALE            FL 33068   605     0 31.01
2966      193900 No MI       0                      Single Family     1 LOGANVILLE              GA 30052   643     0  49.1
2967      143500 No MI       0                      Single Family     1 BUFORD                  GA 30519   611     0 33.36
2968      439000 No MI       0                      Single Family     1 MIAMI                   FL 33186   626     0 48.39
2969      240000 No MI       0                      Single Family     1 MIDDLETOWN              CT  6457   677     0 44.63
2970      305000 No MI       0                      Single Family     1 JUPITER                 FL 33458   649     0  45.4
2971      158000 No MI       0                      Condomimium       1 ALTAMONTE SPRINGS       FL 32714   593     0  44.6
2972      188900 No MI       0                      Single Family     1 APOPKA                  FL 32703   638     0 46.18
2973      210000 No MI       0                      Single Family     1 MONTICELLO              MN 55362   627     0 41.03
2974           0 No MI       0                      Single Family     1 LUSBY                   MD 20657   635     0 48.54
2975      355000 No MI       0                      Single Family     1 SILVER SPRING           MD 20902   634     0 43.76
2976      260000 No MI       0                      Single Family     1 WASHINGTON              DC 20020   588     0 46.21
2977      299900 No MI       0                      Single Family     1 BALTIMORE               MD 21230   645     0 43.44
2978      410000 No MI       0                      Single Family     1 ATLANTA                 GA 30349   709     0 43.45
2979           0 No MI       0                      Single Family     1 TAMPA                   FL 33604   665     0 45.29
2980      129000 No MI       0                      Single Family     1 WHITING                 NJ  8759   584     0 33.42
2981      225000 No MI       0                      Single Family     1 MEMPHIS                 TN 38125   592     0 34.59
2982      125000 No MI       0                      Single Family     1 CHARLOTTE               NC 28214   706     0 41.32
2983      135900 No MI       0                      Condomimium       1 HIALEAH                 FL 33014   679     0 40.27
2984       84900 No MI       0                      Single Family     1 GEORGETOWN              IN 47122   589     0 33.28
2985           0 No MI       0                      Single Family     1 PHILADELPHIA            PA 19148   624     0    50
2986      280000 No MI       0                      Single Family     1 BOWIE                   MD 20720   759     0 40.17
2987      350000 No MI       0                      Condomimium       1 MIAMI                   FL 33126   603     0 33.57
2988           0 No MI       0                      Single Family     1 MIAMI                   FL 33196   669     0 48.25
2989      235000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33405   598     0  40.5
2990      199900 No MI       0                      Single Family     1 WILMINGTON              DE 19802   610     0 49.53
2991      300000 No MI       0                      Two Family        2 SOUTH RIVER             NJ  8882   632     0 49.94
2992      132000 No MI       0                      Single Family     1 GLENN HEIGHTS           TX 75154   582     0 26.96
2993      202294 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   596     0  48.5
2994      185000 No MI       0                      Single Family     1 MORRISON                CO 80465   666     0 49.92
2995      160000 No MI       0                      Single Family     1 PINELIAS PARK           FL 33781   594     0 43.72
2996      195000 No MI       0                      Single Family     1 CHRISTIANSBURG          VA 24073   581     0 25.88
2997      109000 No MI       0                      Single Family     1 CHARLOTTE               NC 28212   585     0  41.6
2998      188000 No MI       0                      Single Family     1 PROVIDENCE              RI  2905   721     0 49.13
2999      381600 No MI       0                      Single Family     1 E. PATCHOGUE            NY 11772   653     0 44.88
3000      187000 No MI       0                      Single Family     1 RICHMOND                VA 23231   595     0  32.6
3001      374990 No MI       0                      Single Family     1 BEL AIR                 MD 21014   633     0 49.56
3002      275900 No MI       0                      Single Family     1 GAITHERSBURG            MD 20886   649     0 49.95
3003      560000 No MI       0                      Two Family        2 NORTH BERGEN            NJ  7047   631     0 45.64
3004      335000 No MI       0                      Condomimium       1 AVENTURA                FL 33160   624     0 49.58
3005           0 No MI       0                      Single Family     1 MIAMI                   FL 33189   670     0 46.26
3006      199900 No MI       0                      Single Family     1 POWDER SPRINGS          GA 30127   591     0 47.14
3007      566500 No MI       0                      Two Family        2 WOODSIDE                NY 11377   646     0 47.01
3008           0 No MI       0                      Single Family     1 ESSEX                   MD 21221   620     0 49.36
3009      198000 No MI       0                      Single Family     1 KISSIMMEE               FL 34741   632     0 39.34
3010      542183 No MI       0                      Condomimium       1 WASHINGTON              DC 20004   782     0 43.31
3011           0 No MI       0                      Single Family     1 TAMPA                   FL 33624   618     0 24.65
3012           0 No MI       0                      Single Family     1 INDIANAPOLIS            IN 46260   702     0 28.31
3013           0 No MI       0                      Single Family     1 FREDERICK               MD 21703   635     0 49.01
3014      510000 No MI       0                      Two Family        2 MIAMI                   FL 33125   715     0 48.56
3015           0 No MI       0                      Single Family     1 OCALA                   FL 34472   655     0 34.98
3016      165000 No MI       0                      Single Family     1 COLLEGE PARK            GA 30337   621     0 47.49

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
2959   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2960   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2961   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2962   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2963   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2964   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2965   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2966   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2967   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2968   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2969   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2970   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2971   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2972   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2973   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
2974   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2975   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2976   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2977   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2978   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2979   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2980   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2981   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2982   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2983   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2984   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2985   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2986   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2987   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2988   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2989   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2990   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2991   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2992   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2993   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2994   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2995   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2996   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2997   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2998   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
2999   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3000   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3001   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3002   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3003   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3004   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3005   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
3006   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3007   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3008   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3009   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3010   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3011   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3012   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3013   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3014   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3015   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3016   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3017   Fixed     Interest In Arrears    32800  32791.97  32,791.97     12.7    12.7       0.5    0     12.2   355.16
3018   Fixed     Interest In Arrears    18800  18765.55  18,765.55   12.925  12.925       0.5    0   12.425   236.94
3019   Fixed     Interest In Arrears    29680  29673.13  29,673.13    12.95   12.95       0.5    0    12.45   327.17
3020   Fixed     Interest In Arrears   110000 109970.88 109,970.88    12.35   12.35       0.5    0    11.85   1161.2
3021   Fixed     Interest In Arrears    28500  28488.42  28,488.42     10.4    10.4       0.5    0      9.9   258.58
3022   Fixed     Interest In Arrears    45000  44989.64  44,989.64   12.975  12.975       0.5    0   12.475   496.92
3023   Fixed     Interest In Arrears    52000  51982.73  51,982.73   11.325  11.325       0.5    0   10.825   508.02
3024   Fixed     Interest In Arrears    31600  31592.65  31,592.65   12.925  12.925       0.5    0   12.425   347.71
3025   Fixed     Interest In Arrears    43000  42985.08  42,985.08   11.125  11.125       0.5    0   10.625   413.57
3026   Fixed     Interest In Arrears    67000  66975.71  66,975.71   10.925  10.925       0.5    0   10.425   634.27
3027   Fixed     Interest In Arrears    35600   35590.2  35,590.20   12.175  12.175       0.5    0   11.675   370.99
3028   Fixed     Interest In Arrears    35200  35191.81  35,191.81   12.925  12.925       0.5    0   12.425   387.32
3029   Fixed     Interest In Arrears    23500     23456  23,456.00     12.7    12.7       0.5    0     12.2   292.71
3030   Fixed     Interest In Arrears    29950  29942.67  29,942.67     12.7    12.7       0.5    0     12.2    324.3
3031   Fixed     Interest In Arrears    47380  47359.59  47,359.59   10.125  10.125       0.5    0    9.625   420.18
3032   Fixed     Interest In Arrears    38000  37991.69  37,991.69     13.2    13.2       0.5    0     12.7   426.31
3033   Fixed     Interest In Arrears    54041  54023.05  54,023.05   11.325  11.325       0.5    0   10.825   527.96
3034   Fixed     Interest In Arrears    40500  40487.27  40,487.27   11.575  11.575       0.5    0   11.075   403.39
3035   Fixed     Interest In Arrears    26550  26538.62  26,538.62    10.15   10.15       0.5    0     9.65   235.95
3036   Fixed     Interest In Arrears    41000  40988.32  40,988.32   12.025  12.025       0.5    0   11.525   422.53
3037   Fixed     Interest In Arrears   123000 122955.41 122,955.41   10.925  10.925       0.5    0   10.425   1164.4
3038   Fixed     Interest In Arrears    40580  40570.56  40,570.56   12.925  12.925       0.5    0   12.425   446.52
3039   Fixed     Interest In Arrears    28400  28260.36  28,260.36    9.875   9.875       0.5    0    9.375   373.35
3040   Fixed     Interest In Arrears    32580  32572.03  32,572.03     12.7    12.7       0.5    0     12.2   352.78
3041   Fixed     Interest In Arrears   175000 174951.83 174,951.83   12.175  12.175       0.5    0   11.675  1823.69
3042   Fixed     Interest In Arrears    44000  43984.04  43,984.04   10.925  10.925       0.5    0   10.425   416.54
3043   Fixed     Interest In Arrears    57900  57874.52  57,874.52   10.025  10.025       0.5    0    9.525   509.19
3044   Fixed     Interest In Arrears    20550  20499.84  20,499.84    9.875   9.875       0.5    0    9.375   219.27
3045   Fixed     Interest In Arrears   115000 114958.32 114,958.32   10.925  10.925       0.5    0   10.425  1088.66
3046   Fixed     Interest In Arrears    27900  27893.51  27,893.51   12.925  12.925       0.5    0   12.425      307
3047   Fixed     Interest In Arrears    57600  57580.01  57,580.01   11.125  11.125       0.5    0   10.625   553.99
3048   Fixed     Interest In Arrears   128000  127953.6 127,953.60   10.925  10.925       0.5    0   10.425  1211.73
3049   Fixed     Interest In Arrears    24000  23956.13  23,956.13    12.95   12.95       0.5    0    12.45   302.87
3050   Fixed     Interest In Arrears    49980  49966.24  49,966.24   12.175  12.175       0.5    0   11.675   520.85
3051   Fixed     Interest In Arrears    46600   46583.1  46,583.10   10.925  10.925       0.5    0   10.425   441.15
3052   Fixed     Interest In Arrears    31800   31792.6  31,792.60   12.925  12.925       0.5    0   12.425   349.91
3053   Fixed     Interest In Arrears    40000  39988.98  39,988.98   12.175  12.175       0.5    0   11.675   416.85
3054   Fixed     Interest In Arrears    27600   27592.4  27,592.40   12.175  12.175       0.5    0   11.675   287.63
3055   Fixed     Interest In Arrears    43000  42989.47  42,989.47     12.7    12.7       0.5    0     12.2   465.61
3056   Fixed     Interest In Arrears    25600  25588.37  25,588.37    9.875   9.875       0.5    0    9.375    222.3
3057   Fixed     Interest In Arrears   142000 141937.51 141,937.51   10.025  10.025       0.5    0    9.525  1248.78
3058   Fixed     Interest In Arrears    23400  23342.88  23,342.88    9.875   9.875       0.5    0    9.375   249.68
3059   Fixed     Interest In Arrears    39117  39107.21  39,107.21     12.6    12.6       0.5    0     12.1   420.52
3060   Fixed     Interest In Arrears    96000  95968.29  95,968.29    11.35   11.35       0.5    0    10.85   939.71
3061   Fixed     Interest In Arrears    71600  71581.04  71,581.04    12.35   12.35       0.5    0    11.85   755.84
3062   Fixed     Interest In Arrears    32000  31990.43  31,990.43     11.8    11.8       0.5    0     11.3   324.24
3063   Fixed     Interest In Arrears    15800  15770.13  15,770.13     12.6    12.6       0.5    0     12.1   195.77
3064   Fixed     Interest In Arrears    29100  29090.33  29,090.33   11.325  11.325       0.5    0   10.825    284.3
3065   Fixed     Interest In Arrears    59600  59586.13  59,586.13   12.925  12.925       0.5    0   12.425   655.81
3066   Fixed     Interest In Arrears    39999  39982.31  39,982.31   10.275  10.275       0.5    0    9.775   359.18
3067   Fixed     Interest In Arrears    90000  89967.73  89,967.73   10.975  10.975       0.5    0   10.475    855.4
3068   Fixed     Interest In Arrears   120000  119956.5 119,956.50   10.925  10.925       0.5    0   10.425     1136
3069   Fixed     Interest In Arrears    33400   33390.8  33,390.80   12.175  12.175       0.5    0   11.675   348.07
3070   Fixed     Interest In Arrears    53980  53965.14  53,965.14   12.175  12.175       0.5    0   11.675   562.53
3071   Fixed     Interest In Arrears    23000  22952.18  22,952.18     11.6    11.6       0.5    0     11.1   270.15
3072   Fixed     Interest In Arrears    45300  45284.45  45,284.45   11.175  11.175       0.5    0   10.675   437.41
3073   Fixed     Interest In Arrears   168000 167942.65 167,942.65     11.2    11.2       0.5    0     10.7  1625.35
3074   Fixed     Interest In Arrears   165000 164951.99 164,951.99   11.925  11.925       0.5    0   11.425   1687.7

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3017    355.16    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3018    236.94   6/26/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
3019    327.17    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3020    1161.2   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3021    258.58   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3022    496.92   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3023    508.02   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3024    347.71   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3025    413.57   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3026    634.27   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3027    370.99   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3028    387.32   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3029    292.71   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3030     324.3   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3031    420.18    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3032    426.31   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3033    527.96   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3034    403.39   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3035    235.95   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3036    422.53   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3037    1164.4   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3038    446.52   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3039    373.35   6/21/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
3040    352.78   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3041   1823.69   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3042    416.54   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3043    509.19   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3044    219.27   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
3045   1088.66   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3046       307   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3047    553.99   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3048   1211.73   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3049    302.87   6/12/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3050    520.85   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3051    441.15   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3052    349.91   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3053    416.85   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3054    287.63   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3055    465.61   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3056     222.3   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3057   1248.78    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3058    249.68   6/21/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3059    420.52   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3060    939.71   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3061    755.84   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3062    324.24   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3063    195.77   5/23/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3064     284.3   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3065    655.81   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3066    359.18   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3067     855.4   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3068      1136   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3069    348.07    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3070    562.53   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3071    270.15   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3072    437.41   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3073   1625.35    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3074    1687.7   6/23/2006  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>
3017   Not a Balloon Loan 30 YR FXD    0      0
3018   Not a Balloon Loan 15 YR FXD    0      0
3019   Not a Balloon Loan 30 YR FXD    0      0
3020   Not a Balloon Loan 30 YR FXD    0      0
3021   Not a Balloon Loan 30 YR FXD    0      0
3022   Not a Balloon Loan 30 YR FXD    0      0
3023   Not a Balloon Loan 30 YR FXD    0      0
3024   Not a Balloon Loan 30 YR FXD    0      0
3025   Not a Balloon Loan 30 YR FXD    0      0
3026   Not a Balloon Loan 30 YR FXD    0      0
3027   Not a Balloon Loan 30 YR FXD    0      0
3028   Not a Balloon Loan 30 YR FXD    0      0
3029   Not a Balloon Loan 15 YR FXD    0      0
3030   Not a Balloon Loan 30 YR FXD    0      0
3031   Not a Balloon Loan 30 YR FXD    0      0
3032   Not a Balloon Loan 30 YR FXD    0      0
3033   Not a Balloon Loan 30 YR FXD    0      0
3034   Not a Balloon Loan 30 YR FXD    0      0
3035   Not a Balloon Loan 30 YR FXD    0      0
3036   Not a Balloon Loan 30 YR FXD    0      0
3037   Not a Balloon Loan 30 YR FXD    0      0
3038   Not a Balloon Loan 30 YR FXD    0      0
3039   Not a Balloon Loan 10 YR FXD    0      0
3040   Not a Balloon Loan 30 YR FXD    0      0
3041   Not a Balloon Loan 30 YR FXD    0      0
3042   Not a Balloon Loan 30 YR FXD    0      0
3043   Not a Balloon Loan 30 YR FXD    0      0
3044   Not a Balloon Loan 15 YR FXD    0      0
3045   Not a Balloon Loan 30 YR FXD    0      0
3046   Not a Balloon Loan 30 YR FXD    0      0
3047   Not a Balloon Loan 30 YR FXD    0      0
3048   Not a Balloon Loan 30 YR FXD    0      0
3049   Not a Balloon Loan 15 YR FXD    0      0
3050   Not a Balloon Loan 30 YR FXD    0      0
3051   Not a Balloon Loan 30 YR FXD    0      0
3052   Not a Balloon Loan 30 YR FXD    0      0
3053   Not a Balloon Loan 30 YR FXD    0      0
3054   Not a Balloon Loan 30 YR FXD    0      0
3055   Not a Balloon Loan 30 YR FXD    0      0
3056   Not a Balloon Loan 30 YR FXD    0      0
3057   Not a Balloon Loan 30 YR FXD    0      0
3058   Not a Balloon Loan 15 YR FXD    0      0
3059   Not a Balloon Loan 30 YR FXD    0      0
3060   Not a Balloon Loan 30 YR FXD    0      0
3061   Not a Balloon Loan 30 YR FXD    0      0
3062   Not a Balloon Loan 30 YR FXD    0      0
3063   Not a Balloon Loan 15 YR FXD    0      0
3064   Not a Balloon Loan 30 YR FXD    0      0
3065   Not a Balloon Loan 30 YR FXD    0      0
3066   Not a Balloon Loan 30 YR FXD    0      0
3067   Not a Balloon Loan 30 YR FXD    0      0
3068   Not a Balloon Loan 30 YR FXD    0      0
3069   Not a Balloon Loan 30 YR FXD    0      0
3070   Not a Balloon Loan 30 YR FXD    0      0
3071   Not a Balloon Loan 15 YR FXD    0      0
3072   Not a Balloon Loan 30 YR FXD    0      0
3073   Not a Balloon Loan 30 YR FXD    0      0
3074   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3017            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3018            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3019            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3020            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3021            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3022            0          0       0        0        0        0       0  12.975          0 00/00/0000 00/00/0000
3023            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3024            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3025            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
3026            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3027            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3028            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3029            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3030            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3031            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3032            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
3033            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3034            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3035            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3036            0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
3037            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3038            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3039            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3040            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3041            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3042            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3043            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3044            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3045            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3046            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3047            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
3048            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3049            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3050            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3051            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3052            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3053            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3054            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3055            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3056            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3057            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3058            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3059            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3060            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3061            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3062            0          0       0        0        0        0       0    11.8          0 00/00/0000 00/00/0000
3063            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3064            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3065            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3066            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3067            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3068            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3069            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3070            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3071            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3072            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3073            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3074            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy      Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- --------------    ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3017   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   131200
3018   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    75200
3019   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   118720
3020   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   440000
3021   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   161500
3022   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   180000
3023   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208000
3024   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   126400
3025   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   172000
3026   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   268000
3027   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   142400
3028   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   140800
3029   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    94000
3030   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   539100
3031   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   189520
3032   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   152000
3033   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   306236
3034   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   162000
3035   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   150450
3036   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   164000
3037   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   492000
3038   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   162320
3039   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   113600
3040   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   130320
3041   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   700000
3042   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   176000
3043   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   231600
3044   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116450
3045   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   460000
3046   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   111600
3047   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   230400
3048   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   512000
3049   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   432000
3050   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   199920
3051   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   186400
3052   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   127200
3053   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
3054   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   110400
3055   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
3056   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102400
3057   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   568000
3058   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    93600
3059   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156470
3060   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   384000
3061   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   286400
3062   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   128000
3063   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    63200
3064   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116400
3065   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   238400
3066   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   159999
3067   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   360000
3068   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   480000
3069   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   133600
3070   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   215920
3071   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    92000
3072   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   181200
3073   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   672000
3074   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   660000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3017         0       20      100    164000         0
3018         0       20      100     94000         0
3019         0       20      100    148400         0
3020         0       20      100    550000         0
3021         0       15      100    190000         0
3022         0       20      100    225000         0
3023         0       20      100    260000         0
3024         0       20      100    158000         0
3025         0       20      100    215000         0
3026         0       20      100    335000         0
3027         0       20      100    178000         0
3028         0       20      100    176000         0
3029         0       20      100    117500         0
3030         0        5       95    599000         0
3031         0       20      100    236900         0
3032         0       20      100    190000         0
3033         0       15      100    360277         0
3034         0       20      100    202500         0
3035         0       15      100    177000         0
3036         0       20      100    205000         0
3037         0       20      100    615000         0
3038         0       20      100    202900         0
3039         0       20      100    142000         0
3040         0       20      100    162900         0
3041         0       20      100    875000         0
3042         0       20      100    220000         0
3043         0       20      100    289500         0
3044         0       15      100    137000         0
3045         0       20      100    575000         0
3046         0       20      100    139500         0
3047         0       20      100    288000         0
3048         0       20      100    640000         0
3049         0        5       95    480000         0
3050         0       20      100    249900         0
3051         0       20      100    233000         0
3052         0       20      100    159000         0
3053         0       20      100    200000         0
3054         0       20      100    138000         0
3055         0       20      100    215000         0
3056         0       20      100    128000         0
3057         0       20      100    710000         0
3058         0       20      100    117000         0
3059         0       20      100    195587         0
3060         0       20      100    480000         0
3061         0       20      100    358000         0
3062         0       20      100    160000         0
3063         0       20      100     79000         0
3064         0       20      100    145500         0
3065         0       20      100    298000         0
3066         0       20      100    199999         0
3067         0       20      100    450000         0
3068         0       20      100    600000         0
3069         0       20      100    167000         0
3070         0       20      100    269900         0
3071         0       20      100    115000         0
3072         0       20      100    226500         0
3073         0       20      100    840000         0
3074         0       20      100    825000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3017      164000 No MI       0                      Single Family     1 NASHVILLE               TN 37217   597     0 51.61
3018       94000 No MI       0                      Single Family     1 LOUISVILLE              KY 40211   633     0 30.57
3019           0 No MI       0                      Single Family     1 BALTIMORE               MD 21239   599     0 48.15
3020      550000 No MI       0                      Single Family     1 CORAL SPRINGS           FL 33076   644     0 43.23
3021           0 No MI       0                      Single Family     1 CREST HILL              IL 60435   646     0 44.51
3022      225000 No MI       0                      Condomimium       1 HIALEAH                 FL 33012   610     0 41.43
3023      260000 No MI       0                      Single Family     1 NAPLES                  FL 34116   625     0 49.79
3024      158000 No MI       0                      Single Family     1 ROCKY FACE              GA 30740   633     0 35.09
3025      216000 No MI       0                      Single Family     1 HOLLYWOOD               FL 33023   676     0 41.16
3026      335000 No MI       0                      Single Family     1 MIAMI                   FL 33165   762     0 46.59
3027      178000 No MI       0                      Single Family     1 WINSTON SALEM           NC 27106   602     0  43.9
3028           0 No MI       0                      Single Family     1 CHARLOTTE               NC 28214   622     0 28.06
3029      117500 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   590     0 40.52
3030      599000 No MI       0                      Single Family     1 TAMPA                   FL 33611   680     0 37.06
3031      236900 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33936   687     0 49.19
3032           0 No MI       0                      Single Family     1 LOUISVILLE              KY 40245   585     0 48.84
3033      360277 No MI       0                      Single Family     1 FAYETTEVILLE            GA 30214   624     0 47.69
3034           0 No MI       0                      Single Family     1 POWDER SPRINGS          GA 30127   624     0 46.01
3035           0 No MI       0                      Single Family     1 SARASOTA                FL 34234   649     0 48.95
3036      205000 No MI       0                      Single Family     1 RIVER FALLS             WI 54022   622     0 43.44
3037      615000 No MI       0                      Two Family        2 SOUTH OZONE PARK        NY 11420   706     0 42.33
3038      202900 No MI       0                      Single Family     1 GRANTVILLE              GA 30220   631     0 40.32
3039      142000 No MI       0                      Single Family     1 GAINESVILLE             GA 30504   755     0 32.94
3040      162900 No MI       0                      Single Family     1 ATLANTA                 GA 30316   594     0 29.05
3041           0 No MI       0                      Single Family     1 FAIRFAX                 VA 22032   617     0 39.52
3042      220000 No MI       0                      Single Family     1 ORLANDO                 FL 32818   710     0 38.23
3043      289500 No MI       0                      Single Family     1 PALMETTO                FL 34221   677     0 48.02
3044      137000 No MI       0                      Single Family     1 MOUNT JULIET            TN 37122   701     0 33.88
3045      575000 No MI       0                      Two Family        2 YONKERS                 NY 10703   700     0  45.5
3046      139500 No MI       0                      Single Family     1 DECATUR                 GA 30034   629     0 43.83
3047      288000 No MI       0                      Single Family     1 HOMESTEAD               FL 33030   673     0 47.77
3048      640000 No MI       0                      Single Family     1 WASHINGTON              DC 20002   690     0 49.07
3049           0 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20772   597     0 48.12
3050      249900 No MI       0                      Single Family     1 KENNESAW                GA 30144   611     0 44.26
3051      233000 No MI       0                      Two Family        2 MIAMI                   FL 33142   740     0  44.5
3052      159000 No MI       0                      Single Family     1 JASPER                  GA 30143   637     0 49.94
3053      200000 No MI       0                      Single Family     1 SEBRING                 FL 33872   600     0 46.69
3054      138000 No MI       0                      Single Family     1 JONESBORO               GA 30238   606     0 49.76
3055      215000 No MI       0                      Single Family     1 HOMESTEAD               FL 33032   580     0 49.85
3056      128000 No MI       0                      Single Family     1 DENVER                  CO 80239   711     0 44.45
3057           0 No MI       0                      Single Family     1 ACCOKEEK                MD 20607   666     0 48.89
3058           0 No MI       0                      Single Family     1 CONYERS                 GA 30013   685     0 48.27
3059      195587 No MI       0                      Condomimium       1 SAVAGE                  MN 55378   584     0 46.53
3060      480000 No MI       0                      Single Family     1 ROCKVILLE               MD 20853   640     0 45.48
3061      358000 No MI       0                      Single Family     1 MIAMI                   FL 33187   659     0 45.35
3062      160000 No MI       0                      Single Family     1 LEESBURG                FL 34748   609     0 49.92
3063       79000 No MI       0                      Single Family     1 LEXINGTON               SC 29073   588     0 28.66
3064      145500 No MI       0                      Single Family     1 PORT RICHEY             FL 34668   629     0 43.33
3065      298000 No MI       0                      Single Family     1 WINTER PARK             FL 32792   629     0 36.65
3066      199999 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22405   662     0 43.09
3067      450000 No MI       0                      Single Family     1 ST ALBANS               NY 11412   662     0 48.59
3068      600000 No MI       0                      Condomimium       1 CHARLESTON              SC 29403   757     0 48.26
3069      167000 No MI       0                      Single Family     1 VILLA RICA              GA 30180   616     0 48.93
3070      269900 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33972   602     0 31.78
3071      115000 No MI       0                      Single Family     1 ATKINSON                ME  4426   642     0 40.43
3072      226500 No MI       0                      Single Family     1 BRANDON                 FL 33510   720     0 39.11
3073      840000 No MI       0                      Single Family     1 SPRINGFIELD             VA 22151   646     0 43.78
3074      825000 No MI       0                      Single Family     1 KISSIMMEE               FL 34747   694     0 31.91

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3017   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3018   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3019   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3020   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3021   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3022   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3023   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3024   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3025   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3026   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3027   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3028   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3029   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3030   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3031   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3032   Wholesale         XTA   No       7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
3033   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3034   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
3035   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3036   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3037   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3038   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3039   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3040   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3041   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3042   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3043   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3044   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3045   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3046   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3047   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3048   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3049   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3050   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3051   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3052   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3053   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3054   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3055   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3056   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3057   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3058   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3059   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3060   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3061   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3062   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3063   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3064   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3065   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3066   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3067   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3068   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3069   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3070   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3071   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3072   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3073   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3074   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3075   Fixed     Interest In Arrears    41400  41386.33  41,386.33    11.35   11.35       0.5    0    10.85   405.25
3076   Fixed     Interest In Arrears    69000  68977.21  68,977.21    11.35   11.35       0.5    0    10.85   675.42
3077   Fixed     Interest In Arrears    48750  48728.55  48,728.55   10.025  10.025       0.5    0    9.525   428.72
3078   Fixed     Interest In Arrears   100000  99965.29  99,965.29   11.125  11.125       0.5    0   10.625   961.79
3079   Fixed     Interest In Arrears    43600  43585.52  43,585.52   11.325  11.325       0.5    0   10.825   425.96
3080   Fixed     Interest In Arrears    83800  83755.41  83,755.41    12.35   12.35       0.5    0    11.85   884.62
3081   Fixed     Interest In Arrears    30380  30360.37  30,360.37   11.475  11.475       0.5    0   10.975   300.28
3082   Fixed     Interest In Arrears    75000  74960.31  74,960.31   12.375  12.375       0.5    0   11.875   793.18
3083   Fixed     Interest In Arrears    55380  55362.59  55,362.59   11.575  11.575       0.5    0   11.075    551.6
3084   Fixed     Interest In Arrears   117000 116959.84 116,959.84   11.175  11.175       0.5    0   10.675  1129.72
3085   Fixed     Interest In Arrears   127000 126930.12 126,930.12     12.2    12.2       0.5    0     11.7  1325.93
3086   Fixed     Interest In Arrears    87000  86921.46  86,921.46    9.925   9.925       0.5    0    9.425   758.67
3087   Fixed     Interest In Arrears   133400 133282.11 133,282.11   10.025  10.025       0.5    0    9.525  1173.15
3088   Fixed     Interest In Arrears   116980 116866.87 116,866.87      9.6     9.6       0.5    0      9.1   992.18
3089   Fixed     Interest In Arrears    47800  47757.74  47,757.74   10.025  10.025       0.5    0    9.525   420.37
3090   Fixed     Interest In Arrears   126600 126504.24 126,504.24    10.75   10.75       0.5    0    10.25  1181.79
3091   Fixed     Interest In Arrears   135200 135093.22 135,093.22    10.55   10.55       0.5    0    10.05  1241.79
3092   Fixed     Interest In Arrears    45764  45721.34  45,721.34    9.775   9.775       0.5    0    9.275   394.03
3093   Fixed     Interest In Arrears    26000  25987.63  25,987.63    12.85   12.85       0.5    0    12.35   284.57
3094   Fixed     Interest In Arrears    63000  62970.96  62,970.96    12.99   12.99       0.5    0    12.49   696.42
3095   Fixed     Interest In Arrears   108750 108706.35 108,706.35     13.6    13.6       0.5    0     13.1   1254.2
3096   Fixed     Interest In Arrears   133000 132910.26 132,910.26   11.275  11.275       0.5    0   10.775  1294.31
3097   Fixed     Interest In Arrears    55800  55755.45  55,755.45     10.5    10.5       0.5    0       10   510.43
3098   Fixed     Interest In Arrears   189800 189663.72 189,663.72    10.99   10.99       0.5    0    10.49  1806.08
3099   Fixed     Interest In Arrears    47400  47360.49  47,360.49     10.3    10.3       0.5    0      9.8   426.52
3100   Fixed     Interest In Arrears    69000   68945.5  68,945.50    10.55   10.55       0.5    0    10.05   633.76
3101   Fixed     Interest In Arrears    16500  16469.11  16,469.11     12.7    12.7       0.5    0     12.2   205.52
3102   Fixed     Interest In Arrears    37200  37181.18  37,181.18   12.575  12.575       0.5    0   12.075   399.19
3103   Fixed     Interest In Arrears    51000  50970.61  50,970.61    11.99   11.99       0.5    0    11.49    524.2
3104   Fixed     Interest In Arrears    63000  62937.11  62,937.11     9.45    9.45       0.5    0     8.95   527.45
3105   Fixed     Interest In Arrears    99000  98917.04  98,917.04   10.275  10.275       0.5    0    9.775   888.99
3106   Fixed     Interest In Arrears   105800 105723.37 105,723.37    10.95   10.95       0.5    0    10.45  1003.57
3107   Fixed     Interest In Arrears    80560  80510.48  80,510.48     11.7    11.7       0.5    0     11.2    810.1
3108   Fixed     Interest In Arrears    78000  77949.34  77,949.34    11.45   11.45       0.5    0    10.95   769.46
3109   Fixed     Interest In Arrears    47600   47555.4  47,555.40     9.75    9.75       0.5    0     9.25   408.96
3110   Fixed     Interest In Arrears    85800  85722.12  85,722.12      9.9     9.9       0.5    0      9.4   746.63
3111   Fixed     Interest In Arrears    50000  49973.24  49,973.24   12.325  12.325       0.5    0   11.825   526.85
3112   Fixed     Interest In Arrears   100000  99950.81  99,950.81      9.5     9.5       0.5    0        9   840.86
3113   Fixed     Interest In Arrears    94600  94559.25  94,559.25   10.125  10.125       0.5    0    9.625   838.94
3114   Fixed     Interest In Arrears    36000  35990.47  35,990.47    12.35   12.35       0.5    0    11.85   380.03
3115   Fixed     Interest In Arrears   144360 144287.36 144,287.36     12.6    12.6       0.5    0     12.1  1551.91
3116   Fixed     Interest In Arrears    76400  76358.43  76,358.43    12.25   12.25       0.5    0    11.75    800.6
3117   Fixed     Interest In Arrears    67400  67349.29  67,349.29   10.775  10.775       0.5    0   10.275   630.44
3118   Fixed     Interest In Arrears   121900 121812.46 121,812.46    10.99   10.99       0.5    0    10.49  1159.97
3119   Fixed     Interest In Arrears    81000   80924.5  80,924.50    9.775   9.775       0.5    0    9.275   697.41
3120   Fixed     Interest In Arrears    63000  62946.07  62,946.07   10.175  10.175       0.5    0    9.675   561.04
3121   Fixed     Interest In Arrears    48000  47971.14  47,971.14     11.8    11.8       0.5    0     11.3   486.36
3122   Fixed     Interest In Arrears    62800  62744.49  62,744.49   10.025  10.025       0.5    0    9.525   552.28
3123   Fixed     Interest In Arrears   101000 100934.77 100,934.77   11.475  11.475       0.5    0   10.975   998.27
3124   Fixed     Interest In Arrears   108000 107927.12 107,927.12   11.275  11.275       0.5    0   10.775  1051.02
3125   Fixed     Interest In Arrears    18800  18730.23  18,730.23    12.85   12.85       0.5    0    12.35   236.02
3126   Fixed     Interest In Arrears    30200  30179.28  30,179.28     11.2    11.2       0.5    0     10.7   292.18
3127   Fixed     Interest In Arrears   122000 121929.67 121,929.67    11.99   11.99       0.5    0    11.49  1253.97
3128   Fixed     Interest In Arrears   116000 115920.43 115,920.43     11.2    11.2       0.5    0     10.7  1122.27
3129   Fixed     Interest In Arrears   123000 122915.63 122,915.63     11.2    11.2       0.5    0     10.7  1189.99
3130   Fixed     Interest In Arrears   200000 199908.55 199,908.55   13.025  13.025       0.5    0   12.525  2216.31
3131   Fixed     Interest In Arrears    60000  59949.99  59,949.99     10.3    10.3       0.5    0      9.8    539.9
3132   Fixed     Interest In Arrears    49612  49579.77  49,579.77    11.45   11.45       0.5    0    10.95   489.42

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3075    405.25   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3076    675.42   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3077    428.72   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3078    961.79   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3079    425.96   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3080    884.62   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3081    300.28   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3082    793.18   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3083     551.6   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3084   1129.72   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3085   1325.93   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3086    758.67   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3087   1173.15   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3088    992.18   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3089    420.37   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3090   1181.79   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3091   1241.79   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3092    394.03   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3093    284.57   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3094    696.42   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3095    1254.2   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3096   1294.31   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3097    510.43   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3098   1806.08   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3099    426.52   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3100    633.76   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3101    205.52   4/28/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
3102    399.19   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3103     524.2   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3104    527.45   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3105    888.99   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3106   1003.57   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3107     810.1   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3108    769.46   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3109    408.96   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3110    746.63   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3111    526.85   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3112    840.86   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3113    838.94   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3114    380.03   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3115   1551.91   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3116     800.6   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3117    630.44   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3118   1159.97   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3119    697.41   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3120    561.04   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3121    486.36   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3122    552.28   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3123    998.27   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3124   1051.02   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3125    236.02   4/24/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
3126    292.18   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3127   1253.97   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3128   1122.27   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3129   1189.99   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3130   2216.31   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3131     539.9   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3132    489.42   4/28/2006  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>
3075   Not a Balloon Loan 30 YR FXD    0      0
3076   Not a Balloon Loan 30 YR FXD    0      0
3077   Not a Balloon Loan 30 YR FXD    0      0
3078   Not a Balloon Loan 30 YR FXD    0      0
3079   Not a Balloon Loan 30 YR FXD    0      0
3080   Not a Balloon Loan 30 YR FXD    0      0
3081   Not a Balloon Loan 30 YR FXD    0      0
3082   Not a Balloon Loan 30 YR FXD    0      0
3083   Not a Balloon Loan 30 YR FXD    0      0
3084   Not a Balloon Loan 30 YR FXD    0      0
3085   Not a Balloon Loan 30 YR FXD    0      0
3086   Not a Balloon Loan 30 YR FXD    0      0
3087   Not a Balloon Loan 30 YR FXD    0      0
3088   Not a Balloon Loan 30 YR FXD    0      0
3089   Not a Balloon Loan 30 YR FXD    0      0
3090   Not a Balloon Loan 30 YR FXD    0      0
3091   Not a Balloon Loan 30 YR FXD    0      0
3092   Not a Balloon Loan 30 YR FXD    0      0
3093   Not a Balloon Loan 30 YR FXD    0      0
3094   Not a Balloon Loan 30 YR FXD    0      0
3095   Not a Balloon Loan 30 YR FXD    0      0
3096   Not a Balloon Loan 30 YR FXD    0      0
3097   Not a Balloon Loan 30 YR FXD    0      0
3098   Not a Balloon Loan 30 YR FXD    0      0
3099   Not a Balloon Loan 30 YR FXD    0      0
3100   Not a Balloon Loan 30 YR FXD    0      0
3101   Not a Balloon Loan 15 YR FXD    0      0
3102   Not a Balloon Loan 30 YR FXD    0      0
3103   Not a Balloon Loan 30 YR FXD    0      0
3104   Not a Balloon Loan 30 YR FXD    0      0
3105   Not a Balloon Loan 30 YR FXD    0      0
3106   Not a Balloon Loan 30 YR FXD    0      0
3107   Not a Balloon Loan 30 YR FXD    0      0
3108   Not a Balloon Loan 30 YR FXD    0      0
3109   Not a Balloon Loan 30 YR FXD    0      0
3110   Not a Balloon Loan 30 YR FXD    0      0
3111   Not a Balloon Loan 30 YR FXD    0      0
3112   Not a Balloon Loan 30 YR FXD    0      0
3113   Not a Balloon Loan 30 YR FXD    0      0
3114   Not a Balloon Loan 30 YR FXD    0      0
3115   Not a Balloon Loan 30 YR FXD    0      0
3116   Not a Balloon Loan 30 YR FXD    0      0
3117   Not a Balloon Loan 30 YR FXD    0      0
3118   Not a Balloon Loan 30 YR FXD    0      0
3119   Not a Balloon Loan 30 YR FXD    0      0
3120   Not a Balloon Loan 30 YR FXD    0      0
3121   Not a Balloon Loan 30 YR FXD    0      0
3122   Not a Balloon Loan 30 YR FXD    0      0
3123   Not a Balloon Loan 30 YR FXD    0      0
3124   Not a Balloon Loan 30 YR FXD    0      0
3125   Not a Balloon Loan 15 YR FXD    0      0
3126   Not a Balloon Loan 30 YR FXD    0      0
3127   Not a Balloon Loan 30 YR FXD    0      0
3128   Not a Balloon Loan 30 YR FXD    0      0
3129   Not a Balloon Loan 30 YR FXD    0      0
3130   Not a Balloon Loan 30 YR FXD    0      0
3131   Not a Balloon Loan 30 YR FXD    0      0
3132   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3075            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3076            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3077            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3078            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
3079            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3080            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3081            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3082            0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
3083            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3084            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3085            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
3086            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3087            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3088            0          0       0        0        0        0       0     9.6          0 00/00/0000 00/00/0000
3089            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3090            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
3091            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
3092            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3093            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3094            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
3095            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
3096            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3097            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
3098            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3099            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3100            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
3101            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3102            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3103            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3104            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
3105            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3106            0          0       0        0        0        0       0   10.95          0 00/00/0000 00/00/0000
3107            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
3108            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3109            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
3110            0          0       0        0        0        0       0     9.9          0 00/00/0000 00/00/0000
3111            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3112            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
3113            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3114            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3115            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3116            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3117            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3118            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3119            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3120            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
3121            0          0       0        0        0        0       0    11.8          0 00/00/0000 00/00/0000
3122            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3123            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3124            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3125            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3126            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3127            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3128            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3129            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3130            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3131            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3132            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                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy      Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- --------------    ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3075   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   165600
3076   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       2   276000
3077   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   276250
3078   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   400000
3079   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   174400
3080   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   335200
3081   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   121520
3082   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   300000
3083   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   221520
3084   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   468000
3085   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       2   508000
3086   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   348000
3087   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   533600
3088   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   467920
3089   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   191200
3090   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   506400
3091   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   540800
3092   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   183058
3093   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   104000
3094   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   252000
3095   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   616250
3096   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   532000
3097   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   223200
3098   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   759200
3099   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   189600
3100   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   391000
3101   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   297000
3102   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   334800
3103   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   204000
3104   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   252000
3105   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   396000
3106   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   423200
3107   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   322240
3108   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   312000
3109   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   190400
3110   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   343200
3111   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000
3112   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   400000
3113   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   378400
3114   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   144000
3115   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   577440
3116   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   305600
3117   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   269600
3118   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   487600
3119   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   324000
3120   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   252000
3121   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   192000
3122   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   251200
3123   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   404000
3124   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   432000
3125   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2    75200
3126   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   120800
3127   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   488000
3128   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   464000
3129   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   492000
3130   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   800000
3131   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   240000
3132   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   264600

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3075         0       20      100    207000         0
3076         0       20      100    345000         0
3077         0       15      100    325000         0
3078         0       20      100    500000         0
3079         0       20      100    218000         0
3080         0       20      100    419000         0
3081         0       20      100    151900         0
3082         0       20      100    375000         0
3083         0       20      100    276900         0
3084         0       20      100    585000         0
3085         0       20      100    635000         0
3086         0       20      100    435000         0
3087         0       20      100    667000         0
3088         0       20      100    584900         0
3089         0       20      100    239000         0
3090         0       20      100    633000         0
3091         0       20      100    676000         0
3092         0       20      100    228823         0
3093         0       20      100    130000         0
3094         0       20      100    315000         0
3095         0       15      100    725000         0
3096         0       20      100    665000         0
3097         0       20      100    279000         0
3098         0       20      100    949000         0
3099         0       20      100    237000         0
3100         0       15      100    465000         0
3101         0        5       95    330000         0
3102         0       10      100    372000         0
3103         0       20      100    255000         0
3104         0       20      100    315000         0
3105         0       20      100    495000         0
3106         0       20      100    529000         0
3107         0       20      100    402800         0
3108         0       20      100    390000         0
3109         0       20      100    238000         0
3110         0       20      100    429000         0
3111         0       20      100    250000         0
3112         0       20      100    500000         0
3113         0       20      100    473000         0
3114         0       20      100    180000         0
3115         0       20      100    721800         0
3116         0       20      100    382000         0
3117         0    19.98     99.9    337325         0
3118         0       20      100    609500         0
3119         0       20      100    405000         0
3120         0       20      100    315000         0
3121         0       20      100    240000         0
3122         0       20      100    314000         0
3123         0       20      100    505000         0
3124         0       20      100    540000         0
3125         0       20      100     94000         0
3126         0       20      100    151000         0
3127         0       20      100    610000         0
3128         0       20      100    580000         0
3129         0       20      100    615000         0
3130         0       20      100   1000000         0
3131         0       20      100    300000         0
3132         0       15       95    330750         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3075      207000 No MI       0                      Condomimium       1 HIALEAH                 FL 33018   642     0 41.38
3076           0 No MI       0                      Single Family     1 STONE MOUNTAIN          GA 30087   640     0 35.96
3077      325000 No MI       0                      Single Family     1 CAPE CORAL              FL 33990   676     0 46.25
3078      500000 No MI       0                      Single Family     1 MIAMI                   FL 33185   662     0 47.69
3079      218000 No MI       0                      Single Family     1 LARGO                   FL 33773   636     0 43.68
3080      419000 No MI       0                      Condomimium       1 EMERYVILLE              CA 94608   580     0 17.45
3081      151900 No MI       0                      Single Family     1 TAMPA                   FL 33612   625     0 51.14
3082      375000 No MI       0                      Single Family     1 GRANITE BAY             CA 95746   586     0 38.34
3083      276900 No MI       0                      Single Family     1 WINTER SPRINGS          FL 32708   628     0 42.98
3084      585000 No MI       0                      Single Family     1 WEST NEW YORK           NJ  7093   684     0 49.11
3085           0 No MI       0                      Single Family     1 REDDING                 CA 96001   649     0 35.14
3086      435000 No MI       0                      Single Family     1 CAPTAIN COOK            HI 96704   670     0 48.82
3087      667000 No MI       0                      Single Family     1 SAN JOSE                CA 95110   681     0 46.54
3088      584900 No MI       0                      Single Family     1 WHITE PLAINS            MD 20695   647     0 49.86
3089      239000 No MI       0                      Single Family     1 MIAMI                   FL 33142   729     0 39.24
3090      633000 No MI       0                      Two Family        2 LA VERNE                CA 91750   669     0 40.38
3091      676000 No MI       0                      Two Family        2 SPRINGFIELD GARDENS     NY 11413   659     0  49.8
3092      228823 No MI       0                      Single Family     1 MCKONOUGH               GA 30253   702     0 30.27
3093      130000 No MI       0                      Single Family     1 HAMPTON                 VA 23661   578     0 48.47
3094      315000 No MI       0                      Condomimium       1 UPPER MARLBORO          MD 20772   628     0 37.26
3095      725000 No MI       0                      Condomimium       1 HIGHLAND                FL 33487   598     0 48.76
3096      699000 No MI       0                      Two Family        2 BROOKLYN                NY 11206   724     0 48.01
3097      279000 No MI       0                      Single Family     1 HIGHLAND                CA 92346   689     0 40.09
3098      949000 No MI       0                      Single Family     1 WALNUT CREEK            CA 94598   652     0 46.07
3099      237000 No MI       0                      Single Family     1 OCOEE                   FL 34761   642     0 36.56
3100      460000 No MI       0                      Condomimium       1 AVENTURA                FL 33180   653     0 41.34
3101      330000 No MI       0                      Single Family     1 MIAMI                   FL 33126   709     0 44.99
3102           0 No MI       0                      Single Family     1 SEATTLE                 WA 98178   610     0 28.42
3103      255000 No MI       0                      Single Family     1 CLACKAMAS               OR 97015   605     0 46.01
3104           0 No MI       0                      Single Family     1 SEATTLE                 WA 98118   682     0 30.04
3105           0 No MI       0                      Single Family     1 HUNTINGTON STATION      NY 11746   684     0 22.29
3106      529000 No MI       0                      Single Family     1 STOCKTON                CA 95209   669     0 48.53
3107      402800 No MI       0                      Two Family        2 BROOKLYN                NY 11226   653     0 47.63
3108      390000 No MI       0                      Single Family     1 SILVER SPRING           MD 20904   642     0 45.94
3109      238000 No MI       0                      Single Family     1 TACOMA                  WA 98404   681     0 20.17
3110      429000 No MI       0                      Single Family     1 WATERFORD               CA 95386   665     0 43.42
3111      250000 No MI       0                      Single Family     1 NOTTINGHAM              MD 21236   603     0 49.66
3112      500000 No MI       0                      Single Family     1 CANTON                  GA 30114   679     0 23.43
3113      473000 No MI       0                      Single Family     1 STUART                  FL 34997   687     0 13.52
3114      180000 No MI       0                      Single Family     1 TAMPA                   FL 33624   640     0 49.31
3115      721800 No MI       0                      Single Family     1 ANTIOCH                 CA 94509   589     0 31.86
3116      382000 No MI       0                      Single Family     1 STOCKTON                CA 95205   587     0 44.49
3117           0 No MI       0                      Single Family     1 LAKELAND                FL 33813   683     0 46.69
3118      609500 No MI       0                      Two Family        2 BROOKLYN                NY 11234   643     0 49.44
3119      405000 No MI       0                      Single Family     1 LANHAM                  MD 20706   746     0 45.57
3120      315000 No MI       0                      Single Family     1 PORT ST LUCIE           FL 34986   663     0 41.46
3121      240000 No MI       0                      Single Family     1 FRONT ROYAL             VA 22630   619     0 47.05
3122      314000 No MI       0                      Single Family     1 SACRAMENTO              CA 95832   738     0 36.58
3123      505000 No MI       0                      Single Family     1 SACRAMENTO              CA 95831   644     0 34.21
3124      540000 No MI       0                      Single Family     1 WAIPAHU                 HI 96797   726     0 42.66
3125           0 No MI       0                      Single Family     1 LUGOFF                  SC 29078   590     0 45.82
3126      151000 No MI       0                      Single Family     1 BOISE                   ID 83713   642     0  44.6
3127      610000 No MI       0                      Single Family     1 PEARL CITY              HI 96782   615     0 44.54
3128      580000 No MI       0                      Condomimium       1 WAIPAHU                 HI 96797   632     0 49.07
3129      615000 No MI       0                      Single Family     1 KAPOLEI                 HI 96707   649     0 49.93
3130     1000000 No MI       0                      Condomimium       1 HONOLULU                HI 96814   631     0 48.22
3131           0 No MI       0                      Single Family     1 HEMET                   CA 92544   644     0 45.97
3132      330750 No MI       0                      Condomimium       1 SILVER SPRING           MD 20910   651     0 48.06

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3075   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3076   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3077   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3078   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3079   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3080   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3081   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3082   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3083   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3084   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3085   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3086   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3087   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3088   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3089   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3090   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3091   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3092   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3093   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3094   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3095   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3096   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3097   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3098   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3099   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3100   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3101   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3102   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3103   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3104   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3105   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3106   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3107   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3108   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3109   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3110   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3111   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3112   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3113   Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3114   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3115   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3116   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3117   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3118   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3119   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3120   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3121   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3122   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3123   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3124   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3125   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3126   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3127   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3128   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3129   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3130   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3131   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3132   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3133   Fixed     Interest In Arrears   191800  191655.7 191,655.70   10.775  10.775       0.5    0   10.275  1794.03
3134   Fixed     Interest In Arrears    70000  69981.37  69,981.37   12.325  12.325       0.5    0   11.825   737.59
3135   Fixed     Interest In Arrears    86000  85955.65  85,955.65    12.49   12.49       0.5    0    11.99   917.18
3136   Fixed     Interest In Arrears    27780  27771.07  27,771.07   11.475  11.475       0.5    0   10.975   274.58
3137   Fixed     Interest In Arrears    48000  47984.49  47,984.49    11.45   11.45       0.5    0    10.95   473.51
3138   Fixed     Interest In Arrears    49600  49584.91  49,584.91   11.725  11.725       0.5    0   11.225   499.72
3139   Fixed     Interest In Arrears    55500  55479.21  55,479.21   10.775  10.775       0.5    0   10.275   519.13
3140   Fixed     Interest In Arrears   121000 120913.78 120,913.78   11.025  11.025       0.5    0   10.525   1154.6
3141   Fixed     Interest In Arrears    94000  93919.54  93,919.54   10.175  10.175       0.5    0    9.675    837.1
3142   Fixed     Interest In Arrears    59000  58947.86  58,947.86   10.025  10.025       0.5    0    9.525   518.86
3143   Fixed     Interest In Arrears   135600 135486.39 135,486.39   10.275  10.275       0.5    0    9.775  1217.64
3144   Fixed     Interest In Arrears   126000 125910.22 125,910.22   11.025  11.025       0.5    0   10.525  1202.31
3145   Fixed     Interest In Arrears   113000 112927.02 112,927.02   11.475  11.475       0.5    0   10.975  1116.88
3146   Fixed     Interest In Arrears    25000  24985.28  24,985.28     11.9    11.9       0.5    0     11.4   255.24
3147   Fixed     Interest In Arrears    31400   31389.1  31,389.10   11.125  11.125       0.5    0   10.625      302
3148   Fixed     Interest In Arrears    46979  46966.07  46,966.07   12.175  12.175       0.5    0   11.675   489.57
3149   Fixed     Interest In Arrears    48738   48721.9  48,721.90    11.35   11.35       0.5    0    10.85   477.08
3150   Fixed     Interest In Arrears    43000  42989.24  42,989.24     12.6    12.6       0.5    0     12.1   462.26
3151   Fixed     Interest In Arrears    55980  55964.24  55,964.24   12.075  12.075       0.5    0   11.575   579.06
3152   Fixed     Interest In Arrears    38000  37985.77  37,985.77   10.775  10.775       0.5    0   10.275   355.44
3153   Fixed     Interest In Arrears    21000  20959.92  20,959.92     12.5    12.5       0.5    0       12   258.83
3154   Fixed     Interest In Arrears    35980  35970.41  35,970.41   12.325  12.325       0.5    0   11.825   379.13
3155   Fixed     Interest In Arrears    80000  79979.98  79,979.98     12.6    12.6       0.5    0     12.1   860.02
3156   Fixed     Interest In Arrears    49000  48870.98  48,870.98     9.25    9.25       0.5    0     8.75   403.12
3157   Fixed     Interest In Arrears    71854     71746  71,746.00     9.45    9.45       0.5    0     8.95   601.57
3158   Fixed     Interest In Arrears    53400  53150.81  53,150.81      9.4     9.4       0.5    0      8.9   445.13
3159   Fixed     Interest In Arrears    51000  50961.63  50,961.63   10.775  10.775       0.5    0   10.275   477.04
3160   Fixed     Interest In Arrears    11950  11696.16  11,696.16    12.75   12.75       0.5    0    12.25   176.67
3161   Fixed     Interest In Arrears   100000  99920.17  99,920.17     10.5    10.5       0.5    0       10   914.74
3162   Fixed     Interest In Arrears   144160 143989.39 143,989.39   10.575  10.575       0.5    0   10.075  1326.78
3163   Fixed     Interest In Arrears   190000 189737.49 189,737.49     9.85    9.85       0.5    0     9.35  1646.37
3164   Fixed     Interest In Arrears    40400  40343.26  40,343.26   12.175  12.175       0.5    0   11.675   421.01
3165   Fixed     Interest In Arrears    17500  17247.05  17,247.05    11.99   11.99       0.5    0    11.49   209.92
3166   Fixed     Interest In Arrears     6850   6671.92   6,671.92     12.5    12.5       0.5    0       12   100.27
3167   Fixed     Interest In Arrears    17500   17303.5  17,303.50    12.99   12.99       0.5    0    12.49   221.31
3168   Fixed     Interest In Arrears   195000 194719.54 194,719.54   11.025  11.025       0.5    0   10.525  1860.72
3169   Fixed     Interest In Arrears   170000 169925.98 169,925.98   10.075  10.075       0.5    0    9.575  1501.31
3170   Fixed     Interest In Arrears   102000 101902.87 101,902.87   11.575  11.575       0.5    0   11.075  1015.94
3171   Fixed     Interest In Arrears    45500  45459.43  45,459.43   11.875  11.875       0.5    0   11.375   463.65
3172   Fixed     Interest In Arrears     5900   5746.84   5,746.84    12.49   12.49       0.5    0    11.99    86.33
3173   Fixed     Interest In Arrears    15500  15399.57  15,399.57    12.75   12.75       0.5    0    12.25   193.57
3174   Fixed     Interest In Arrears   158500 158375.65 158,375.65    12.45   12.45       0.5    0    11.95  1685.46
3175   Fixed     Interest In Arrears    43980  43945.11  43,945.11     12.4    12.4       0.5    0     11.9   465.97
3176   Fixed     Interest In Arrears    41250  41216.15  41,216.15    12.25   12.25       0.5    0    11.75   432.26
3177   Fixed     Interest In Arrears    26800   25805.4  25,805.40    11.99   11.99       0.5    0    11.49   596.02
3178   Fixed     Interest In Arrears    75920  75895.75  75,895.75     11.5    11.5       0.5    0       11   751.82
3179   Fixed     Interest In Arrears    33000  32973.75  32,973.75    12.39   12.39       0.5    0    11.89   349.39
3180   Fixed     Interest In Arrears    48230  48180.95  48,180.95   11.275  11.275       0.5    0   10.775   469.36
3181   Fixed     Interest In Arrears   106000 105919.12 105,919.12   12.575  12.575       0.5    0   12.075  1137.47
3182   Fixed     Interest In Arrears    15000  14870.44  14,870.44     12.2    12.2       0.5    0     11.7   216.95
3183   Fixed     Interest In Arrears    57200  57153.59  57,153.59     12.3    12.3       0.5    0     11.8   601.61
3184   Fixed     Interest In Arrears    41900  41868.05  41,868.05   12.575  12.575       0.5    0   12.075   449.62
3185   Fixed     Interest In Arrears   180000 179816.97 179,816.97   11.275  11.275       0.5    0   10.775  1751.69
3186   Fixed     Interest In Arrears    58200  58151.17  58,151.17    12.15   12.15       0.5    0    11.65   605.39
3187   Fixed     Interest In Arrears    91200  91073.99  91,073.99     9.85    9.85       0.5    0     9.35   790.26
3188   Fixed     Interest In Arrears    27500  26499.41  26,499.41    12.75   12.75       0.5    0    12.25    622.2
3189   Fixed     Interest In Arrears    86390  86270.01  86,270.01    9.825   9.825       0.5    0    9.325   746.99
3190   Fixed     Interest In Arrears    29700  29675.63  29,675.63    12.25   12.25       0.5    0    11.75   311.23

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3133   1794.03   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3134    737.59    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3135    917.18   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3136    274.58    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3137    473.51    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3138    499.72   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3139    519.13    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3140    1154.6   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3141     837.1   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3142    518.86   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3143   1217.64   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3144   1202.31   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3145   1116.88   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3146    255.24   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3147       302   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3148    489.57   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3149    477.08   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3150    462.26   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3151    579.06   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3152    355.44   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3153    258.83   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3154    379.13   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3155    860.02   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3156    403.12    1/6/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
3157    601.57   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3158    445.13   9/22/2005 11/1/2005 10/1/2035 8/1/2006   10      360       350      360        0
3159    477.04   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3160    176.67   1/31/2006  3/1/2006  2/1/2016 8/1/2006    6      120       114      120        0
3161    914.74   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3162   1326.78   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3163   1646.37    3/8/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3164    421.01   1/30/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360       24
3165    209.92  11/23/2005  1/1/2006 12/1/2020 8/1/2006    8      180       172      180        0
3166    100.27  12/21/2005  2/1/2006  1/1/2016 8/1/2006    7      120       113      120        0
3167    221.31  12/21/2005  2/1/2006  1/1/2021 8/1/2006    7      180       173      180        0
3168   1860.72   2/23/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360       24
3169   1501.31   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3170   1015.94   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3171    463.65   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3172     86.33   1/24/2006  3/1/2006  2/1/2016 8/1/2006    6      120       114      120       24
3173    193.57   3/15/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
3174   1685.46   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3175    465.97   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3176    432.26    3/1/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3177    596.02    3/2/2006  5/1/2006  4/1/2011 8/1/2006    4       60        56       60       36
3178    751.82   2/24/2006  4/1/2006  3/1/2036 8/1/2006    5      360       355      360        0
3179    349.39    3/1/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3180    469.36   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3181   1137.47   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3182    216.95   4/18/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120       24
3183    601.61   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
3184    449.62   4/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3185   1751.69   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3186    605.39    3/7/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3187    790.26   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3188     622.2   3/15/2006  5/1/2006  4/1/2011 8/1/2006    4       60        56       60       24
3189    746.99   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3190    311.23   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
3133   Not a Balloon Loan 30 YR FXD    0      0
3134   Not a Balloon Loan 30 YR FXD    0      0
3135   Not a Balloon Loan 30 YR FXD    0      0
3136   Not a Balloon Loan 30 YR FXD    0      0
3137   Not a Balloon Loan 30 YR FXD    0      0
3138   Not a Balloon Loan 30 YR FXD    0      0
3139   Not a Balloon Loan 30 YR FXD    0      0
3140   Not a Balloon Loan 30 YR FXD    0      0
3141   Not a Balloon Loan 30 YR FXD    0      0
3142   Not a Balloon Loan 30 YR FXD    0      0
3143   Not a Balloon Loan 30 YR FXD    0      0
3144   Not a Balloon Loan 30 YR FXD    0      0
3145   Not a Balloon Loan 30 YR FXD    0      0
3146   Not a Balloon Loan 30 YR FXD    0      0
3147   Not a Balloon Loan 30 YR FXD    0      0
3148   Not a Balloon Loan 30 YR FXD    0      0
3149   Not a Balloon Loan 30 YR FXD    0      0
3150   Not a Balloon Loan 30 YR FXD    0      0
3151   Not a Balloon Loan 30 YR FXD    0      0
3152   Not a Balloon Loan 30 YR FXD    0      0
3153   Not a Balloon Loan 15 YR FXD    0      0
3154   Not a Balloon Loan 30 YR FXD    0      0
3155   Not a Balloon Loan 30 YR FXD    0      0
3156   Not a Balloon Loan 30 YR FXD    0      0
3157   Not a Balloon Loan 30 YR FXD    0      0
3158   Not a Balloon Loan 30 YR FXD    0      0
3159   Not a Balloon Loan 30 YR FXD    0      0
3160   Not a Balloon Loan 10 YR FXD    0      0
3161   Not a Balloon Loan 30 YR FXD    0      0
3162   Not a Balloon Loan 30 YR FXD    0      0
3163   Not a Balloon Loan 30 YR FXD    0      0
3164   Not a Balloon Loan 30 YR FXD    0      0
3165   Not a Balloon Loan 15 YR FXD    0      0
3166   Not a Balloon Loan 10 YR FXD    0      0
3167   Not a Balloon Loan 15 YR FXD    0      0
3168   Not a Balloon Loan 30 YR FXD    0      0
3169   Not a Balloon Loan 30 YR FXD    0      0
3170   Not a Balloon Loan 30 YR FXD    0      0
3171   Not a Balloon Loan 30 YR FXD    0      0
3172   Not a Balloon Loan 10 YR FXD    0      0
3173   Not a Balloon Loan 15 YR FXD    0      0
3174   Not a Balloon Loan 30 YR FXD    0      0
3175   Not a Balloon Loan 30 YR FXD    0      0
3176   Not a Balloon Loan 30 YR FXD    0      0
3177   Not a Balloon Loan 10 YR FXD    0      0
3178   Not a Balloon Loan 30 YR FXD    0      0
3179   Not a Balloon Loan 30 YR FXD    0      0
3180   Not a Balloon Loan 30 YR FXD    0      0
3181   Not a Balloon Loan 30 YR FXD    0      0
3182   Not a Balloon Loan 10 YR FXD    0      0
3183   Not a Balloon Loan 30 YR FXD    0      0
3184   Not a Balloon Loan 30 YR FXD    0      0
3185   Not a Balloon Loan 30 YR FXD    0      0
3186   Not a Balloon Loan 30 YR FXD    0      0
3187   Not a Balloon Loan 30 YR FXD    0      0
3188   Not a Balloon Loan 10 YR FXD    0      0
3189   Not a Balloon Loan 30 YR FXD    0      0
3190   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3133            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3134            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3135            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
3136            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3137            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3138            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3139            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3140            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3141            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
3142            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3143            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3144            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3145            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3146            0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
3147            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
3148            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3149            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3150            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3151            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3152            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3153            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3154            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3155            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3156            0          0       0        0        0        0       0    9.25          0 00/00/0000 00/00/0000
3157            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
3158            0          0       0        0        0        0       0     9.4          0 00/00/0000 00/00/0000
3159            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3160            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3161            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
3162            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3163            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
3164            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3165            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3166            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3167            0          0       0        0        0        0       0   12.99          0 00/00/0000 00/00/0000
3168            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3169            0          0       0        0        0        0       0  10.075          0 00/00/0000 00/00/0000
3170            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3171            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3172            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
3173            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3174            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
3175            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3176            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3177            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3178            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
3179            0          0       0        0        0        0       0   12.39          0 00/00/0000 00/00/0000
3180            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3181            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3182            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
3183            0          0       0        0        0        0       0    12.3          0 00/00/0000 00/00/0000
3184            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3185            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3186            0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
3187            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
3188            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3189            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
3190            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy      Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- --------------    ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3133   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   767200
3134   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   280000
3135   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   344000
3136   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   111120
3137   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   192000
3138   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   198400
3139   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   296000
3140   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   484000
3141   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   376000
3142   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   236000
3143   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   542400
3144   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   504000
3145   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   452000
3146   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100000
3147   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   125600
3148   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   187916
3149   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   194955
3150   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
3151   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   223920
3152   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   152000
3153   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    84000
3154   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   143920
3155   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   320000
3156   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   196000
3157   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   383222
3158   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   213600
3159   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
3160   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   215100
3161   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   400000
3162   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   576640
3163   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   760000
3164   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   161600
3165   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   315000
3166   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   123300
3167   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   315000
3168   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   780000
3169   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   680000
3170   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   408000
3171   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   280000
3172   00/00/0000 00/00/0000       0 Cash Out Refi    Easy Doc      Owner Occupied       2   106200
3173   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   279000
3174   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   634000
3175   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   175920
3176   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   742500
3177   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   482000
3178   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   303680
3179   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   132000
3180   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   192920
3181   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   424000
3182   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   269050
3183   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   228800
3184   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   167600
3185   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   720000
3186   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232800
3187   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   516800
3188   00/00/0000 00/00/0000       0 Home Improvement Full          Investor Occupied    2   495000
3189   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   345560
3190   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   118800

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3133         0       20      100    959000         0
3134         0       20      100    350000         0
3135         0       20      100    430000         0
3136         0       20      100    138900         0
3137         0     19.2       96    250000         0
3138         0       20      100    248000         0
3139         0       15       95    370000         0
3140         0       20      100    605000         0
3141         0       20      100    470000         0
3142         0       20      100    295000         0
3143         0       20      100    678000         0
3144         0       20      100    630000         0
3145         0       20      100    565000         0
3146         0       20      100    125000         0
3147         0       20      100    157000         0
3148         0       20      100    234895         0
3149         0       20      100    243694         0
3150         0       20      100    215000         0
3151         0       20      100    279900         0
3152         0       20      100    190000         0
3153         0       20      100    105000         0
3154         0       20      100    179900         0
3155         0       20      100    400000         0
3156         0       20      100    245000         0
3157         0       15       95    479027         0
3158         0       20      100    267000         0
3159         0       20      100    255000         0
3160         0     4.98    94.64    239900         0
3161         0       20      100    500000         0
3162         0       20      100    720800         0
3163         0       20      100    950000         0
3164         0       20      100    202000         0
3165         0        5       95    350000         0
3166         0        5       95    137000         0
3167         0        5       95    350000         0
3168         0       20      100    975000         0
3169         0       20      100    850000         0
3170         0       20      100    510000         0
3171         0       13       93    350000         0
3172         0        5       95    118000         0
3173         0        5       95    310000         0
3174         0       20      100    792500         0
3175         0       20      100    219900         0
3176         0        5       95    825000         0
3177         0        5    94.93    536000         0
3178         0       20      100    379600         0
3179         0       20      100    165000         0
3180         0       20      100    241150         0
3181         0       20      100    530000         0
3182         0     5.02       95    299000         0
3183         0       20      100    286000         0
3184         0       20      100    209500         0
3185         0       20      100    900000         0
3186         0       20      100    291000         0
3187         0       15      100    608000         0
3188         0        5       95    550000         0
3189         0       20      100    431950         0
3190         0       20      100    148500         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3133      959000 No MI       0                      Single Family     1 SAN RAMON               CA 94583   692     0  48.7
3134      350000 No MI       0                      Single Family     1 MIAMI                   FL 33190   601     0 47.68
3135      430000 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20774   627     0 43.07
3136      138900 No MI       0                      Single Family     1 BLATIMORE               MD 21229   622     0 26.46
3137           0 No MI       0                      Single Family     1 CAPITOL HEIGHTS         MD 20743   651     0 38.52
3138      248000 No MI       0                      Two Family        2 BRIDGEPORT              CT  6605   624     0  40.9
3139      370000 No MI       0                      Single Family     1 SHIRLEY                 NY 11967   688     0 49.76
3140      605000 No MI       0                      Single Family     1 LIVERMORE               CA 94551   687     0 41.71
3141      470000 No MI       0                      Condomimium       1 WINNETKA                CA 91306   667     0 45.28
3142      295000 No MI       0                      Single Family     1 PORTLAND                OR 97233   680     0 47.29
3143      678000 No MI       0                      Single Family     1 SAN JOSE                CA 95121   710     0  47.3
3144           0 No MI       0                      Single Family     1 GARDENA                 CA 90249   709     0 46.07
3145      565000 No MI       0                      Single Family     1 SAN PABLO               CA 94806   623     0 45.73
3146      125000 No MI       0                      Single Family     1 IONA                    ID 83427   615     0 43.79
3147      157000 No MI       0                      Single Family     1 ELLENWOOD               GA 30294   665     0 41.71
3148      234895 No MI       0                      Single Family     1 ORLANDO                 FL 32837   612     0 44.08
3149      243694 No MI       0                      Single Family     1 FORT PIERCE             FL 34982   653     0 42.52
3150      215000 No MI       0                      Single Family     1 NORTH PORT              FL 34288   596     0 41.86
3151      279900 No MI       0                      Single Family     1 ATLANTA                 GA 30310   605     0 48.53
3152      190000 No MI       0                      Condomimium       1 MIAMI                   FL 33172   737     0 45.44
3153      105000 No MI       0                      Single Family     1 ARCHDALE                NC 27263   585     0  46.3
3154      179900 No MI       0                      Single Family     1 WINTER HAVEN            FL 33884   610     0 30.78
3155      400000 No MI       0                      Single Family     1 MIAMI                   FL 33187   590     0 43.41
3156           0 No MI       0                      Single Family     1 FALL RIVER              MA  2723   685     0 33.17
3157      479027 No MI       0                      Single Family     1 HAYMARKET               VA 20169   703     0 44.69
3158           0 No MI       0                      Condomimium       1 ATTLEBORO               MA  2703   644     0  35.6
3159      255000 No MI       0                      Single Family     1 OCEAN VIEW              HI 96737   657     0 39.75
3160      239900 No MI       0                      Three Family      3 CHICAGO                 IL 60637   601     0 49.39
3161      500000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   624     0 49.85
3162      720800 No MI       0                      Two Family        2 OZONE PARK              NY 11416   686     0 49.75
3163           0 No MI       0                      Single Family     1 EL DORADO HILLS         CA 95762   648     0    44
3164      202000 No MI       0                      Single Family     1 WINDSOR                 CT  6095   622     0 49.88
3165           0 No MI       0                      Three Family      3 LOWELL                  MA  1854   550     0 50.77
3166      137000 No MI       0                      Single Family     1 RIO RANCHO              NM 87144   572     0 41.75
3167           0 No MI       0                      Single Family     1 HOLLIS                  NY 11423   554     0 48.17
3168      975000 No MI       0                      Single Family     1 ORINDA                  CA 94563   625     0  45.1
3169      850000 No MI       0                      Single Family     1 BAYSIDE                 NY 11361   705     0  40.7
3170      510000 No MI       0                      Single Family     1 HONOKAA                 HI 96727   683     0 47.79
3171           0 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20772   617     0 51.29
3172           0 No MI       0                      Single Family     1 DURANT                  OK 74701   562     0 40.77
3173      310000 No MI       0                      Condomimium       1 MIAMI                   FL 33126   626     0 42.45
3174           0 No MI       0                      Single Family     1 RIVERBANK               CA 95367   595     0 49.42
3175      219900 No MI       0                      Single Family     1 ACWORTH                 GA 30101   595     0 43.03
3176      825000 No MI       0                      Single Family     1 BRISBANE                CA 94005   677     0 42.86
3177      536000 No MI       0                      Single Family     1 MIAMI                   FL 33185   667     0 49.01
3178      379600 No MI       0                      Condomimium       1 PENSACOLA               FL 32507   802     0 36.53
3179      165000 No MI       0                      Single Family     1 WILLIAMSBURG            VA 23185   586     0 28.25
3180      241150 No MI       0                      Single Family     1 MEDFORD                 NY 11763   678     0 36.92
3181      530000 No MI       0                      Two Family        2 SPRINGFIELD GARDENS     NY 11413   626     0 47.95
3182      299000 No MI       0                      Three Family      3 NEW HAVEN               CT  6511   595     0 48.09
3183      286000 No MI       0                      Single Family     1 SACRAMENTO              CA 95833   582     0 42.09
3184      209500 No MI       0                      Single Family     1 DOVER                   FL 33527   628     0 37.94
3185      900000 No MI       0                      Two Family        2 SAN MATEO               CA 94401   623     0 43.28
3186      291000 No MI       0                      Single Family     1 SACRAMENTO              CA 95838   586     0 45.35
3187      608000 No MI       0                      Single Family     1 ATLANTA                 GA 30319   644     0 12.27
3188           0 No MI       0                      Single Family     1 FREMONT                 CA 94539   673     0 42.31
3189      431950 No MI       0                      Single Family     1 SANTA ROSA              CA 95403   696     0 46.11
3190      148500 No MI       0                      Single Family     1 NEW PLYMOUTH            ID 83655   581     0 45.14

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3133   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3134   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3135   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3136   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3137   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3138   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3139   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3140   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3141   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3142   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3143   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3144   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3145   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3146   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3147   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3148   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3149   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3150   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3151   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3152   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3153   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3154   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3155   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3156   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3157   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3158   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3159   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3160   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3161   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3162   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3163   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3164   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3165   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3166   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3167   Wholesale         A-XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3168   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3169   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3170   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3171   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3172   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3173   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3174   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3175   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3176   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3177   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3178   Wholesale         XTA+  Yes      7/1/2006 4/1/2006     0     0     0      0      FHLT 2006-SA
3179   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3180   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3181   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3182   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3183   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3184   Correspondent     XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3185   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3186   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3187   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3188   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3189   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3190   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3191   Fixed     Interest In Arrears    59770  59724.03  59,724.03    12.25   12.25       0.5    0    11.75   626.33
3192   Fixed     Interest In Arrears   113000 112901.79 112,901.79    11.99   11.99       0.5    0    11.49  1161.47
3193   Fixed     Interest In Arrears    97600  97517.68  97,517.68   12.125  12.125       0.5    0   11.625  1013.33
3194   Fixed     Interest In Arrears   119000 118919.26 118,919.26    11.25   11.25       0.5    0    10.75  1155.81
3195   Fixed     Interest In Arrears   100000  99875.79  99,875.79    10.35   10.35       0.5    0     9.85   903.55
3196   Fixed     Interest In Arrears    39960  39915.17  39,915.17   10.825  10.825       0.5    0   10.325   375.28
3197   Fixed     Interest In Arrears    65000  64956.13  64,956.13   11.275  11.275       0.5    0   10.775   632.56
3198   Fixed     Interest In Arrears    27450  27425.52  27,425.52   11.875  11.875       0.5    0   11.375   279.72
3199   Fixed     Interest In Arrears   186000 185802.42 185,802.42   11.075  11.075       0.5    0   10.575  1781.88
3200   Fixed     Interest In Arrears   134000 133909.58 133,909.58   11.275  11.275       0.5    0   10.775  1304.04
3201   Fixed     Interest In Arrears    96000  95911.94  95,911.94     9.85    9.85       0.5    0     9.35   831.85
3202   Fixed     Interest In Arrears   200000 199783.61 199,783.61    10.99   10.99       0.5    0    10.49  1903.14
3203   Fixed     Interest In Arrears    47000  46944.37  46,944.37   10.575  10.575       0.5    0   10.075   432.57
3204   Fixed     Interest In Arrears    61000  60949.11  60,949.11   12.175  12.175       0.5    0   11.675   635.69
3205   Fixed     Interest In Arrears   144000 143855.15 143,855.15   11.325  11.325       0.5    0   10.825  1406.83
3206   Fixed     Interest In Arrears    48000  47928.91  47,928.91   10.575  10.575       0.5    0   10.075   441.77
3207   Fixed     Interest In Arrears    85000  84979.55  84,979.55   12.775  12.775       0.5    0   12.275   925.35
3208   Fixed     Interest In Arrears    58500  58467.26  58,467.26   12.125  12.125       0.5    0   11.625   607.38
3209   Fixed     Interest In Arrears    61000  60969.14  60,969.14   12.575  12.575       0.5    0   12.075   654.58
3210   Fixed     Interest In Arrears   173600 173353.73 173,353.73    9.725   9.725       0.5    0    9.225  1488.31
3211   Fixed     Interest In Arrears   111510 111420.97 111,420.97     10.5    10.5       0.5    0       10  1020.03
3212   Fixed     Interest In Arrears    58500     58413  58,413.00      9.5     9.5       0.5    0        9    491.9
3213   Fixed     Interest In Arrears    68400  68345.71  68,345.71     12.4    12.4       0.5    0     11.9   724.71
3214   Fixed     Interest In Arrears    43000  42961.65  42,961.65   11.875  11.875       0.5    0   11.375   438.18
3215   Fixed     Interest In Arrears    78600  78540.36  78,540.36     12.6    12.6       0.5    0     12.1   844.97
3216   Fixed     Interest In Arrears   115600 115436.86 115,436.86     9.75    9.75       0.5    0     9.25   993.19
3217   Fixed     Interest In Arrears    25400  25379.84  25,379.84     12.4    12.4       0.5    0     11.9   269.12
3218   Fixed     Interest In Arrears    36390  36356.64  36,356.64    11.75   11.75       0.5    0    11.25   367.33
3219   Fixed     Interest In Arrears   147000 146882.89 146,882.89     11.5    11.5       0.5    0       11  1455.73
3220   Fixed     Interest In Arrears    15000  14912.37  14,912.37     12.4    12.4       0.5    0     11.9   183.91
3221   Fixed     Interest In Arrears    58000  57951.06  57,951.06   12.125  12.125       0.5    0   11.625   602.19
3222   Fixed     Interest In Arrears    22125   22042.1  22,042.10    12.75   12.75       0.5    0    12.25   276.31
3223   Fixed     Interest In Arrears    84000  83914.12  83,914.12    11.25   11.25       0.5    0    10.75   815.86
3224   Fixed     Interest In Arrears    44400  44379.18  44,379.18    9.725   9.725       0.5    0    9.225   380.65
3225   Fixed     Interest In Arrears    57980  57928.31  57,928.31   11.875  11.875       0.5    0   11.375   590.82
3226   Fixed     Interest In Arrears    16000  15939.04  15,939.04   12.575  12.575       0.5    0   12.075   197.99
3227   Fixed     Interest In Arrears    73000  72898.61  72,898.61    9.825   9.825       0.5    0    9.325   631.21
3228   Fixed     Interest In Arrears    41925  41891.52  41,891.52     10.5    10.5       0.5    0       10   383.51
3229   Fixed     Interest In Arrears   119088 119033.55 119,033.55   13.025  13.025       0.5    0   12.525  1319.68
3230   Fixed     Interest In Arrears    17400  17246.84  17,246.84   11.875  11.875       0.5    0   11.375   248.39
3231   Fixed     Interest In Arrears    31250  31237.15  31,237.15     13.5    13.5       0.5    0       13   357.95
3232   Fixed     Interest In Arrears    89691  89589.32  89,589.32   10.775  10.775       0.5    0   10.275   838.94
3233   Fixed     Interest In Arrears    72500  72407.99  72,407.99    10.25   10.25       0.5    0     9.75   649.68
3234   Fixed     Interest In Arrears   170000 169872.11 169,872.11   10.775  10.775       0.5    0   10.275  1590.12
3235   Fixed     Interest In Arrears    28000  27795.45  27,795.45     9.99    9.99       0.5    0     9.49   300.72
3236   Fixed     Interest In Arrears   134000  133841.4 133,841.40   10.575  10.575       0.5    0   10.075  1233.28
3237   Fixed     Interest In Arrears    86800   86708.8  86,708.80   11.125  11.125       0.5    0   10.625   834.83
3238   Fixed     Interest In Arrears    28000  27975.63  27,975.63     10.1    10.1       0.5    0      9.6    247.8
3239   Fixed     Interest In Arrears    52000  51927.77  51,927.77    9.825   9.825       0.5    0    9.325   449.63
3240   Fixed     Interest In Arrears   184000 183783.39 183,783.39     10.6    10.6       0.5    0     10.1   1696.9
3241   Fixed     Interest In Arrears   193000 192778.85 192,778.85   10.725  10.725       0.5    0   10.225     1798
3242   Fixed     Interest In Arrears   122000 121830.55 121,830.55    9.825   9.825       0.5    0    9.325   1054.9
3243   Fixed     Interest In Arrears   141100 140997.25 140,997.25   10.925  10.925       0.5    0   10.425  1335.74
3244   Fixed     Interest In Arrears   115000 114921.55 114,921.55   11.225  11.225       0.5    0   10.725  1114.77
3245   Fixed     Interest In Arrears   128000 127913.63 127,913.63   11.275  11.275       0.5    0   10.775  1245.65
3246   Fixed     Interest In Arrears    70600  70534.89  70,534.89    9.825   9.825       0.5    0    9.325   610.46
3247   Fixed     Interest In Arrears    71200  71114.35  71,114.35     10.5    10.5       0.5    0       10    651.3
3248   Fixed     Interest In Arrears    50000  49975.11  49,975.11    12.65   12.65       0.5    0    12.15   539.46

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3191    626.33   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3192   1161.47   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3193   1013.33   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3194   1155.81    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3195    903.55   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3196    375.28   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3197    632.56   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3198    279.72   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3199   1781.88   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3200   1304.04   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3201    831.85   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3202   1903.14   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3203    432.57   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3204    635.69   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3205   1406.83   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3206    441.77   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3207    925.35    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3208    607.38   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3209    654.58   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3210   1488.31   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3211   1020.03    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3212     491.9   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
3213    724.71   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3214    438.18   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3215    844.97   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3216    993.19   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3217    269.12   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3218    367.33   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3219   1455.73   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3220    183.91   3/27/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       24
3221    602.19   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3222    276.31   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
3223    815.86   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3224    380.65    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3225    590.82   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3226    197.99    4/7/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
3227    631.21   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3228    383.51    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3229   1319.68   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3230    248.39    4/3/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120        0
3231    357.95   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3232    838.94   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3233    649.68   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3234   1590.12   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3235    300.72   3/27/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
3236   1233.28   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3237    834.83   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3238     247.8    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3239    449.63   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3240    1696.9   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3241      1798   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3242    1054.9   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3243   1335.74   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3244   1114.77   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3245   1245.65   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3246    610.46    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3247     651.3   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3248    539.46    4/5/2006  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>
3191   Not a Balloon Loan 30 YR FXD    0      0
3192   Not a Balloon Loan 30 YR FXD    0      0
3193   Not a Balloon Loan 30 YR FXD    0      0
3194   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3198   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3203   Not a Balloon Loan 30 YR FXD    0      0
3204   Not a Balloon Loan 30 YR FXD    0      0
3205   Not a Balloon Loan 30 YR FXD    0      0
3206   Not a Balloon Loan 30 YR FXD    0      0
3207   Not a Balloon Loan 30 YR FXD    0      0
3208   Not a Balloon Loan 30 YR FXD    0      0
3209   Not a Balloon Loan 30 YR FXD    0      0
3210   Not a Balloon Loan 30 YR FXD    0      0
3211   Not a Balloon Loan 30 YR FXD    0      0
3212   Not a Balloon Loan 30 YR FXD    0      0
3213   Not a Balloon Loan 30 YR FXD    0      0
3214   Not a Balloon Loan 30 YR FXD    0      0
3215   Not a Balloon Loan 30 YR FXD    0      0
3216   Not a Balloon Loan 30 YR FXD    0      0
3217   Not a Balloon Loan 30 YR FXD    0      0
3218   Not a Balloon Loan 30 YR FXD    0      0
3219   Not a Balloon Loan 30 YR FXD    0      0
3220   Not a Balloon Loan 15 YR FXD    0      0
3221   Not a Balloon Loan 30 YR FXD    0      0
3222   Not a Balloon Loan 15 YR FXD    0      0
3223   Not a Balloon Loan 30 YR FXD    0      0
3224   Not a Balloon Loan 30 YR FXD    0      0
3225   Not a Balloon Loan 30 YR FXD    0      0
3226   Not a Balloon Loan 15 YR FXD    0      0
3227   Not a Balloon Loan 30 YR FXD    0      0
3228   Not a Balloon Loan 30 YR FXD    0      0
3229   Not a Balloon Loan 30 YR FXD    0      0
3230   Not a Balloon Loan 10 YR FXD    0      0
3231   Not a Balloon Loan 30 YR FXD    0      0
3232   Not a Balloon Loan 30 YR FXD    0      0
3233   Not a Balloon Loan 30 YR FXD    0      0
3234   Not a Balloon Loan 30 YR FXD    0      0
3235   Not a Balloon Loan 15 YR FXD    0      0
3236   Not a Balloon Loan 30 YR FXD    0      0
3237   Not a Balloon Loan 30 YR FXD    0      0
3238   Not a Balloon Loan 30 YR FXD    0      0
3239   Not a Balloon Loan 30 YR FXD    0      0
3240   Not a Balloon Loan 30 YR FXD    0      0
3241   Not a Balloon Loan 30 YR FXD    0      0
3242   Not a Balloon Loan 30 YR FXD    0      0
3243   Not a Balloon Loan 30 YR FXD    0      0
3244   Not a Balloon Loan 30 YR FXD    0      0
3245   Not a Balloon Loan 30 YR FXD    0      0
3246   Not a Balloon Loan 30 YR FXD    0      0
3247   Not a Balloon Loan 30 YR FXD    0      0
3248   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3191            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3192            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3193            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3194            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
3195            0          0       0        0        0        0       0   10.35          0 00/00/0000 00/00/0000
3196            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
3197            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3198            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3199            0          0       0        0        0        0       0  11.075          0 00/00/0000 00/00/0000
3200            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3201            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
3202            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3203            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3204            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3205            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3206            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3207            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3208            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3209            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3210            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
3211            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
3212            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
3213            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3214            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3215            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3216            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
3217            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3218            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
3219            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
3220            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3221            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3222            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3223            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
3224            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
3225            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3226            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3227            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
3228            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
3229            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3230            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3231            0          0       0        0        0        0       0    13.5          0 00/00/0000 00/00/0000
3232            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3233            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
3234            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3235            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3236            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3237            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
3238            0          0       0        0        0        0       0    10.1          0 00/00/0000 00/00/0000
3239            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
3240            0          0       0        0        0        0       0    10.6          0 00/00/0000 00/00/0000
3241            0          0       0        0        0        0       0  10.725          0 00/00/0000 00/00/0000
3242            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
3243            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3244            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3245            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3246            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
3247            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
3248            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy      Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- --------------    ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3191   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   239080
3192   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   452000
3193   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   390400
3194   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   476000
3195   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   400000
3196   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   159840
3197   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   352000
3198   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   155500
3199   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   744000
3200   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   536000
3201   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   384000
3202   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   800000
3203   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188000
3204   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   244000
3205   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       2   576000
3206   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   192000
3207   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   340000
3208   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   360000
3209   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   244000
3210   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   694400
3211   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   446036
3212   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   234000
3213   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   273600
3214   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
3215   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   314400
3216   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   462400
3217   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   101600
3218   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   145560
3219   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   588000
3220   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    75000
3221   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232000
3222   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   387000
3223   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   336000
3224   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   177600
3225   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   231920
3226   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    64000
3227   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   292000
3228   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   223600
3229   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   476352
3230   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    69600
3231   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   562500
3232   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   358763
3233   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   580000
3234   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   680000
3235   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   112000
3236   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   536000
3237   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   347200
3238   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   112000
3239   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208000
3240   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   736000
3241   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   772000
3242   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   488000
3243   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   564400
3244   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   460000
3245   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   512000
3246   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   282400
3247   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   284800
3248   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   200000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3191         0       20      100    298850         0
3192         0       20      100    565000         0
3193         0       20      100    488000         0
3194         0       20      100    595000         0
3195         0       20      100    500000         0
3196         0       20      100    199800         0
3197         0    14.77    94.77    440000         0
3198         0       15    99.97    183000         0
3199         0       20      100    930000         0
3200         0       20      100    670000         0
3201         0       20      100    480000         0
3202         0       20      100   1000000         0
3203         0       20      100    235000         0
3204         0       20      100    305000         0
3205         0       20      100    720000         0
3206         0       20      100    240000         0
3207         0       20      100    425000         0
3208         0       13       93    450000         0
3209         0       20      100    305000         0
3210         0       20      100    868000         0
3211         0       20      100    557546         0
3212         0       20      100    292500         0
3213         0       20      100    342000         0
3214         0       20      100    215000         0
3215         0       20      100    393000         0
3216         0       20      100    578000         0
3217         0       20      100    127000         0
3218         0       20      100    181950         0
3219         0       20      100    735000         0
3220         0    16.67      100     90000         0
3221         0       20      100    290000         0
3222         0        5    92.46    442500         0
3223         0       20      100    420000         0
3224         0       20      100    222000         0
3225         0       20      100    289900         0
3226         0       20      100     80000         0
3227         0       20      100    365000         0
3228         0       15       95    279500         0
3229         0       20      100    595440         0
3230         0       20      100     87000         0
3231         0        5       95    625000         0
3232         0       20      100    448454         0
3233         0       10       90    725000         0
3234         0       20      100    850000         0
3235         0    19.72    98.59    142000         0
3236         0       20      100    670000         0
3237         0       20      100    434000         0
3238         0    19.31    96.55    145000         0
3239         0       20      100    260000         0
3240         0       20      100    920000         0
3241         0       20      100    965000         0
3242         0       20      100    610000         0
3243         0       20      100    705500         0
3244         0       20      100    575000         0
3245         0       20      100    640000         0
3246         0       20      100    353000         0
3247         0       20      100    356000         0
3248         0       20      100    250000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3191      298850 No MI       0                      Condomimium       1 SAN JOSE                CA 95122   596     0 49.55
3192      565000 No MI       0                      Single Family     1 LEESBURG                VA 20196   593     0 47.75
3193      488000 No MI       0                      Single Family     1 LAKEVILLE               MN 55044   602     0 38.81
3194      595000 No MI       0                      Single Family     1 SAN LEANDRO             CA 94578   582     0 33.78
3195           0 No MI       0                      Single Family     1 HICKSVILLE              NY 11801   641     0 40.13
3196      199800 No MI       0                      Condomimium       1 PEMBROKE PINES          FL 33024   690     0 47.88
3197      440000 No MI       0                      Single Family     1 BROOKLYN                NY 11203   671     0 48.42
3198      183000 No MI       0                      Single Family     1 YUMA                    AZ 85364   608     0 52.91
3199      930000 No MI       0                      Single Family     1 BELLVUE                 WA 98004   700     0 49.55
3200      670000 No MI       0                      Single Family     1 SEA CLIFF               NY 11579   682     0 46.29
3201      480000 No MI       0                      Single Family     1 MAMARONECK              NY 10543   644     0  54.1
3202           0 No MI       0                      Single Family     1 WALDORF                 MD 20603   650     0 49.89
3203      235000 No MI       0                      Single Family     1 ATLANTA                 GA 30315   737     0 40.07
3204      305000 No MI       0                      Condomimium       1 KAPOLEI                 HI 96707   626     0 30.72
3205           0 No MI       0                      Single Family     1 SOUTH SAN FRANCISCO     CA 94080   675     0 45.03
3206      240000 No MI       0                      Single Family     1 WILLIAMS                CA 95987   680     0 33.74
3207      425000 No MI       0                      Single Family     1 ELMONT                  NY 11003   624     0 47.71
3208           0 No MI       0                      Single Family     1 ALEXANDRIA              VA 22306   612     0 40.88
3209      305000 No MI       0                      Single Family     1 EAST STROUDBURG         PA 18301   627     0 44.95
3210      868000 No MI       0                      Single Family     1 SARATOGA                CA 95070   674     0  9.82
3211      557546 No MI       0                      Single Family     1 OAKLEY                  CA 94561   621     0 46.78
3212      292500 No MI       0                      Condomimium       1 WASHINGTON              DC 20024   682     0 49.68
3213      342000 No MI       0                      Single Family     1 WEST SACRAMENTO         CA 95605   581     0 33.61
3214      215000 No MI       0                      Single Family     1 EUGENE                  OR 97404   595     0 49.44
3215      393000 No MI       0                      Single Family     1 LAUREL                  MD 20724   602     0  49.7
3216      578000 No MI       0                      Single Family     1 EAST PALO ALTO          CA 94303   697     0 46.92
3217           0 No MI       0                      Single Family     1 PORTSMOUTH              VA 23707   589     0 32.72
3218      181950 No MI       0                      Single Family     1 LELAND                  NC 28451   601     0    50
3219      735000 No MI       0                      Two Family        2 BROOKLYN                NY 11216   646     0 47.74
3220       90000 No MI       0                      Single Family     1 KANSAS CITY             MO 64117   592     0 45.17
3221      290000 No MI       0                      Condomimium       1 GERMANTOWN              MD 20876   618     0 46.57
3222           0 No MI       0                      Two Family        2 MIAMI                   FL 33145   648     0 44.24
3223           0 No MI       0                      Single Family     1 HYATTSVILLE             MD 20783   657     0 38.33
3224      222000 No MI       0                      Condomimium       1 MIAMI                   FL 33193   669     0 49.64
3225      289900 No MI       0                      Single Family     1 EDEN PRAIRIE            MN 55347   600     0 21.27
3226       80000 No MI       0                      Single Family     1 HAMPTON                 VA 23661   630     0 22.89
3227      365000 No MI       0                      Single Family     1 SACRAMENTO              CA 95828   741     0 45.97
3228      279500 No MI       0                      Single Family     1 BEAVERTON               OR 97007   663     0 41.01
3229      595440 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20774   630     0 49.24
3230       87000 No MI       0                      Two Family        2 PORTERDALE              GA 30014   617     0 45.13
3231      625000 No MI       0                      Condomimium       1 HONOLULU                HI 96816   653     0 33.29
3232      448454 No MI       0                      Single Family     1 HONOLULU                HI 96825   671     0  45.4
3233      725000 No MI       0                      Single Family     1 SAN FRANCISCO           CA 94124   685     0 35.82
3234           0 No MI       0                      Single Family     1 KEW GARDENS             NY 11415   732     0 50.47
3235           0 No MI       0                      Single Family     1 ROCHESTER               NY 14624   671     0 42.78
3236      679000 No MI       0                      Two Family        2 LAURELTON               NY 11413   715     0 47.21
3237           0 No MI       0                      Single Family     1 SACRAMENTO              CA 95821   603     0 35.28
3238           0 No MI       0                      Single Family     1 LITTLE ROCK             AR 72202   656     0 49.03
3239      260000 No MI       0                      Single Family     1 LAUDERHILL              FL 33313   681     0 51.21
3240      920000 No MI       0                      Single Family     1 JACKSONVILLE            FL 32250   641     0  33.1
3241      965000 No MI       0                      Single Family     1 WALNUT CREEK            CA 94595   662     0 43.52
3242      610000 No MI       0                      Single Family     1 SAN JOSE                CA 95111   694     0 46.36
3243           0 No MI       0                      Single Family     1 CHATSWORTH              CA 91311   660     0 47.26
3244      575000 No MI       0                      Single Family     1 LEMOORE                 CA 93245   621     0 36.56
3245      650000 No MI       0                      Two Family        2 RIDGEWOOD               NY 11385   706     0 43.27
3246      353000 No MI       0                      Single Family     1 TIGARD                  OR 97223   683     0 33.65
3247      356000 No MI       0                      Single Family     1 BELCAMP                 MD 21017   674     0 48.29
3248      250000 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   582     0 27.44

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3191   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3192   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3193   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3194   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3195   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3196   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3197   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3198   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3199   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3200   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3201   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3202   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3203   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3204   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3205   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3206   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3207   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3208   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3209   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3210   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3211   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3212   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3213   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3214   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3215   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3216   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3217   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3218   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3219   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3220   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3221   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3222   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3223   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3224   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3225   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3226   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3227   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3228   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3229   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3230   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3231   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3232   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3233   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3234   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3235   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3236   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3237   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3238   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3239   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3240   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3241   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3242   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3243   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3244   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3245   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3246   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3247   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3248   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3249   Fixed     Interest In Arrears    52000  51975.53  51,975.53     12.9    12.9       0.5    0     12.4   571.17
3250   Fixed     Interest In Arrears   136000 135912.65 135,912.65     11.5    11.5       0.5    0       11   1346.8
3251   Fixed     Interest In Arrears   130000 129867.81 129,867.81   11.275  11.275       0.5    0   10.775  1265.11
3252   Fixed     Interest In Arrears    73500  73438.08  73,438.08    10.25   10.25       0.5    0     9.75   658.64
3253   Fixed     Interest In Arrears   173800 173601.91 173,601.91    10.75   10.75       0.5    0    10.25   1622.4
3254   Fixed     Interest In Arrears   108000 107922.63 107,922.63       11      11       0.5    0     10.5  1028.51
3255   Fixed     Interest In Arrears   110000 109873.95 109,873.95   10.725  10.725       0.5    0   10.225  1024.77
3256   Fixed     Interest In Arrears   136000 135873.25 135,873.25    9.775   9.775       0.5    0    9.275  1170.95
3257   Fixed     Interest In Arrears   129000 128902.53 128,902.53   10.755  10.755       0.5    0   10.255  1204.68
3258   Fixed     Interest In Arrears   103000 102945.38 102,945.38   12.365  12.365       0.5    0   11.865   1088.5
3259   Fixed     Interest In Arrears    76000  75949.55  75,949.55    11.35   11.35       0.5    0    10.85   743.94
3260   Fixed     Interest In Arrears   150000 149918.39 149,918.39    12.25   12.25       0.5    0    11.75  1571.85
3261   Fixed     Interest In Arrears    26925  26910.81  26,910.81     12.4    12.4       0.5    0     11.9   285.28
3262   Fixed     Interest In Arrears    37600  37568.32  37,568.32    10.25   10.25       0.5    0     9.75   336.94
3263   Fixed     Interest In Arrears    16900  16802.22  16,802.22     12.5    12.5       0.5    0       12    208.3
3264   Fixed     Interest In Arrears   170000 169816.48 169,816.48       11      11       0.5    0     10.5  1618.95
3265   Fixed     Interest In Arrears    89000  88903.91  88,903.91       11      11       0.5    0     10.5   847.57
3266   Fixed     Interest In Arrears    25700   25679.6  25,679.60     12.4    12.4       0.5    0     11.9    272.3
3267   Fixed     Interest In Arrears   124000 123932.52 123,932.52    12.25   12.25       0.5    0    11.75   1299.4
3268   Fixed     Interest In Arrears   147800 147671.44 147,671.44     10.1    10.1       0.5    0      9.6  1307.99
3269   Fixed     Interest In Arrears    94800  94745.35  94,745.35    11.99   11.99       0.5    0    11.49    974.4
3270   Fixed     Interest In Arrears   123000 122970.41 122,970.41   12.775  12.775       0.5    0   12.275  1339.03
3271   Fixed     Interest In Arrears   171000 170831.09 170,831.09      9.5     9.5       0.5    0        9  1437.87
3272   Fixed     Interest In Arrears   113000 112970.76 112,970.76    12.45   12.45       0.5    0    11.95  1201.62
3273   Fixed     Interest In Arrears    41000  40977.69  40,977.69    12.25   12.25       0.5    0    11.75   429.64
3274   Fixed     Interest In Arrears    85000  84924.87  84,924.87   10.025  10.025       0.5    0    9.525   747.51
3275   Fixed     Interest In Arrears    48342  48317.67  48,317.67     12.6    12.6       0.5    0     12.1   519.69
3276   Fixed     Interest In Arrears    33000  32978.57  32,978.57    11.45   11.45       0.5    0    10.95   325.54
3277   Fixed     Interest In Arrears    72000  71957.65  71,957.65     11.9    11.9       0.5    0     11.4   735.07
3278   Fixed     Interest In Arrears    43520  43491.42  43,491.42     11.4    11.4       0.5    0     10.9   427.66
3279   Fixed     Interest In Arrears    94000  93936.56  93,936.56   11.275  11.275       0.5    0   10.775   914.78
3280   Fixed     Interest In Arrears   147000 146921.34 146,921.34   12.325  12.325       0.5    0   11.825  1548.94
3281   Fixed     Interest In Arrears    62000  61966.99  61,966.99    12.35   12.35       0.5    0    11.85    654.5
3282   Fixed     Interest In Arrears    57652  57610.91  57,610.91   11.025  11.025       0.5    0   10.525   550.13
3283   Fixed     Interest In Arrears    33380  33364.99  33,364.99    9.925   9.925       0.5    0    9.425   291.09
3284   Fixed     Interest In Arrears    65800  65708.59  65,708.59    9.825   9.825       0.5    0    9.325   568.96
3285   Fixed     Interest In Arrears    93000  92975.66  92,975.66     12.4    12.4       0.5    0     11.9   985.34
3286   Fixed     Interest In Arrears    75800  75760.11  75,760.11     12.4    12.4       0.5    0     11.9   803.11
3287   Fixed     Interest In Arrears    54000  53954.44  53,954.44   12.125  12.125       0.5    0   11.625   560.66
3288   Fixed     Interest In Arrears   179800 179617.15 179,617.15   11.275  11.275       0.5    0   10.775  1749.75
3289   Fixed     Interest In Arrears    79500  79465.65  79,465.65   13.275  13.275       0.5    0   12.775   896.55
3290   Fixed     Interest In Arrears    52960  52941.11  52,941.11       11      11       0.5    0     10.5   504.36
3291   Fixed     Interest In Arrears    52000  51962.93  51,962.93   11.025  11.025       0.5    0   10.525    496.2
3292   Fixed     Interest In Arrears    59780  59753.69  59,753.69   10.025  10.025       0.5    0    9.525   525.72
3293   Fixed     Interest In Arrears    44600  44558.85  44,558.85    9.825   9.825       0.5    0    9.325   385.65
3294   Fixed     Interest In Arrears    96400  96365.81  96,365.81   11.025  11.025       0.5    0   10.525   919.87
3295   Fixed     Interest In Arrears   102000 101926.93 101,926.93       11      11       0.5    0     10.5   971.37
3296   Fixed     Interest In Arrears    75400  75332.86  75,332.86     9.99    9.99       0.5    0     9.49   661.14
3297   Fixed     Interest In Arrears    45400  45370.68  45,370.68   11.475  11.475       0.5    0   10.975   448.73
3298   Fixed     Interest In Arrears    63400  63349.38  63,349.38     10.5    10.5       0.5    0       10   579.95
3299   Fixed     Interest In Arrears    19600   19521.7  19,521.70   12.075  12.075       0.5    0   11.575   236.18
3300   Fixed     Interest In Arrears    74800  74748.68  74,748.68     11.2    11.2       0.5    0     10.7   723.67
3301   Fixed     Interest In Arrears   187000 186897.12 186,897.12     12.2    12.2       0.5    0     11.7  1952.35
3302   Fixed     Interest In Arrears   113800 113705.16 113,705.16     10.3    10.3       0.5    0      9.8     1024
3303   Fixed     Interest In Arrears   137000 136864.67 136,864.67      9.5     9.5       0.5    0        9  1151.98
3304   Fixed     Interest In Arrears    70790  70754.76  70,754.76    12.65   12.65       0.5    0    12.15   763.77
3305   Fixed     Interest In Arrears    15000  14941.05  14,941.05    12.25   12.25       0.5    0    11.75   182.45
3306   Fixed     Interest In Arrears    89600  89551.25  89,551.25    12.25   12.25       0.5    0    11.75   938.92

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3249    571.17    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3250    1346.8   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3251   1265.11   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3252    658.64   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3253    1622.4   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3254   1028.51    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3255   1024.77   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3256   1170.95   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3257   1204.68   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3258    1088.5   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3259    743.94    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3260   1571.85   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3261    285.28   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3262    336.94   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3263     208.3   3/24/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
3264   1618.95   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3265    847.57   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3266     272.3   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3267    1299.4    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3268   1307.99    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3269     974.4    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3270   1339.03    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3271   1437.87    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3272   1201.62    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3273    429.64   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3274    747.51   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3275    519.69   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3276    325.54   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3277    735.07    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3278    427.66    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3279    914.78    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3280   1548.94   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3281     654.5   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3282    550.13    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3283    291.09    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3284    568.96   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3285    985.34   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3286    803.11   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3287    560.66   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3288   1749.75   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3289    896.55   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3290    504.36   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3291     496.2   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3292    525.72   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3293    385.65    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3294    919.87    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3295    971.37    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3296    661.14   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3297    448.73   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3298    579.95   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3299    236.18   4/12/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
3300    723.67   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3301   1952.35   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3302      1024   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3303   1151.98   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3304    763.77   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3305    182.45    4/6/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
3306    938.92   4/11/2006  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>
3249   Not a Balloon Loan 30 YR FXD    0      0
3250   Not a Balloon Loan 30 YR FXD    0      0
3251   Not a Balloon Loan 30 YR FXD    0      0
3252   Not a Balloon Loan 30 YR FXD    0      0
3253   Not a Balloon Loan 30 YR FXD    0      0
3254   Not a Balloon Loan 30 YR FXD    0      0
3255   Not a Balloon Loan 30 YR FXD    0      0
3256   Not a Balloon Loan 30 YR FXD    0      0
3257   Not a Balloon Loan 30 YR FXD    0      0
3258   Not a Balloon Loan 30 YR FXD    0      0
3259   Not a Balloon Loan 30 YR FXD    0      0
3260   Not a Balloon Loan 30 YR FXD    0      0
3261   Not a Balloon Loan 30 YR FXD    0      0
3262   Not a Balloon Loan 30 YR FXD    0      0
3263   Not a Balloon Loan 15 YR FXD    0      0
3264   Not a Balloon Loan 30 YR FXD    0      0
3265   Not a Balloon Loan 30 YR FXD    0      0
3266   Not a Balloon Loan 30 YR FXD    0      0
3267   Not a Balloon Loan 30 YR FXD    0      0
3268   Not a Balloon Loan 30 YR FXD    0      0
3269   Not a Balloon Loan 30 YR FXD    0      0
3270   Not a Balloon Loan 30 YR FXD    0      0
3271   Not a Balloon Loan 30 YR FXD    0      0
3272   Not a Balloon Loan 30 YR FXD    0      0
3273   Not a Balloon Loan 30 YR FXD    0      0
3274   Not a Balloon Loan 30 YR FXD    0      0
3275   Not a Balloon Loan 30 YR FXD    0      0
3276   Not a Balloon Loan 30 YR FXD    0      0
3277   Not a Balloon Loan 30 YR FXD    0      0
3278   Not a Balloon Loan 30 YR FXD    0      0
3279   Not a Balloon Loan 30 YR FXD    0      0
3280   Not a Balloon Loan 30 YR FXD    0      0
3281   Not a Balloon Loan 30 YR FXD    0      0
3282   Not a Balloon Loan 30 YR FXD    0      0
3283   Not a Balloon Loan 30 YR FXD    0      0
3284   Not a Balloon Loan 30 YR FXD    0      0
3285   Not a Balloon Loan 30 YR FXD    0      0
3286   Not a Balloon Loan 30 YR FXD    0      0
3287   Not a Balloon Loan 30 YR FXD    0      0
3288   Not a Balloon Loan 30 YR FXD    0      0
3289   Not a Balloon Loan 30 YR FXD    0      0
3290   Not a Balloon Loan 30 YR FXD    0      0
3291   Not a Balloon Loan 30 YR FXD    0      0
3292   Not a Balloon Loan 30 YR FXD    0      0
3293   Not a Balloon Loan 30 YR FXD    0      0
3294   Not a Balloon Loan 30 YR FXD    0      0
3295   Not a Balloon Loan 30 YR FXD    0      0
3296   Not a Balloon Loan 30 YR FXD    0      0
3297   Not a Balloon Loan 30 YR FXD    0      0
3298   Not a Balloon Loan 30 YR FXD    0      0
3299   Not a Balloon Loan 15 YR FXD    0      0
3300   Not a Balloon Loan 30 YR FXD    0      0
3301   Not a Balloon Loan 30 YR FXD    0      0
3302   Not a Balloon Loan 30 YR FXD    0      0
3303   Not a Balloon Loan 30 YR FXD    0      0
3304   Not a Balloon Loan 30 YR FXD    0      0
3305   Not a Balloon Loan 15 YR FXD    0      0
3306   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3249            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
3250            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
3251            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3252            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
3253            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
3254            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3255            0          0       0        0        0        0       0  10.725          0 00/00/0000 00/00/0000
3256            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3257            0          0       0        0        0        0       0  10.755          0 00/00/0000 00/00/0000
3258            0          0       0        0        0        0       0  12.365          0 00/00/0000 00/00/0000
3259            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3260            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3261            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3262            0          0       0        0        0        0       0   10.25          0 00/00/0000 00/00/0000
3263            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3264            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3265            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3266            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3267            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3268            0          0       0        0        0        0       0    10.1          0 00/00/0000 00/00/0000
3269            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3270            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3271            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
3272            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
3273            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3274            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3275            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3276            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3277            0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
3278            0          0       0        0        0        0       0    11.4          0 00/00/0000 00/00/0000
3279            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3280            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3281            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3282            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3283            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3284            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
3285            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3286            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3287            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3288            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3289            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3290            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3291            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3292            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3293            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
3294            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3295            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3296            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3297            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3298            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
3299            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3300            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3301            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
3302            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3303            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
3304            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
3305            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3306            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3249   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   208000
3250   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   544000
3251   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   520000
3252   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   334000
3253   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   695200
3254   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   432000
3255   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   440000
3256   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   544000
3257   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   516000
3258   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   412000
3259   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   304000
3260   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   800000
3261   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   152575
3262   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   150400
3263   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   304200
3264   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   680000
3265   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       2   712000
3266   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   102800
3267   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied       2   496000
3268   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   591200
3269   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   379200
3270   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   492000
3271   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   684000
3272   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   452000
3273   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   164000
3274   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   340000
3275   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   193368
3276   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   132000
3277   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   288000
3278   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   174080
3279   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   376000
3280   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   588000
3281   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
3282   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   230608
3283   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   133520
3284   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   263200
3285   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   372000
3286   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   303200
3287   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   216000
3288   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   719200
3289   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   318000
3290   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   211840
3291   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   208000
3292   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   239120
3293   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   178400
3294   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   385600
3295   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   408000
3296   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   301600
3297   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   181600
3298   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   253600
3299   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    78400
3300   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   299200
3301   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   748000
3302   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   455200
3303   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   548000
3304   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   283160
3305   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   236750
3306   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   358400

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3249         0       20      100    260000         0
3250         0       20      100    680000         0
3251         0       20      100    650000         0
3252         0     17.6     97.6    417500         0
3253         0       20      100    869000         0
3254         0       20      100    540000         0
3255         0       20      100    550000         0
3256         0       20      100    680000         0
3257         0       20      100    645000         0
3258         0       20      100    515000         0
3259         0       20      100    380000         0
3260         0       15       95   1000000         0
3261         0       15      100    179500         0
3262         0       20      100    188000         0
3263         0        5       95    338000         0
3264         0       20      100    850000         0
3265         0       10       90    890000         0
3266         0       20      100    128500         0
3267         0       20      100    620000         0
3268         0       20      100    739000         0
3269         0       20      100    474000         0
3270         0       20      100    615000         0
3271         0       20      100    855000         0
3272         0       20      100    565000         0
3273         0       20      100    205000         0
3274         0       20      100    425000         0
3275         0       20      100    241710         0
3276         0       20      100    165000         0
3277         0       20      100    360000         0
3278         0       20      100    217600         0
3279         0       20      100    470000         0
3280         0       20      100    735000         0
3281         0       20      100    310000         0
3282         0       20      100    288260         0
3283         0       20      100    166900         0
3284         0       20      100    329000         0
3285         0       20      100    465000         0
3286         0       20      100    379000         0
3287         0       20      100    270000         0
3288         0       20      100    899000         0
3289         0       20      100    397500         0
3290         0       20      100    264800         0
3291         0       20      100    260000         0
3292         0       20      100    298900         0
3293         0       20      100    223000         0
3294         0       20      100    482000         0
3295         0       20      100    510000         0
3296         0       20      100    377000         0
3297         0       20      100    227000         0
3298         0       20      100    317000         0
3299         0       20      100     98000         0
3300         0       20      100    374000         0
3301         0       20      100    935000         0
3302         0       20      100    569000         0
3303         0       20      100    685000         0
3304         0       20      100    353950         0
3305         0     5.66       95    265000         0
3306         0       20      100    448000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3249           0 No MI       0                      Single Family     1 RICHMOND                VA 23230   591     0 22.08
3250      680000 No MI       0                      Two Family        2 JERSEY CITY             NJ  7307   621     0 45.05
3251           0 No MI       0                      Condomimium       1 BURBANK                 CA 91501   638     0 44.89
3252      417500 No MI       0                      Single Family     1 STOCKTON                CA 95219   628     0 52.78
3253      869000 No MI       0                      Single Family     1 DIXON                   CA 95620   678     0 49.23
3254      540000 No MI       0                      Single Family     1 ANTIOCH                 CA 94531   658     0 48.05
3255           0 No MI       0                      Single Family     1 ELK GROVE               CA 95624   677     0  39.6
3256      680000 No MI       0                      Single Family     1 GILROY                  CA 95020   669     0 40.36
3257           0 No MI       0                      Single Family     1 SUNLAND                 CA 91040   667     0 46.73
3258      515000 No MI       0                      Single Family     1 CLOVIS                  CA 93611   623     0 40.21
3259           0 No MI       0                      Single Family     1 CHERRY HILL             NJ  8034   586     0 24.93
3260           0 No MI       0                      Single Family     1 SAN JOSE                CA 95112   632     0 43.92
3261      179500 No MI       0                      Single Family     1 EUGENE                  OR 97402   592     0 48.14
3262      188000 No MI       0                      Condomimium       1 GAITHERSBURG            MD 20877   709     0  30.3
3263      338000 No MI       0                      Single Family     1 ATLANTA                 GA 30305   616     0 46.09
3264      850000 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   645     0 41.13
3265           0 No MI       0                      Single Family     1 KAHULUI                 HI 96732   644     0 49.57
3266      128500 No MI       0                      Single Family     1 HIGH POINT              NC 27265   580     0 41.21
3267           0 No MI       0                      Single Family     1 CARMICHAEL              CA 95608   628     0 40.32
3268      739000 No MI       0                      Two Family        2 LOS ANGELES             CA 90004   642     0 49.62
3269      474000 No MI       0                      Single Family     1 SAN JOSE                CA 95121   597     0 36.18
3270           0 No MI       0                      Single Family     1 DANVERS                 MA  1923   626     0 45.93
3271      855000 No MI       0                      Single Family     1 DALY CITY               CA 94015   705     0 44.35
3272           0 No MI       0                      Single Family     1 CARSON                  CA 90746   600     0 49.29
3273      205000 No MI       0                      Two Family        2 NEW HAVEN               CT  6519   586     0 43.23
3274      425000 No MI       0                      Single Family     1 HOMESTEAD               FL 33031   689     0 41.52
3275      241710 No MI       0                      Single Family     1 ROCKLEDGE               FL 32955   595     0 48.27
3276      165000 No MI       0                      Condomimium       1 WASHINGTON              DC 20019   644     0 48.28
3277      360000 No MI       0                      Single Family     1 HENDERSON               NV 89014   597     0 49.97
3278      217600 No MI       0                      Condomimium       1 RENTON                  WA 98055   585     0 48.81
3279           0 No MI       0                      Single Family     1 ANNANDALE               VA 22003   638     0 41.42
3280      735000 No MI       0                      Single Family     1 SAN JOSE                CA 95118   597     0 47.84
3281      310000 No MI       0                      Single Family     1 EAST HARTFORD           CT  6118   588     0 36.21
3282      288260 No MI       0                      Single Family     1 PUYALLUP                WA 98373   629     0 49.25
3283      166900 No MI       0                      Two Family        2 NEW HAVEN               CT  6450   663     0 45.84
3284      329000 No MI       0                      Condomimium       1 NAPLES                  FL 34109   698     0    47
3285      465000 No MI       0                      Single Family     1 NORTH BRANFORD          CT  6472   584     0 44.12
3286      379000 No MI       0                      Condomimium       1 DIAMOND BAR             CA 91789   597     0 48.93
3287      270000 No MI       0                      Single Family     1 MIAMI                   FL 33147   607     0 33.42
3288      899000 No MI       0                      Single Family     1 TUCSON                  AZ 85701   621     0  36.3
3289      397500 No MI       0                      Single Family     1 BRENTWOOD               NY 11717   637     0 48.93
3290      264800 No MI       0                      Single Family     1 LOWELL                  MA  1852   657     0 37.38
3291      260000 No MI       0                      Single Family     1 MIAMI                   FL 33150   694     0 47.12
3292      298900 No MI       0                      Two Family        2 NEWARK                  NJ  7103   763     0 31.28
3293      223000 No MI       0                      Single Family     1 TULARE                  CA 93274   682     0 37.44
3294      482000 No MI       0                      Two Family        2 PASSAIC                 NJ  7055   746     0 32.55
3295      510000 No MI       0                      Single Family     1 KEALAKEKUA              HI 96750   652     0 35.52
3296      377000 No MI       0                      Single Family     1 SACRAMENTO              CA 95864   646     0 52.58
3297      227000 No MI       0                      Single Family     1 WALDORF                 MD 20602   631     0 37.91
3298      317000 No MI       0                      Condomimium       1 WAIPAHU                 HI 96797   734     0 41.79
3299       98000 No MI       0                      Condomimium       1 MARIETTA                GA 30067   616     0 41.89
3300      375000 No MI       0                      Three Family      3 NEWARK                  NJ  7112   670     0 52.27
3301      975000 No MI       0                      Single Family     1 PINECREST               FL 33156   646     0 48.17
3302      569000 No MI       0                      Single Family     1 ROHNERT PARK            CA 94928   646     0  43.6
3303      685000 No MI       0                      Single Family     1 SAN JOSE                CA 95119   703     0 40.64
3304      353950 No MI       0                      Single Family     1 MARYSVILLE              CA 95901   630     0 45.05
3305      265000 No MI       0                      Single Family     1 PINEDALE                CA 93650   696     0 44.02
3306      448000 No MI       0                      Single Family     1 EWA BEACH               HI 96706   620     0 42.67

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3249   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3250   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3251   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3252   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3253   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3254   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3255   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3256   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3257   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3258   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3259   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3260   Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3261   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3262   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3263   Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3264   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3265   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3266   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3267   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3268   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3269   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3270   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3271   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3272   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3273   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3274   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3275   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3276   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3277   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3278   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3279   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3280   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3281   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3282   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3283   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3284   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3285   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3286   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3287   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3288   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3289   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3290   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3291   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3292   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3293   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3294   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3295   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3296   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3297   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3298   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3299   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3300   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3301   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3302   Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3303   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3304   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3305   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3306   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3307   Fixed     Interest In Arrears   195000 194873.37 194,873.37    11.45   11.45       0.5    0    10.95  1923.64
3308   Fixed     Interest In Arrears    73000  72982.73  72,982.73    12.85   12.85       0.5    0    12.35   798.98
3309   Fixed     Interest In Arrears   132000 131966.96 131,966.96     12.6    12.6       0.5    0     12.1  1419.04
3310   Fixed     Interest In Arrears    97000  96947.23  96,947.23    12.25   12.25       0.5    0    11.75  1016.46
3311   Fixed     Interest In Arrears    87750  87704.34  87,704.34    12.45   12.45       0.5    0    11.95   933.12
3312   Fixed     Interest In Arrears    72000  71976.86  71,976.86   11.475  11.475       0.5    0   10.975   711.64
3313   Fixed     Interest In Arrears   195500  195368.1 195,368.10   11.275  11.275       0.5    0   10.775  1902.53
3314   Fixed     Interest In Arrears   110000 109925.77 109,925.77   11.275  11.275       0.5    0   10.775  1070.48
3315   Fixed     Interest In Arrears    44200   44159.6  44,159.60   12.775  12.775       0.5    0   12.275   481.18
3316   Fixed     Interest In Arrears    28780  28769.16  28,769.16    10.75   10.75       0.5    0    10.25   268.66
3317   Fixed     Interest In Arrears   200000 199785.25 199,785.25   11.025  11.025       0.5    0   10.525  1908.43
3318   Fixed     Interest In Arrears   187000  186777.5 186,777.50    10.55   10.55       0.5    0    10.05  1717.56
3319   Fixed     Interest In Arrears   123800 123705.53 123,705.53   12.575  12.575       0.5    0   12.075  1328.48
3320   Fixed     Interest In Arrears   123000 122847.24 122,847.24    10.35   10.35       0.5    0     9.85  1111.36
3321   Fixed     Interest In Arrears    92240  92173.76  92,173.76    10.99   10.99       0.5    0    10.49   877.73
3322   Fixed     Interest In Arrears    90000  89938.61  89,938.61   11.225  11.225       0.5    0   10.725   872.43
3323   Fixed     Interest In Arrears    27368  27343.82  27,343.82   10.025  10.025       0.5    0    9.525   240.68
3324   Fixed     Interest In Arrears    75980  75955.45  75,955.45    11.45   11.45       0.5    0    10.95   749.53
3325   Fixed     Interest In Arrears    58000  57978.51  57,978.51   10.825  10.825       0.5    0   10.325    544.7
3326   Fixed     Interest In Arrears   240000 239829.92 239,829.92    11.05   11.05       0.5    0    10.55  2294.65
3327   Fixed     Interest In Arrears    62000  61948.34  61,948.34     10.3    10.3       0.5    0      9.8   557.89
3328   Fixed     Interest In Arrears   142040 141971.28 141,971.28   12.775  12.775       0.5    0   12.275  1546.31
3329   Fixed     Interest In Arrears    88200  88122.05  88,122.05   10.025  10.025       0.5    0    9.525   775.65
3330   Fixed     Interest In Arrears    50695  50677.79  50,677.79   11.225  11.225       0.5    0   10.725   491.42
3331   Fixed     Interest In Arrears    17000  16934.77  16,934.77     12.5    12.5       0.5    0       12   209.53
3332   Fixed     Interest In Arrears    57800  57773.56  57,773.56   13.025  13.025       0.5    0   12.525   640.52
3333   Fixed     Interest In Arrears    73980  73942.77  73,942.77     12.6    12.6       0.5    0     12.1   795.31
3334   Fixed     Interest In Arrears    42000  41974.32  41,974.32   11.725  11.725       0.5    0   11.225   423.15
3335   Fixed     Interest In Arrears    58234  58214.12  58,214.12     11.2    11.2       0.5    0     10.7    563.4
3336   Fixed     Interest In Arrears    82500  82418.51  82,418.51      9.5     9.5       0.5    0        9   693.71
3337   Fixed     Interest In Arrears    62000  61966.81  61,966.81   12.325  12.325       0.5    0   11.825    653.3
3338   Fixed     Interest In Arrears    66780  66751.12  66,751.12   13.275  13.275       0.5    0   12.775   753.11
3339   Fixed     Interest In Arrears   152000  151911.6 151,911.60    11.95   11.95       0.5    0    11.45  1557.65
3340   Fixed     Interest In Arrears    16750  16680.98  16,680.98    11.75   11.75       0.5    0    11.25   198.35
3341   Fixed     Interest In Arrears   127000 126907.52 126,907.52   10.925  10.925       0.5    0   10.425  1202.26
3342   Fixed     Interest In Arrears    63000  62937.11  62,937.11     9.45    9.45       0.5    0     8.95   527.45
3343   Fixed     Interest In Arrears   120000  119917.7 119,917.70     11.2    11.2       0.5    0     10.7  1160.96
3344   Fixed     Interest In Arrears    51200  51165.06  51,165.06   11.225  11.225       0.5    0   10.725   496.32
3345   Fixed     Interest In Arrears    28500  28484.32  28,484.32     12.2    12.2       0.5    0     11.7   297.55
3346   Fixed     Interest In Arrears   132000 131917.52 131,917.52   11.625  11.625       0.5    0   11.125  1319.79
3347   Fixed     Interest In Arrears    22500  22419.26  22,419.26     13.2    13.2       0.5    0     12.7   287.65
3348   Fixed     Interest In Arrears   102000  101926.2 101,926.20   10.955  10.955       0.5    0   10.455   967.91
3349   Fixed     Interest In Arrears   185600 185493.01 185,493.01    11.99   11.99       0.5    0    11.49  1907.68
3350   Fixed     Interest In Arrears   140000  139918.1 139,918.10   13.275  13.275       0.5    0   12.775  1578.83
3351   Fixed     Interest In Arrears    69530  69492.79  69,492.79   12.325  12.325       0.5    0   11.825   732.64
3352   Fixed     Interest In Arrears    39990  39969.87  39,969.87     12.6    12.6       0.5    0     12.1   429.91
3353   Fixed     Interest In Arrears    82000  81958.27  81,958.27    12.55   12.55       0.5    0    12.05   878.34
3354   Fixed     Interest In Arrears    33900  33876.73  33,876.73     11.2    11.2       0.5    0     10.7   327.98
3355   Fixed     Interest In Arrears    51154  51137.56  51,137.56   11.475  11.475       0.5    0   10.975    505.6
3356   Fixed     Interest In Arrears   101000 100938.94 100,938.94   11.775  11.775       0.5    0   11.275  1021.44
3357   Fixed     Interest In Arrears    38000  37982.62  37,982.62   13.025  13.025       0.5    0   12.525    421.1
3358   Fixed     Interest In Arrears   178000  177879.9 177,879.90   11.275  11.275       0.5    0   10.775  1732.23
3359   Fixed     Interest In Arrears    36000  35982.57  35,982.57   12.775  12.775       0.5    0   12.275   391.92
3360   Fixed     Interest In Arrears   165000 164875.87 164,875.87   10.775  10.775       0.5    0   10.275  1543.35
3361   Fixed     Interest In Arrears    32500  32439.92  32,439.92     12.7    12.7       0.5    0     12.2   373.84
3362   Fixed     Interest In Arrears    93000  92952.68  92,952.68    12.55   12.55       0.5    0    12.05   996.16
3363   Fixed     Interest In Arrears    35000  34929.59  34,929.59   12.075  12.075       0.5    0   11.575   387.22
3364   Fixed     Interest In Arrears   130000 129888.71 129,888.71   10.175  10.175       0.5    0    9.675   1157.7

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3307   1923.64    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3308    798.98   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3309   1419.04    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3310   1016.46   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3311    933.12   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3312    711.64    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3313   1902.53   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3314   1070.48   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3315    481.18    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3316    268.66    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3317   1908.43   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3318   1717.56   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3319   1328.48    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3320   1111.36   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3321    877.73   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3322    872.43   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3323    240.68   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3324    749.53    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3325     544.7    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3326   2294.65   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3327    557.89   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3328   1546.31   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3329    775.65   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3330    491.42   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3331    209.53   4/10/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
3332    640.52   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3333    795.31   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3334    423.15   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3335     563.4    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3336    693.71   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3337     653.3   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3338    753.11   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3339   1557.65   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3340    198.35    4/6/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
3341   1202.26   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3342    527.45   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3343   1160.96   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3344    496.32   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3345    297.55   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3346   1319.79   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3347    287.65   4/20/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
3348    967.91   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3349   1907.68   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3350   1578.83   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3351    732.64   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3352    429.91   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3353    878.34   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3354    327.98   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3355     505.6   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3356   1021.44   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3357     421.1   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3358   1732.23   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3359    391.92   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3360   1543.35   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3361    373.84   4/12/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240       36
3362    996.16   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3363    387.22   4/20/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240       24
3364    1157.7   4/14/2006  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>
3307   Not a Balloon Loan 30 YR FXD    0      0
3308   Not a Balloon Loan 30 YR FXD    0      0
3309   Not a Balloon Loan 30 YR FXD    0      0
3310   Not a Balloon Loan 30 YR FXD    0      0
3311   Not a Balloon Loan 30 YR FXD    0      0
3312   Not a Balloon Loan 30 YR FXD    0      0
3313   Not a Balloon Loan 30 YR FXD    0      0
3314   Not a Balloon Loan 30 YR FXD    0      0
3315   Not a Balloon Loan 30 YR FXD    0      0
3316   Not a Balloon Loan 30 YR FXD    0      0
3317   Not a Balloon Loan 30 YR FXD    0      0
3318   Not a Balloon Loan 30 YR FXD    0      0
3319   Not a Balloon Loan 30 YR FXD    0      0
3320   Not a Balloon Loan 30 YR FXD    0      0
3321   Not a Balloon Loan 30 YR FXD    0      0
3322   Not a Balloon Loan 30 YR FXD    0      0
3323   Not a Balloon Loan 30 YR FXD    0      0
3324   Not a Balloon Loan 30 YR FXD    0      0
3325   Not a Balloon Loan 30 YR FXD    0      0
3326   Not a Balloon Loan 30 YR FXD    0      0
3327   Not a Balloon Loan 30 YR FXD    0      0
3328   Not a Balloon Loan 30 YR FXD    0      0
3329   Not a Balloon Loan 30 YR FXD    0      0
3330   Not a Balloon Loan 30 YR FXD    0      0
3331   Not a Balloon Loan 15 YR FXD    0      0
3332   Not a Balloon Loan 30 YR FXD    0      0
3333   Not a Balloon Loan 30 YR FXD    0      0
3334   Not a Balloon Loan 30 YR FXD    0      0
3335   Not a Balloon Loan 30 YR FXD    0      0
3336   Not a Balloon Loan 30 YR FXD    0      0
3337   Not a Balloon Loan 30 YR FXD    0      0
3338   Not a Balloon Loan 30 YR FXD    0      0
3339   Not a Balloon Loan 30 YR FXD    0      0
3340   Not a Balloon Loan 15 YR FXD    0      0
3341   Not a Balloon Loan 30 YR FXD    0      0
3342   Not a Balloon Loan 30 YR FXD    0      0
3343   Not a Balloon Loan 30 YR FXD    0      0
3344   Not a Balloon Loan 30 YR FXD    0      0
3345   Not a Balloon Loan 30 YR FXD    0      0
3346   Not a Balloon Loan 30 YR FXD    0      0
3347   Not a Balloon Loan 15 YR FXD    0      0
3348   Not a Balloon Loan 30 YR FXD    0      0
3349   Not a Balloon Loan 30 YR FXD    0      0
3350   Not a Balloon Loan 30 YR FXD    0      0
3351   Not a Balloon Loan 30 YR FXD    0      0
3352   Not a Balloon Loan 30 YR FXD    0      0
3353   Not a Balloon Loan 30 YR FXD    0      0
3354   Not a Balloon Loan 30 YR FXD    0      0
3355   Not a Balloon Loan 30 YR FXD    0      0
3356   Not a Balloon Loan 30 YR FXD    0      0
3357   Not a Balloon Loan 30 YR FXD    0      0
3358   Not a Balloon Loan 30 YR FXD    0      0
3359   Not a Balloon Loan 30 YR FXD    0      0
3360   Not a Balloon Loan 30 YR FXD    0      0
3361   Not a Balloon Loan 20 YR FXD    0      0
3362   Not a Balloon Loan 30 YR FXD    0      0
3363   Not a Balloon Loan 20 YR FXD    0      0
3364   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3307            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3308            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3309            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3310            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3311            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
3312            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3313            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3314            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3315            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3316            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
3317            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3318            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
3319            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3320            0          0       0        0        0        0       0   10.35          0 00/00/0000 00/00/0000
3321            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3322            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3323            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3324            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3325            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
3326            0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
3327            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3328            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3329            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3330            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3331            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3332            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3333            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3334            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3335            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3336            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
3337            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3338            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3339            0          0       0        0        0        0       0   11.95          0 00/00/0000 00/00/0000
3340            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
3341            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3342            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
3343            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3344            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3345            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
3346            0          0       0        0        0        0       0  11.625          0 00/00/0000 00/00/0000
3347            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
3348            0          0       0        0        0        0       0  10.955          0 00/00/0000 00/00/0000
3349            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3350            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3351            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3352            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3353            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
3354            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3355            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3356            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3357            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3358            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3359            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3360            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3361            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3362            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
3363            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3364            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3307   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   780000
3308   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   292000
3309   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   528000
3310   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   388000
3311   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   468000
3312   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   288000
3313   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   782000
3314   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   440000
3315   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   176800
3316   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   115120
3317   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   800000
3318   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   748000
3319   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   495200
3320   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   492000
3321   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       2   368960
3322   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   360000
3323   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   109474
3324   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   303920
3325   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   232000
3326   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   960000
3327   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   248000
3328   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   568160
3329   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   352800
3330   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   202770
3331   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   306000
3332   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   231200
3333   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   295920
3334   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   168000
3335   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   232936
3336   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   440000
3337   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
3338   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   267120
3339   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   608000
3340   00/00/0000 00/00/0000       0 Rate & Term Refi Easy Doc      Owner Occupied       2   284750
3341   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   508000
3342   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   252000
3343   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   480000
3344   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204800
3345   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   114000
3346   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   528000
3347   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   405000
3348   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   408000
3349   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   742400
3350   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   560000
3351   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   278120
3352   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   159950
3353   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   328000
3354   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   135600
3355   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   204616
3356   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   800000
3357   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   152000
3358   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   712000
3359   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   144000
3360   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   660000
3361   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Second Home          2   585000
3362   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   372000
3363   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   140000
3364   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   520000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3307         0       20      100    975000         0
3308         0       20      100    365000         0
3309         0       20      100    660000         0
3310         0       20      100    485000         0
3311         0       15       95    585000         0
3312         0       20      100    360000         0
3313         0       20      100    977500         0
3314         0       20      100    550000         0
3315         0       20      100    221000         0
3316         0       20      100    143900         0
3317         0       20      100   1000000         0
3318         0       20      100    935000         0
3319         0       20      100    619000         0
3320         0       20      100    615000         0
3321         0       20      100    461200         0
3322         0       20      100    450000         0
3323         0       20      100    136843         0
3324         0       20      100    379900         0
3325         0       20      100    290000         0
3326         0       20      100   1200000         0
3327         0       20      100    310000         0
3328         0       20      100    710200         0
3329         0       20      100    441000         0
3330         0       20      100    253475         0
3331         0        5       95    340000         0
3332         0       20      100    289000         0
3333         0       20      100    369900         0
3334         0       20      100    210000         0
3335         0       20      100    291171         0
3336         0       15       95    550000         0
3337         0       20      100    310000         0
3338         0       20      100    333900         0
3339         0       20      100    760000         0
3340         0        5       90    335000         0
3341         0       20      100    635000         0
3342         0       20      100    315000         0
3343         0       20      100    600000         0
3344         0       20      100    256000         0
3345         0       20      100    142500         0
3346         0       20      100    660000         0
3347         0     4.84    91.94    465000         0
3348         0       20      100    510000         0
3349         0       20      100    928000         0
3350         0       20      100    700000         0
3351         0       20      100    347650         0
3352         0       20    99.99    199950         0
3353         0       20      100    410000         0
3354         0       20      100    169500         0
3355         0    19.98    99.91    256000         0
3356         0       10    89.21   1010000         0
3357         0       20      100    190000         0
3358         0       20      100    890000         0
3359         0       20      100    180000         0
3360         0       20      100    825000         0
3361         0        5       95    650000         0
3362         0       20      100    465000         0
3363         0       20      100    175000         0
3364         0       20      100    650000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3307      975000 No MI       0                      Single Family     1 DUBLIN                  OH 43017   658     0 26.84
3308      365000 No MI       0                      Condomimium       1 MIAMI                   FL 33178   583     0  41.7
3309      660000 No MI       0                      Two Family        2 BROOKLYN                NY 11236   591     0 48.84
3310      485000 No MI       0                      Single Family     1 OAKLEY                  CA 94561   599     0 40.21
3311           0 No MI       0                      Single Family     1 VALLEJO                 CA 94591   620     0 37.29
3312      360000 No MI       0                      Single Family     1 MIAMI                   FL 33185   631     0 39.65
3313           0 No MI       0                      Single Family     1 CHULA VISTA             CA 91914   673     0 45.78
3314      550000 No MI       0                      Single Family     1 SAN FERNANDO            CA 91340   685     0 42.92
3315      221000 No MI       0                      Single Family     1 PAHOA                   HI 96778   622     0 32.19
3316      143900 No MI       0                      Single Family     1 SPRINGFIELD             OR 97477   674     0  38.4
3317           0 No MI       0                      Single Family     1 HOLLISTER               CA 95023   662     0 48.58
3318           0 No MI       0                      Single Family     1 ALEXANDRIA              VA 22315   638     0 39.23
3319      619000 No MI       0                      Condomimium       1 WAIPAHU                 HI 96797   623     0 48.61
3320           0 No MI       0                      Single Family     1 BELTSVILLE              MD 20705   641     0 49.28
3321           0 No MI       0                      Single Family     1 MODESTO                 CA 95350   644     0 47.78
3322      450000 No MI       0                      Condomimium       1 ANAHEIM                 CA 92804   663     0 49.87
3323      136843 No MI       0                      Single Family     1 BALTIMORE               MD 21214   687     0 47.77
3324      379900 No MI       0                      Single Family     1 WOODBRIDGE              NJ  7064   650     0 48.15
3325      290000 No MI       0                      Single Family     1 FORT LAUDERDALE         FL 33309   682     0 49.26
3326           0 No MI       0                      Single Family     1 ARROYO GRANDE           CA 93420   642     0 29.88
3327           0 No MI       0                      Single Family     1 MIAMI                   FL 33015   650     0 42.02
3328      710200 No MI       0                      Two Family        2 WOODHAVEN               NY 11421   638     0 47.27
3329      441000 No MI       0                      Single Family     1 TRACY                   CA 95376   713     0 44.48
3330      253475 No MI       0                      Single Family     1 YELM                    WA 98597   629     0 48.96
3331      340000 No MI       0                      Single Family     1 GRASS VALLEY            CA 95945   650     0 38.83
3332      289000 No MI       0                      Single Family     1 ORLANDO                 FL 32832   636     0 45.99
3333      369900 No MI       0                      Single Family     1 OKLA CITY               OK 73118   585     0 35.36
3334           0 No MI       0                      Single Family     1 BALTIMORE               MD 21207   625     0  43.4
3335      291171 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   653     0 47.68
3336      550000 No MI       0                      Single Family     1 SAN FRANCISCO           CA 94134   767     0 43.91
3337      310000 No MI       0                      Two Family        2 LEHIGH ACRES            FL 33936   601     0 44.91
3338      333900 No MI       0                      Single Family     1 MASTIC                  NY 11950   620     0 46.58
3339      760000 No MI       0                      Single Family     1 ELLICOTT CITY           MD 21043   597     0 35.49
3340           0 No MI       0                      Single Family     1 KELSEYVILLE             CA 95451   643     0 47.94
3341           0 No MI       0                      Single Family     1 HAYMARKET               VA 20169   674     0 42.16
3342      315000 No MI       0                      Single Family     1 SEATTLE                 WA 98106   650     0 49.29
3343      600000 No MI       0                      Two Family        2 OAKLAND                 CA 94605   655     0 46.75
3344      256000 No MI       0                      Single Family     1 KISSIMMEE               FL 34744   666     0  49.7
3345      142500 No MI       0                      Single Family     1 JACKSONVILLE            FL 32224   644     0 43.04
3346      660000 No MI       0                      Single Family     1 NORTH ARLINGTON         NJ  7031   614     0 35.15
3347           0 No MI       0                      Three Family      3 YONKERS                 NY 10701   690     0 50.96
3348      510000 No MI       0                      Single Family     1 TRACY                   CA 95376   673     0 42.32
3349      928000 No MI       0                      Single Family     1 STOCKTON                CA 95215   600     0 47.27
3350      700000 No MI       0                      Two Family        2 NEW ROCHELLE            NY 10805   628     0 49.73
3351      347650 No MI       0                      Single Family     1 CITRUS HEIGHTS          CA 95621   613     0 48.04
3352      199950 No MI       0                      Single Family     1 TACOMA                  WA 98404   586     0 41.69
3353      410000 No MI       0                      Single Family     1 CERES                   CA 95307   620     0 47.74
3354      169500 No MI       0                      Two Family        2 COLLEGE PARK            GA 30349   654     0 32.02
3355           0 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   625     0 45.49
3356           0 No MI       0                      Single Family     1 AUBURN                  CA 95602   713     0 49.05
3357      190000 No MI       0                      Single Family     1 KISSIMMEE               FL 34743   627     0 26.46
3358      890000 No MI       0                      Single Family     1 HOWARD BEACH            NY 11414   735     0 40.94
3359      180000 No MI       0                      Single Family     1 NEWPORT NEWS            VA 23602   637     0 49.94
3360      850000 No MI       0                      Single Family     1 WOODMERE                NY 11598   721     0 41.55
3361           0 No MI       0                      Single Family     1 SOUTH SAN FRANCISCO     CA 94080   718     0  8.75
3362      465000 No MI       0                      Single Family     1 SAN PABLO               CA 94806   586     0 47.57
3363      175000 No MI       0                      Single Family     1 WAIANAE                 HI 96792   600     0 37.79
3364           0 No MI       0                      Single Family     1 GARDEN GROVE            CA 92841   662     0 35.47

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3307   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3308   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3309   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3310   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3311   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3312   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3313   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3314   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3315   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3316   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3317   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3318   Wholesale         XTA   No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
3319   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3320   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3321   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3322   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3323   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3324   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3325   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3326   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3327   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3328   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3329   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3330   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3331   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3332   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3333   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3334   Wholesale         XTA   Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3335   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3336   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3337   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3338   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3339   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3340   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3341   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3342   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3343   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3344   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3345   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3346   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3347   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3348   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3349   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3350   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3351   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3352   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3353   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3354   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3355   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3356   Correspondent     XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3357   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3358   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3359   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3360   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3361   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3362   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3363   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3364   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3365   Fixed     Interest In Arrears   194000 193901.85 193,901.85   12.575  12.575       0.5    0   12.075  2081.78
3366   Fixed     Interest In Arrears    37580  37562.81  37,562.81   13.025  13.025       0.5    0   12.525   416.45
3367   Fixed     Interest In Arrears    55100  55072.12  55,072.12   12.575  12.575       0.5    0   12.075   591.27
3368   Fixed     Interest In Arrears    35000  34979.82  34,979.82    11.99   11.99       0.5    0    11.49   359.75
3369   Fixed     Interest In Arrears    22640  22553.11  22,553.11     12.5    12.5       0.5    0       12   279.05
3370   Fixed     Interest In Arrears    67200  67181.09  67,181.09   12.075  12.075       0.5    0   11.575   695.11
3371   Fixed     Interest In Arrears    78951  78894.72  78,894.72   11.025  11.025       0.5    0   10.525   753.37
3372   Fixed     Interest In Arrears    95000  94931.79  94,931.79    10.99   10.99       0.5    0    10.49   903.99
3373   Fixed     Interest In Arrears    29000  28984.04  28,984.04     12.2    12.2       0.5    0     11.7   302.77
3374   Fixed     Interest In Arrears    45800  45775.48  45,775.48   12.325  12.325       0.5    0   11.825    482.6
3375   Fixed     Interest In Arrears    26000  25975.76  25,975.76    9.775   9.775       0.5    0    9.275   223.86
3376   Fixed     Interest In Arrears   105000 104944.76 104,944.76     12.4    12.4       0.5    0     11.9  1112.48
3377   Fixed     Interest In Arrears    84000   83936.8  83,936.80   10.775  10.775       0.5    0   10.275   785.71
3378   Fixed     Interest In Arrears    72000  71960.82  71,960.82    12.25   12.25       0.5    0    11.75   754.49
3379   Fixed     Interest In Arrears    65400  65368.88  65,368.88    12.85   12.85       0.5    0    12.35    715.8
3380   Fixed     Interest In Arrears    22000  21951.73  21,951.73   11.025  11.025       0.5    0   10.525    250.4
3381   Fixed     Interest In Arrears   147336 147240.33 147,240.33    11.45   11.45       0.5    0    10.95  1453.44
3382   Fixed     Interest In Arrears   155000 154888.94 154,888.94       11      11       0.5    0     10.5  1476.11
3383   Fixed     Interest In Arrears   150800 150651.06 150,651.06      9.5     9.5       0.5    0        9  1268.01
3384   Fixed     Interest In Arrears    44800  44789.21  44,789.21   12.775  12.775       0.5    0   12.275   487.72
3385   Fixed     Interest In Arrears   100000  99946.19  99,946.19     12.3    12.3       0.5    0     11.8  1051.77
3386   Fixed     Interest In Arrears    62400  62355.04  62,355.04   10.975  10.975       0.5    0   10.475   593.08
3387   Fixed     Interest In Arrears    66600  66535.25  66,535.25    9.575   9.575       0.5    0    9.075   563.66
3388   Fixed     Interest In Arrears    17760  17728.53  17,728.53   13.275  13.275       0.5    0   12.775   227.94
3389   Fixed     Interest In Arrears    73000  72962.69  72,962.69    12.53   12.53       0.5    0    12.03    780.8
3390   Fixed     Interest In Arrears    67500  67465.85  67,465.85   12.575  12.575       0.5    0   12.075   724.33
3391   Fixed     Interest In Arrears   153188 153117.96 153,117.96   13.025  13.025       0.5    0   12.525  1697.56
3392   Fixed     Interest In Arrears    81000  80966.21  80,966.21   10.275  10.275       0.5    0    9.775   727.35
3393   Fixed     Interest In Arrears    80800   80739.2  80,739.20   10.775  10.775       0.5    0   10.275   755.78
3394   Fixed     Interest In Arrears    51000  50973.74  50,973.74     12.5    12.5       0.5    0       12   544.31
3395   Fixed     Interest In Arrears    56000  55984.92  55,984.92   12.275  12.275       0.5    0   11.775   587.91
3396   Fixed     Interest In Arrears    22500  22410.73  22,410.73    12.15   12.15       0.5    0    11.65   272.22
3397   Fixed     Interest In Arrears    92000  91952.66  91,952.66     12.5    12.5       0.5    0       12   981.88
3398   Fixed     Interest In Arrears   103000  102933.1 102,933.10    11.45   11.45       0.5    0    10.95  1016.08
3399   Fixed     Interest In Arrears    59400  59344.64  59,344.64    9.775   9.775       0.5    0    9.275   511.43
3400   Fixed     Interest In Arrears   127168 127135.45 127,135.45     12.5    12.5       0.5    0       12  1357.22
3401   Fixed     Interest In Arrears   133000 132923.32 132,923.32    11.99   11.99       0.5    0    11.49  1367.04
3402   Fixed     Interest In Arrears    57800  57770.59  57,770.59    12.55   12.55       0.5    0    12.05   619.12
3403   Fixed     Interest In Arrears    85000  84956.75  84,956.75    12.55   12.55       0.5    0    12.05   910.47
3404   Fixed     Interest In Arrears    23235   23189.9  23,189.90   12.325  12.325       0.5    0   11.825   283.74
3405   Fixed     Interest In Arrears    69000  68964.09  68,964.09    12.45   12.45       0.5    0    11.95   733.74
3406   Fixed     Interest In Arrears    22000  21953.61  21,953.61    11.45   11.45       0.5    0    10.95   256.31
3407   Fixed     Interest In Arrears    77000  76947.48  76,947.48   11.225  11.225       0.5    0   10.725   746.41
3408   Fixed     Interest In Arrears    54000  53974.94  53,974.94    9.775   9.775       0.5    0    9.275   464.94
3409   Fixed     Interest In Arrears    68000     67965  67,965.00     12.5    12.5       0.5    0       12   725.74
3410   Fixed     Interest In Arrears    62000   61970.5  61,970.50    12.85   12.85       0.5    0    12.35   678.59
3411   Fixed     Interest In Arrears    40200  40190.49  40,190.49    12.85   12.85       0.5    0    12.35   439.99
3412   Fixed     Interest In Arrears    52600  52571.37  52,571.37    12.25   12.25       0.5    0    11.75    551.2
3413   Fixed     Interest In Arrears   113800 113714.38 113,714.38   10.775  10.775       0.5    0   10.275  1064.45
3414   Fixed     Interest In Arrears   122000 121958.81 121,958.81    11.25   11.25       0.5    0    10.75  1184.94
3415   Fixed     Interest In Arrears    35000  34981.26  34,981.26   12.325  12.325       0.5    0   11.825    368.8
3416   Fixed     Interest In Arrears    85000  84948.78  84,948.78    11.79   11.79       0.5    0    11.29   860.61
3417   Fixed     Interest In Arrears    29000  28986.19  28,986.19    12.85   12.85       0.5    0    12.35   317.41
3418   Fixed     Interest In Arrears   194000 193954.11 193,954.11    12.85   12.85       0.5    0    12.35  2123.31
3419   Fixed     Interest In Arrears   107600 107523.32 107,523.32   11.025  11.025       0.5    0   10.525  1026.74
3420   Fixed     Interest In Arrears   156000 155949.59 155,949.59    11.45   11.45       0.5    0    10.95  1538.91
3421   Fixed     Interest In Arrears   166000  165906.1 165,906.10   12.075  12.075       0.5    0   11.575  1717.09
3422   Fixed     Interest In Arrears    49000   48964.7  48,964.70   10.975  10.975       0.5    0   10.475   465.72

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3365   2081.78   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3366    416.45   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3367    591.27   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3368    359.75   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3369    279.05   4/11/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
3370    695.11    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3371    753.37   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3372    903.99   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3373    302.77   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3374     482.6   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3375    223.86   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3376   1112.48   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3377    785.71   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3378    754.49   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3379     715.8   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3380     250.4    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3381   1453.44   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3382   1476.11   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3383   1268.01   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3384    487.72    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3385   1051.77   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3386    593.08   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3387    563.66   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3388    227.94    5/9/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3389     780.8   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3390    724.33   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3391   1697.56   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3392    727.35   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3393    755.78   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3394    544.31   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3395    587.91   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3396    272.22   4/20/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
3397    981.88   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3398   1016.08   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3399    511.43   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3400   1357.22    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3401   1367.04   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3402    619.12   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3403    910.47   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3404    283.74    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3405    733.74   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3406    256.31    5/2/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3407    746.41   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3408    464.94   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3409    725.74   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3410    678.59   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3411    439.99    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3412     551.2   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3413   1064.45   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3414   1184.94    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3415     368.8   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3416    860.61   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3417    317.41   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3418   2123.31   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3419   1026.74   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3420   1538.91    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3421   1717.09   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3422    465.72   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>
3365   Not a Balloon Loan 30 YR FXD    0      0
3366   Not a Balloon Loan 30 YR FXD    0      0
3367   Not a Balloon Loan 30 YR FXD    0      0
3368   Not a Balloon Loan 30 YR FXD    0      0
3369   Not a Balloon Loan 15 YR FXD    0      0
3370   Not a Balloon Loan 30 YR FXD    0      0
3371   Not a Balloon Loan 30 YR FXD    0      0
3372   Not a Balloon Loan 30 YR FXD    0      0
3373   Not a Balloon Loan 30 YR FXD    0      0
3374   Not a Balloon Loan 30 YR FXD    0      0
3375   Not a Balloon Loan 30 YR FXD    0      0
3376   Not a Balloon Loan 30 YR FXD    0      0
3377   Not a Balloon Loan 30 YR FXD    0      0
3378   Not a Balloon Loan 30 YR FXD    0      0
3379   Not a Balloon Loan 30 YR FXD    0      0
3380   Not a Balloon Loan 15 YR FXD    0      0
3381   Not a Balloon Loan 30 YR FXD    0      0
3382   Not a Balloon Loan 30 YR FXD    0      0
3383   Not a Balloon Loan 30 YR FXD    0      0
3384   Not a Balloon Loan 30 YR FXD    0      0
3385   Not a Balloon Loan 30 YR FXD    0      0
3386   Not a Balloon Loan 30 YR FXD    0      0
3387   Not a Balloon Loan 30 YR FXD    0      0
3388   Not a Balloon Loan 15 YR FXD    0      0
3389   Not a Balloon Loan 30 YR FXD    0      0
3390   Not a Balloon Loan 30 YR FXD    0      0
3391   Not a Balloon Loan 30 YR FXD    0      0
3392   Not a Balloon Loan 30 YR FXD    0      0
3393   Not a Balloon Loan 30 YR FXD    0      0
3394   Not a Balloon Loan 30 YR FXD    0      0
3395   Not a Balloon Loan 30 YR FXD    0      0
3396   Not a Balloon Loan 15 YR FXD    0      0
3397   Not a Balloon Loan 30 YR FXD    0      0
3398   Not a Balloon Loan 30 YR FXD    0      0
3399   Not a Balloon Loan 30 YR FXD    0      0
3400   Not a Balloon Loan 30 YR FXD    0      0
3401   Not a Balloon Loan 30 YR FXD    0      0
3402   Not a Balloon Loan 30 YR FXD    0      0
3403   Not a Balloon Loan 30 YR FXD    0      0
3404   Not a Balloon Loan 15 YR FXD    0      0
3405   Not a Balloon Loan 30 YR FXD    0      0
3406   Not a Balloon Loan 15 YR FXD    0      0
3407   Not a Balloon Loan 30 YR FXD    0      0
3408   Not a Balloon Loan 30 YR FXD    0      0
3409   Not a Balloon Loan 30 YR FXD    0      0
3410   Not a Balloon Loan 30 YR FXD    0      0
3411   Not a Balloon Loan 30 YR FXD    0      0
3412   Not a Balloon Loan 30 YR FXD    0      0
3413   Not a Balloon Loan 30 YR FXD    0      0
3414   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3418   Not a Balloon Loan 30 YR FXD    0      0
3419   Not a Balloon Loan 30 YR FXD    0      0
3420   Not a Balloon Loan 30 YR FXD    0      0
3421   Not a Balloon Loan 30 YR FXD    0      0
3422   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3365            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3366            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3367            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3368            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3369            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3370            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3371            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3372            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3373            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
3374            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3375            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3376            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3377            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3378            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3379            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3380            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3381            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3382            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3383            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
3384            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3385            0          0       0        0        0        0       0    12.3          0 00/00/0000 00/00/0000
3386            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3387            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
3388            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3389            0          0       0        0        0        0       0   12.53          0 00/00/0000 00/00/0000
3390            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3391            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3392            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3393            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3394            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3395            0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
3396            0          0       0        0        0        0       0   12.15          0 00/00/0000 00/00/0000
3397            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3398            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3399            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3400            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3401            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3402            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
3403            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
3404            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3405            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
3406            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3407            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3408            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3409            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3410            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3411            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3412            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3413            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3414            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
3415            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3416            0          0       0        0        0        0       0   11.79          0 00/00/0000 00/00/0000
3417            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3418            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3419            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3420            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3421            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3422            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
3365   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   776000
3366   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   150320
3367   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   220400
3368   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   140000
3369   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    90560
3370   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   268800
3371   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   315803
3372   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   380000
3373   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   116000
3374   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   183200
3375   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104000
3376   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   420000
3377   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   336000
3378   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   288000
3379   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   261600
3380   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    88000
3381   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   589347
3382   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   620000
3383   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   603200
3384   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   179200
3385   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   400000
3386   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   249600
3387   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   377400
3388   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    71040
3389   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   292000
3390   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   382500
3391   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   612755
3392   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   324000
3393   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   323200
3394   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000
3395   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   224000
3396   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   405000
3397   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   368000
3398   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   412000
3399   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   237600
3400   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   508672
3401   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   532000
3402   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   231200
3403   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   340000
3404   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   131665
3405   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   276000
3406   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    88000
3407   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   308000
3408   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   216000
3409   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   272000
3410   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   248000
3411   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   160800
3412   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   210400
3413   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   455200
3414   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   488000
3415   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   140000
3416   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   340000
3417   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   116000
3418   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   776000
3419   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   430400
3420   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied    2   624000
3421   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   664000
3422   00/00/0000 00/00/0000       0 Purchase         Stated Doc    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>
3365         0       20      100    970000         0
3366         0       20      100    187900         0
3367         0       20      100    275500         0
3368         0       20      100    175000         0
3369         0       20      100    113200         0
3370         0       20      100    336000         0
3371         0       20      100    394754         0
3372         0       20      100    475000         0
3373         0       20      100    145000         0
3374         0       20      100    229000         0
3375         0       20      100    130000         0
3376         0       20      100    525000         0
3377         0       20      100    420000         0
3378         0       20      100    360000         0
3379         0       20      100    327000         0
3380         0       20      100    110000         0
3381         0       20      100    736684         0
3382         0       20      100    775000         0
3383         0       20      100    754000         0
3384         0       20      100    224000         0
3385         0       20      100    500000         0
3386         0       20      100    312000         0
3387         0       15      100    444000         0
3388         0       20      100     88800         0
3389         0       20      100    365000         0
3390         0       15      100    450000         0
3391         0       20      100    765944         0
3392         0       20      100    405000         0
3393         0       20      100    404000         0
3394         0       20      100    255000         0
3395         0       20      100    280000         0
3396         0        5       95    450000         0
3397         0       20      100    460000         0
3398         0       20      100    515000         0
3399         0       20      100    297000         0
3400         0       20      100    635840         0
3401         0       20      100    665000         0
3402         0       20      100    289000         0
3403         0       20      100    425000         0
3404         0       15      100    154900         0
3405         0       20      100    345000         0
3406         0       20      100    110000         0
3407         0       20      100    385000         0
3408         0       20      100    270000         0
3409         0       20      100    340000         0
3410         0       20      100    310000         0
3411         0       20      100    201000         0
3412         0       20      100    263000         0
3413         0       20      100    569000         0
3414         0       20      100    610000         0
3415         0       20      100    175000         0
3416         0       20      100    425000         0
3417         0       20      100    145000         0
3418         0       20      100    970000         0
3419         0       20      100    538000         0
3420         0       20      100    780000         0
3421         0       20      100    830000         0
3422         0       20      100    245000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3365           0 No MI       0                      Single Family     1 SAN FRANCISCO           CA 94122   616     0 40.82
3366      187900 No MI       0                      Single Family     1 KISSIMMEE               FL 34743   623     0 49.45
3367      275500 No MI       0                      Single Family     1 PORT SAINT LUCIE        FL 34953   631     0  44.6
3368           0 No MI       0                      Condomimium       1 KENT                    WA 98030   630     0 48.52
3369      113200 No MI       0                      Single Family     1 TWIN FALLS              ID 83301   590     0  48.4
3370      336000 No MI       0                      Condomimium       1 SALINAS                 CA 93906   612     0 49.77
3371      394754 No MI       0                      Single Family     1 BAKERSFIELD             CA 93312   709     0  35.2
3372      475000 No MI       0                      Single Family     1 OAKLAND                 CA 94605   656     0 38.19
3373      145000 No MI       0                      Condomimium       1 RENTON                  WA 98059   583     0 45.83
3374      229000 No MI       0                      Single Family     1 PALM BAY                FL 32908   606     0 40.19
3375      130000 No MI       0                      Single Family     1 FRESNO                  CA 93702   746     0 43.59
3376      525000 No MI       0                      Single Family     1 STOCKTON                CA 95212   580     0 49.91
3377      420000 No MI       0                      Condomimium       1 AIEA                    HI 96701   700     0 49.13
3378      360000 No MI       0                      Condomimium       1 SAN JOSE                CA 95118   583     0 40.91
3379      327000 No MI       0                      Single Family     1 WASHINGTION             DC 20019   588     0 46.91
3380      110000 No MI       0                      Single Family     1 TOBYHANNA               PA 18466   740     0 45.99
3381      736684 No MI       0                      Single Family     1 LATHROP                 CA 95330   646     0 43.73
3382      775000 No MI       0                      Single Family     1 LOS ANGELES             CA 91325   645     0 48.52
3383      754000 No MI       0                      Single Family     1 S. SAN FRANCISCO        CA 94080   698     0  48.2
3384      224000 No MI       0                      Single Family     1 FORT MYERS              FL 33905   625     0  42.3
3385           0 No MI       0                      Single Family     1 RED BLUFF               CA 96080   581     0 49.68
3386      312000 No MI       0                      Single Family     1 REDDING                 CA 96001   666     0 51.48
3387      444000 No MI       0                      Condomimium       1 SAN JOSE                CA 95123   716     0 48.53
3388       88800 No MI       0                      Single Family     1 KENMORE                 NY 14217   631     0 24.27
3389      365000 No MI       0                      Single Family     1 SACRAMENTO              CA 95827   630     0 49.86
3390      450000 No MI       0                      Single Family     1 BRONX                   NY 10466   605     0 37.21
3391      765944 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20772   630     0 47.77
3392      405000 No MI       0                      Two Family        2 BRONX                   NY 10467   743     0 47.27
3393      404000 No MI       0                      Single Family     1 RICHMOND                CA 94806   714     0 38.41
3394      255000 No MI       0                      Single Family     1 HARRISBURG              OR 97446   580     0 45.05
3395      280000 No MI       0                      Single Family     1 NORTH HAVEN             CT  6473   633     0 37.11
3396           0 No MI       0                      Single Family     1 RIALTO                  CA 92377   581     0 49.73
3397      460000 No MI       0                      Condomimium       1 ORANGE                  CA 92868   585     0 49.54
3398      515000 No MI       0                      Two Family        2 ELIZABETH               NJ  7201   640     0  38.1
3399      297000 No MI       0                      Condomimium       1 CORAL SPRINGS           FL 33065   664     0 47.68
3400      635840 No MI       0                      Single Family     1 GALT                    CA 95632   631     0 48.69
3401      665000 No MI       0                      Single Family     1 REDWOOD CITY            CA 94061   620     0    41
3402      289000 No MI       0                      Single Family     1 STOCKTON                CA 95205   621     0 37.01
3403      425000 No MI       0                      Single Family     1 SACRAMENTO              CA 95835   581     0 36.35
3404      154900 No MI       0                      Single Family     1 ORLANDO                 FL 32811   603     0 41.26
3405      345000 No MI       0                      Single Family     1 LOS BANOS               CA 93635   587     0 47.48
3406      110000 No MI       0                      Condomimium       1 JERSEY CITY             NJ  7304   643     0 22.58
3407      385000 No MI       0                      Single Family     1 STOCKTON                CA 95206   660     0 49.58
3408      270000 No MI       0                      Single Family     1 SPRINGFIELD GARDENS     NY 11434   735     0 49.04
3409           0 No MI       0                      Single Family     1 STOCKTON                CA 95203   632     0  49.3
3410      310000 No MI       0                      Single Family     1 CLINTON                 MD 20735   589     0 46.64
3411      201000 No MI       0                      Single Family     1 KANSAS CITY             MO 64158   595     0 49.91
3412      263000 No MI       0                      Condomimium       1 LOMPOC                  CA 93436   581     0 43.44
3413      569000 No MI       0                      Single Family     1 HOLLISTER               CA 95023   696     0 48.51
3414      610000 No MI       0                      Single Family     1 LOS GATOS               CA 95030   684     0  49.6
3415           0 No MI       0                      Single Family     1 KENTWOOD                MI 49508   619     0  16.7
3416      425000 No MI       0                      Single Family     1 PITTSBURG               CA 94565   602     0 45.82
3417           0 No MI       0                      Single Family     1 JACKSONVILLE            FL 32208   593     0  37.9
3418      970000 No MI       0                      Condomimium       1 AVENTURA                FL 33160   592     0 48.47
3419      538000 No MI       0                      Single Family     1 SALINAS                 CA 93905   696     0 46.75
3420           0 No MI       0                      Single Family     1 ALAMEDA                 CA 94501   655     0 47.29
3421      830000 No MI       0                      Single Family     1 RANCHO PALOS VERDES     CA 90275   610     0  41.5
3422      245000 No MI       0                      Single Family     1 REDDING                 CA 96002   661     0 44.99

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3365   Wholesale         XTA   No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3366   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3367   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3368   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3369   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3370   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3371   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3372   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3373   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3374   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3375   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3376   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3377   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3378   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3379   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3380   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3381   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3382   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3383   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3384   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3385   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3386   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3387   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3388   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3389   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3390   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3391   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3392   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3393   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3394   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3395   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3396   Wholesale         BXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3397   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3398   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3399   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3400   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3401   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3402   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3403   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3404   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3405   Correspondent     XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3406   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3407   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3408   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3409   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3410   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3411   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3412   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3413   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3414   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3415   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3416   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3417   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3418   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3419   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3420   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3421   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3422   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3423   Fixed     Interest In Arrears    30000  29992.02  29,992.02   12.325  12.325       0.5    0   11.825   316.11
3424   Fixed     Interest In Arrears    98300   98236.5  98,236.50   11.475  11.475       0.5    0   10.975   971.59
3425   Fixed     Interest In Arrears    62000   61970.5  61,970.50    12.85   12.85       0.5    0    12.35   678.59
3426   Fixed     Interest In Arrears    74000  73959.95  73,959.95   12.275  12.275       0.5    0   11.775   776.88
3427   Fixed     Interest In Arrears    75400  75365.52  75,365.52   13.025  13.025       0.5    0   12.525   835.55
3428   Fixed     Interest In Arrears    40780  40750.94  40,750.94   11.025  11.025       0.5    0   10.525   389.13
3429   Fixed     Interest In Arrears   124000 123919.47 123,919.47    11.45   11.45       0.5    0    10.95  1223.24
3430   Fixed     Interest In Arrears   116600 116560.84 116,560.84   11.275  11.275       0.5    0   10.775  1134.71
3431   Fixed     Interest In Arrears    61400  61342.77  61,342.77    9.775   9.775       0.5    0    9.275   528.65
3432   Fixed     Interest In Arrears    57600  57573.66  57,573.66   13.025  13.025       0.5    0   12.525    638.3
3433   Fixed     Interest In Arrears   164000 163912.74 163,912.74    12.35   12.35       0.5    0    11.85  1731.24
3434   Fixed     Interest In Arrears   184000 183828.51 183,828.51    9.775   9.775       0.5    0    9.275  1584.23
3435   Fixed     Interest In Arrears   186600 186467.03 186,467.03   11.025  11.025       0.5    0   10.525  1780.57
3436   Fixed     Interest In Arrears    81750  81723.72  81,723.72   11.475  11.475       0.5    0   10.975   808.01
3437   Fixed     Interest In Arrears    34780  34771.63  34,771.63   12.775  12.775       0.5    0   12.275   378.63
3438   Fixed     Interest In Arrears    63800  63749.88  63,749.88   10.575  10.575       0.5    0   10.075   587.19
3439   Fixed     Interest In Arrears    84000  83960.05  83,960.05    12.85   12.85       0.5    0    12.35   919.37
3440   Fixed     Interest In Arrears    30000  29971.74  29,971.74    9.725   9.725       0.5    0    9.225    257.2
3441   Fixed     Interest In Arrears    65000  64983.73  64,983.73     12.6    12.6       0.5    0     12.1   698.77
3442   Fixed     Interest In Arrears    67000   66968.9  66,968.90    9.775   9.775       0.5    0    9.275   576.87
3443   Fixed     Interest In Arrears    35600  35583.07  35,583.07    12.85   12.85       0.5    0    12.35   389.64
3444   Fixed     Interest In Arrears    94000  93967.91  93,967.91     11.2    11.2       0.5    0     10.7   909.42
3445   Fixed     Interest In Arrears    84000  83939.48  83,939.48   10.975  10.975       0.5    0   10.475   798.37
3446   Fixed     Interest In Arrears    87980  87929.39  87,929.39       12      12       0.5    0     11.5   904.98
3447   Fixed     Interest In Arrears    86000  85974.13  85,974.13   11.775  11.775       0.5    0   11.275   869.75
3448   Fixed     Interest In Arrears    50600  50574.53  50,574.53     12.6    12.6       0.5    0     12.1   543.97
3449   Fixed     Interest In Arrears    71250  71201.13  71,201.13     11.2    11.2       0.5    0     10.7   689.32
3450   Fixed     Interest In Arrears    36171  36158.72  36,158.72   11.225  11.225       0.5    0   10.725   350.63
3451   Fixed     Interest In Arrears    87000  86967.42  86,967.42   10.775  10.775       0.5    0   10.275   813.77
3452   Fixed     Interest In Arrears    38400  38391.26  38,391.26   13.025  13.025       0.5    0   12.525   425.54
3453   Fixed     Interest In Arrears    45000  44978.59  44,978.59    12.85   12.85       0.5    0    12.35   492.52
3454   Fixed     Interest In Arrears    54980  54960.29  54,960.29   10.975  10.975       0.5    0   10.475   522.55
3455   Fixed     Interest In Arrears    98000  97968.33  97,968.33    11.45   11.45       0.5    0    10.95   966.75
3456   Fixed     Interest In Arrears    65500  65464.94  65,464.94   12.325  12.325       0.5    0   11.825   690.18
3457   Fixed     Interest In Arrears   110250 110212.36 110,212.36     11.2    11.2       0.5    0     10.7  1066.64
3458   Fixed     Interest In Arrears    64626  64565.76  64,565.76    9.775   9.775       0.5    0    9.275   556.43
3459   Fixed     Interest In Arrears    44250  44224.97  44,224.97   12.075  12.075       0.5    0   11.575   457.72
3460   Fixed     Interest In Arrears    31800  31784.86  31,784.86    12.85   12.85       0.5    0    12.35   348.05
3461   Fixed     Interest In Arrears    39720  39703.52  39,703.52     10.3    10.3       0.5    0      9.8   357.41
3462   Fixed     Interest In Arrears   100000  99931.78  99,931.78   11.225  11.225       0.5    0   10.725   969.37
3463   Fixed     Interest In Arrears    52000  51987.48  51,987.48   12.775  12.775       0.5    0   12.275    566.1
3464   Fixed     Interest In Arrears    43000  42981.07  42,981.07   10.025  10.025       0.5    0    9.525   378.16
3465   Fixed     Interest In Arrears    58000  57977.63  57,977.63   13.775  13.775       0.5    0   13.275   676.91
3466   Fixed     Interest In Arrears    29600  29580.77  29,580.77    11.45   11.45       0.5    0    10.95      292
3467   Fixed     Interest In Arrears    32500  32484.88  32,484.88    12.95   12.95       0.5    0    12.45   358.25
3468   Fixed     Interest In Arrears    80000  79945.12  79,945.12     11.2    11.2       0.5    0     10.7   773.98
3469   Fixed     Interest In Arrears   162000 161856.84 161,856.84   10.025  10.025       0.5    0    9.525  1424.66
3470   Fixed     Interest In Arrears    82807  82777.78  82,777.78    11.05   11.05       0.5    0    10.55   791.73
3471   Fixed     Interest In Arrears    61000  60980.39  60,980.39   11.475  11.475       0.5    0   10.975   602.92
3472   Fixed     Interest In Arrears    74600   74563.3  74,563.30      9.5     9.5       0.5    0        9   627.28
3473   Fixed     Interest In Arrears    52000  51955.49  51,955.49   10.175  10.175       0.5    0    9.675   463.08
3474   Fixed     Interest In Arrears   120000 119897.29 119,897.29   10.175  10.175       0.5    0    9.675  1068.64
3475   Fixed     Interest In Arrears    49050  49033.25  49,033.25     11.2    11.2       0.5    0     10.7   474.55
3476   Fixed     Interest In Arrears    34000  33991.82  33,991.82   12.775  12.775       0.5    0   12.275   370.14
3477   Fixed     Interest In Arrears    60000  59983.76  59,983.76    12.25   12.25       0.5    0    11.75   628.74
3478   Fixed     Interest In Arrears    65200  65175.58  65,175.58   10.775  10.775       0.5    0   10.275   609.86
3479   Fixed     Interest In Arrears    92980  92938.78  92,938.78     9.99    9.99       0.5    0     9.49   815.28
3480   Fixed     Interest In Arrears    60000  59954.86  59,954.86   10.775  10.775       0.5    0   10.275   561.22

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3423    316.11   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3424    971.59   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3425    678.59   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3426    776.88   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3427    835.55   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3428    389.13   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3429   1223.24   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3430   1134.71   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3431    528.65   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3432     638.3   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3433   1731.24   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3434   1584.23   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3435   1780.57   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3436    808.01   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3437    378.63    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3438    587.19   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3439    919.37   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3440     257.2    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3441    698.77    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3442    576.87   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3443    389.64   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3444    909.42    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3445    798.37   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3446    904.98   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3447    869.75    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3448    543.97   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3449    689.32   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3450    350.63   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3451    813.77    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3452    425.54    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3453    492.52   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3454    522.55    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3455    966.75    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3456    690.18   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3457   1066.64   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3458    556.43   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3459    457.72   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3460    348.05   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3461    357.41    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3462    969.37   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3463     566.1   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3464    378.16    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3465    676.91   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3466       292   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3467    358.25   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3468    773.98   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3469   1424.66   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3470    791.73    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3471    602.92   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3472    627.28   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3473    463.08   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3474   1068.64    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3475    474.55    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3476    370.14   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3477    628.74    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3478    609.86    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3479    815.28   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3480    561.22   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>
3423   Not a Balloon Loan 30 YR FXD    0      0
3424   Not a Balloon Loan 30 YR FXD    0      0
3425   Not a Balloon Loan 30 YR FXD    0      0
3426   Not a Balloon Loan 30 YR FXD    0      0
3427   Not a Balloon Loan 30 YR FXD    0      0
3428   Not a Balloon Loan 30 YR FXD    0      0
3429   Not a Balloon Loan 30 YR FXD    0      0
3430   Not a Balloon Loan 30 YR FXD    0      0
3431   Not a Balloon Loan 30 YR FXD    0      0
3432   Not a Balloon Loan 30 YR FXD    0      0
3433   Not a Balloon Loan 30 YR FXD    0      0
3434   Not a Balloon Loan 30 YR FXD    0      0
3435   Not a Balloon Loan 30 YR FXD    0      0
3436   Not a Balloon Loan 30 YR FXD    0      0
3437   Not a Balloon Loan 30 YR FXD    0      0
3438   Not a Balloon Loan 30 YR FXD    0      0
3439   Not a Balloon Loan 30 YR FXD    0      0
3440   Not a Balloon Loan 30 YR FXD    0      0
3441   Not a Balloon Loan 30 YR FXD    0      0
3442   Not a Balloon Loan 30 YR FXD    0      0
3443   Not a Balloon Loan 30 YR FXD    0      0
3444   Not a Balloon Loan 30 YR FXD    0      0
3445   Not a Balloon Loan 30 YR FXD    0      0
3446   Not a Balloon Loan 30 YR FXD    0      0
3447   Not a Balloon Loan 30 YR FXD    0      0
3448   Not a Balloon Loan 30 YR FXD    0      0
3449   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3453   Not a Balloon Loan 30 YR FXD    0      0
3454   Not a Balloon Loan 30 YR FXD    0      0
3455   Not a Balloon Loan 30 YR FXD    0      0
3456   Not a Balloon Loan 30 YR FXD    0      0
3457   Not a Balloon Loan 30 YR FXD    0      0
3458   Not a Balloon Loan 30 YR FXD    0      0
3459   Not a Balloon Loan 30 YR FXD    0      0
3460   Not a Balloon Loan 30 YR FXD    0      0
3461   Not a Balloon Loan 30 YR FXD    0      0
3462   Not a Balloon Loan 30 YR FXD    0      0
3463   Not a Balloon Loan 30 YR FXD    0      0
3464   Not a Balloon Loan 30 YR FXD    0      0
3465   Not a Balloon Loan 30 YR FXD    0      0
3466   Not a Balloon Loan 30 YR FXD    0      0
3467   Not a Balloon Loan 30 YR FXD    0      0
3468   Not a Balloon Loan 30 YR FXD    0      0
3469   Not a Balloon Loan 30 YR FXD    0      0
3470   Not a Balloon Loan 30 YR FXD    0      0
3471   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3475   Not a Balloon Loan 30 YR FXD    0      0
3476   Not a Balloon Loan 30 YR FXD    0      0
3477   Not a Balloon Loan 30 YR FXD    0      0
3478   Not a Balloon Loan 30 YR FXD    0      0
3479   Not a Balloon Loan 30 YR FXD    0      0
3480   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3423            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3424            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3425            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3426            0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
3427            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3428            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3429            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3430            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3431            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3432            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3433            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3434            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3435            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3436            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3437            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3438            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3439            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3440            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
3441            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3442            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3443            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3444            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3445            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3446            0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
3447            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3448            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3449            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3450            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3451            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3452            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3453            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3454            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3455            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3456            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3457            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3458            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3459            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3460            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3461            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3462            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3463            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3464            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3465            0          0       0        0        0        0       0  13.775          0 00/00/0000 00/00/0000
3466            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3467            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3468            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3469            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3470            0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
3471            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3472            0          0       0        0        0        0       0     9.5          0 00/00/0000 00/00/0000
3473            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
3474            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
3475            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3476            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3477            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3478            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3479            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3480            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3423   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
3424   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   393200
3425   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
3426   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   296000
3427   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   301600
3428   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   163120
3429   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   496000
3430   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   466400
3431   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   245600
3432   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   230400
3433   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   656000
3434   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   736000
3435   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   746400
3436   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   463250
3437   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   139120
3438   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   255200
3439   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   336000
3440   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   120000
3441   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   260000
3442   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   268000
3443   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   142400
3444   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   376000
3445   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   336000
3446   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   351920
3447   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   344000
3448   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   202400
3449   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   380000
3450   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   144682
3451   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   348000
3452   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   153600
3453   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   180000
3454   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   219920
3455   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   392000
3456   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   262000
3457   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   588000
3458   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   344672
3459   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   236000
3460   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127200
3461   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   158880
3462   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   400000
3463   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   208000
3464   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   172000
3465   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   232000
3466   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   118400
3467   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   585000
3468   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   320000
3469   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   648000
3470   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   331226
3471   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   244000
3472   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   298400
3473   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208000
3474   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   640000
3475   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   196200
3476   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   136000
3477   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   320000
3478   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   260800
3479   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   371920
3480   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   240000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3423         0       20      100    150000         0
3424         0       20      100    491500         0
3425         0       20      100    310000         0
3426         0       20      100    370000         0
3427         0       20      100    377000         0
3428         0       20      100    203900         0
3429         0       20      100    620000         0
3430         0       20      100    583000         0
3431         0       20      100    307000         0
3432         0       20      100    288000         0
3433         0       20      100    820000         0
3434         0       20      100    920000         0
3435         0       20      100    933000         0
3436         0       15      100    545000         0
3437         0       20      100    173900         0
3438         0       20      100    319000         0
3439         0       20      100    420000         0
3440         0       20      100    150000         0
3441         0       20      100    325000         0
3442         0       20      100    335000         0
3443         0       20      100    178000         0
3444         0       20      100    470000         0
3445         0       20      100    420000         0
3446         0       20      100    439900         0
3447         0       20      100    430000         0
3448         0       20      100    253000         0
3449         0       15       95    475000         0
3450         0       20      100    180853         0
3451         0       20      100    435000         0
3452         0       20      100    192000         0
3453         0       20      100    225000         0
3454         0       20      100    274900         0
3455         0       20      100    490000         0
3456         0       20      100    327500         0
3457         0       15       95    735000         0
3458         0       15       95    430840         0
3459         0       15       95    295000         0
3460         0       20      100    159000         0
3461         0       20      100    198600         0
3462         0       20      100    500000         0
3463         0       20      100    260000         0
3464         0       20      100    215000         0
3465         0       20      100    290000         0
3466         0       20      100    148000         0
3467         0        5       95    650000         0
3468         0       20      100    400000         0
3469         0       20      100    810000         0
3470         0       20      100    414033         0
3471         0       20      100    305000         0
3472         0       20      100    373000         0
3473         0       20      100    260000         0
3474         0       15       95    800000         0
3475         0       20    99.98    245300         0
3476         0       20      100    170000         0
3477         0       15       95    400000         0
3478         0       20      100    326000         0
3479         0       20      100    464900         0
3480         0       20      100    300000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3423      150000 No MI       0                      Single Family     1 RICHMOND                VA 23234   614     0 49.42
3424      491500 No MI       0                      Condomimium       1 TARZANA                 CA 91356   627     0 40.52
3425      310000 No MI       0                      Single Family     1 PENSACOLA               FL 32507   580     0 11.66
3426           0 No MI       0                      Single Family     1 CENTREVILLE             VA 20120   613     0 42.83
3427      377000 No MI       0                      Single Family     1 GERMANTOWN              MD 20876   636     0 48.18
3428      203900 No MI       0                      Single Family     1 PHOENIX                 AZ 85033   723     0 36.41
3429      620000 No MI       0                      Two Family        2 HAYWARD                 CA 94544   659     0 46.75
3430      583000 No MI       0                      Single Family     1 BELLMORE                NY 11710   686     0 48.03
3431      307000 No MI       0                      Single Family     1 STOCKTON                CA 95205   691     0 48.75
3432      288000 No MI       0                      Condomimium       1 GERMANTOWN              MD 20874   633     0  48.7
3433      820000 No MI       0                      Single Family     1 DUBLIN                  CA 94568   602     0 43.98
3434           0 No MI       0                      Single Family     1 UNION CITY              CA 94587   730     0  9.17
3435      933000 No MI       0                      Single Family     1 SACRAMENTO              CA 95829   721     0 49.76
3436      545000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   627     0 47.31
3437      173900 No MI       0                      Condomimium       1 MIAMI                   FL 33166   639     0 46.85
3438      319000 No MI       0                      Condomimium       1 MILILANI                HI 96789   681     0 31.51
3439      420000 No MI       0                      Single Family     1 MIAMI                   FL 33175   597     0  49.8
3440      150000 No MI       0                      Single Family     1 OCALA                   FL 34473   666     0 37.44
3441      325000 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20774   595     0 49.63
3442      335000 No MI       0                      Single Family     1 HUGHSON                 CA 95326   736     0 33.13
3443      178000 No MI       0                      Single Family     1 KINSTON                 NC 28504   590     0 42.06
3444      470000 No MI       0                      Two Family        2 EAST MEADOW             NY 11554   654     0 46.89
3445      420000 No MI       0                      Single Family     1 ORANGEVALE              CA 95662   663     0 25.97
3446      439900 No MI       0                      Single Family     1 WINCHESTER              CA 92596   581     0 48.51
3447      430000 No MI       0                      Single Family     1 ORLANDO                 FL 32825   691     0 49.97
3448      253000 No MI       0                      Single Family     1 KING GEORGE             VA 22485   595     0 47.58
3449           0 No MI       0                      Single Family     1 STOCKTON                CA 95205   646     0 36.34
3450      180853 No MI       0                      Single Family     1 ORLANDO                 FL 32818   663     0 42.68
3451      435000 No MI       0                      Single Family     1 SPRINGFIELD GARDENS     NY 11413   727     0 49.54
3452      192000 No MI       0                      Single Family     1 ORLANDO                 FL 32808   639     0 29.41
3453      225000 No MI       0                      Single Family     1 MIAMI                   FL 33056   596     0 48.57
3454      274900 No MI       0                      Condomimium       1 OCEANSIDE               CA 92057   669     0 33.08
3455      490000 No MI       0                      Single Family     1 WINDERMERE              FL 34786   643     0 42.66
3456      327500 No MI       0                      Single Family     1 WEST SACRAMENTO         CA 95691   611     0 42.95
3457      735000 No MI       0                      Two Family        2 RICHMOND HILL           NY 11419   659     0 44.41
3458      430840 No MI       0                      Single Family     1 CHOWCHILLA              CA 93610   682     0 44.77
3459      295000 No MI       0                      Single Family     1 MIAMI                   FL 33157   616     0 45.31
3460      159000 No MI       0                      Single Family     1 MIAMI                   FL 33142   580     0 48.65
3461      198600 No MI       0                      Single Family     1 MELBOURNE               FL 32934   641     0 49.62
3462           0 No MI       0                      Single Family     1 TRACY                   CA 95376   629     0 46.27
3463           0 No MI       0                      Single Family     1 YORK                    PA 17402   636     0 38.96
3464      215000 No MI       0                      Condomimium       1 OWINGS MILLS            MD 21117   742     0 43.84
3465      290000 No MI       0                      Single Family     1 FARMINGTON HILLS        MI 48335   618     0 49.17
3466      148000 No MI       0                      Condomimium       1 TEMPLE HILLS            MD 20748   645     0 49.26
3467      650000 No MI       0                      Two Family        2 LOS ANGELES             CA 90029   642     0 41.94
3468           0 No MI       0                      Single Family     1 VISALIA                 CA 93292   643     0 48.53
3469           0 No MI       0                      Single Family     1 LAUREL                  MD 20723   757     0 38.91
3470      414033 No MI       0                      Single Family     1 CHANDLER                AZ 85249   641     0 41.89
3471      305000 No MI       0                      Single Family     1 FREDERICK               MD 21703   632     0 37.17
3472      373000 No MI       0                      Condomimium       1 MILILANI                HI 96789   751     0 34.34
3473      260000 No MI       0                      Condomimium       1 LAUREL                  MD 20724   667     0 44.72
3474           0 No MI       0                      Single Family     1 SPRINGFIELD             VA 22152   679     0 38.44
3475      245300 No MI       0                      Single Family     1 MADERA                  CA 93638   658     0 47.03
3476      170000 No MI       0                      Condomimium       1 CORAL SPRINGS           FL 33071   630     0 28.19
3477           0 No MI       0                      Single Family     1 ORANGEVALE              CA 95662   606     0 47.46
3478      326000 No MI       0                      Single Family     1 TACOMA                  WA 98406   688     0 38.87
3479      464900 No MI       0                      Single Family     1 ELK GROVE               CA 95624   641     0 49.17
3480      300000 No MI       0                      Single Family     1 BROCKTON                MA  2302   686     0 49.72

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3423   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3424   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3425   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3426   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3427   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3428   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3429   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3430   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3431   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3432   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3433   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3434   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3435   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3436   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3437   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3438   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3439   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3440   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3441   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3442   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3443   Wholesale         XTA   Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3444   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3445   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3446   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3447   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3448   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3449   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3450   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3451   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3452   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3453   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3454   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3455   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3456   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3457   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3458   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3459   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3460   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3461   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3462   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3463   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3464   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3465   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3466   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3467   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3468   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3469   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3470   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3471   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3472   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3473   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3474   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3475   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3476   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3477   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3478   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3479   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3480   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3481   Fixed     Interest In Arrears   142000 141888.47 141,888.47   10.575  10.575       0.5    0   10.075   1306.9
3482   Fixed     Interest In Arrears    18600  18518.37  18,518.37   11.075  11.075       0.5    0   10.575   212.29
3483   Fixed     Interest In Arrears    42000  41985.74  41,985.74   11.225  11.225       0.5    0   10.725   407.14
3484   Fixed     Interest In Arrears   132000 131950.57 131,950.57   10.775  10.775       0.5    0   10.275  1234.68
3485   Fixed     Interest In Arrears    56800  56761.02  56,761.02     11.2    11.2       0.5    0     10.7   549.53
3486   Fixed     Interest In Arrears    40000  39985.88  39,985.88    11.05   11.05       0.5    0    10.55   382.45
3487   Fixed     Interest In Arrears    15000  14971.37  14,971.37     12.5    12.5       0.5    0       12   184.88
3488   Fixed     Interest In Arrears   116600 116571.94 116,571.94   12.775  12.775       0.5    0   12.275  1269.36
3489   Fixed     Interest In Arrears    39000  38988.82  38,988.82    11.99   11.99       0.5    0    11.49   400.86
3490   Fixed     Interest In Arrears    54000  53987.72  53,987.72   13.025  13.025       0.5    0   12.525   598.41
3491   Fixed     Interest In Arrears    63000   62955.1  62,955.10   11.025  11.025       0.5    0   10.525   601.16
3492   Fixed     Interest In Arrears   140000  139960.6 139,960.60   12.075  12.075       0.5    0   11.575  1448.15
3493   Fixed     Interest In Arrears    59980  59964.03  59,964.03   12.325  12.325       0.5    0   11.825   632.01
3494   Fixed     Interest In Arrears    20800  20758.66  20,758.66   12.075  12.075       0.5    0   11.575   250.64
3495   Fixed     Interest In Arrears    44000  43984.98  43,984.98     11.2    11.2       0.5    0     10.7   425.69
3496   Fixed     Interest In Arrears    62900  62841.37  62,841.37    9.775   9.775       0.5    0    9.275   541.57
3497   Fixed     Interest In Arrears   121000 120912.84 120,912.84   10.975  10.975       0.5    0   10.475  1150.03
3498   Fixed     Interest In Arrears    59250  59235.17  59,235.17     12.6    12.6       0.5    0     12.1   636.96
3499   Fixed     Interest In Arrears    77000  76962.72  76,962.72    9.575   9.575       0.5    0    9.075   651.68
3500   Fixed     Interest In Arrears    39280  39267.31  39,267.31    11.45   11.45       0.5    0    10.95   387.49
3501   Fixed     Interest In Arrears    45990  45956.97  45,956.97    10.99   10.99       0.5    0    10.49   437.63
3502   Fixed     Interest In Arrears   191000 190951.93 190,951.93   12.575  12.575       0.5    0   12.075  2049.59
3503   Fixed     Interest In Arrears   110000 109970.72 109,970.72   12.325  12.325       0.5    0   11.825  1159.07
3504   Fixed     Interest In Arrears    38000  37975.31  37,975.31    11.45   11.45       0.5    0    10.95   374.87
3505   Fixed     Interest In Arrears    81000  80978.44  80,978.44   12.325  12.325       0.5    0   11.825    853.5
3506   Fixed     Interest In Arrears   112000 111973.05 111,973.05   12.775  12.775       0.5    0   12.275  1219.28
3507   Fixed     Interest In Arrears    85400  85357.04  85,357.04     12.6    12.6       0.5    0     12.1   918.07
3508   Fixed     Interest In Arrears    88000  87967.05  87,967.05   10.775  10.775       0.5    0   10.275   823.12
3509   Fixed     Interest In Arrears    31000  30992.54  30,992.54   12.775  12.775       0.5    0   12.275   337.48
3510   Fixed     Interest In Arrears    64520  64503.48  64,503.48     12.5    12.5       0.5    0       12    688.6
3511   Fixed     Interest In Arrears   172100 172056.93 172,056.93     12.6    12.6       0.5    0     12.1  1850.12
3512   Fixed     Interest In Arrears    44800   44788.5  44,788.50    12.49   12.49       0.5    0    11.99   477.79
3513   Fixed     Interest In Arrears    43495  43479.45  43,479.45    10.99   10.99       0.5    0    10.49   413.89
3514   Fixed     Interest In Arrears    53800  53772.31  53,772.31     12.5    12.5       0.5    0       12   574.19
3515   Fixed     Interest In Arrears    57000  56987.18  56,987.18   13.075  13.075       0.5    0   12.575   633.88
3516   Fixed     Interest In Arrears    37575  37565.38  37,565.38     12.5    12.5       0.5    0       12   401.03
3517   Fixed     Interest In Arrears    87000  86967.42  86,967.42   10.775  10.775       0.5    0   10.275   813.77
3518   Fixed     Interest In Arrears    23220  23167.85  23,167.85   10.775  10.775       0.5    0   10.275   260.65
3519   Fixed     Interest In Arrears    67500  67443.74  67,443.74     10.3    10.3       0.5    0      9.8   607.38
3520   Fixed     Interest In Arrears    48000  47987.57  47,987.57    12.45   12.45       0.5    0    11.95   510.43
3521   Fixed     Interest In Arrears    36000  35984.15  35,984.15   10.025  10.025       0.5    0    9.525    316.6
3522   Fixed     Interest In Arrears    69000  68967.17  68,967.17    12.85   12.85       0.5    0    12.35    755.2
3523   Fixed     Interest In Arrears    73000  72979.45  72,979.45   12.075  12.075       0.5    0   11.575   755.11
3524   Fixed     Interest In Arrears    15000  14938.35  14,938.35    12.95   12.95       0.5    0    12.45   223.53
3525   Fixed     Interest In Arrears   157000 156941.15 156,941.15    10.77   10.77       0.5    0    10.27  1467.93
3526   Fixed     Interest In Arrears   126000 125971.35 125,971.35   13.025  13.025       0.5    0   12.525  1396.28
3527   Fixed     Interest In Arrears    85800  85770.87  85,770.87   11.225  11.225       0.5    0   10.725   831.72
3528   Fixed     Interest In Arrears    91000  90980.45  90,980.45   13.275  13.275       0.5    0   12.775  1026.24
3529   Fixed     Interest In Arrears    51141  51122.72  51,122.72    10.99   10.99       0.5    0    10.49   486.65
3530   Fixed     Interest In Arrears    22040  21992.54  21,992.54   11.225  11.225       0.5    0   10.725   253.63
3531   Fixed     Interest In Arrears    85506  85441.68  85,441.68   10.775  10.775       0.5    0   10.275   799.79
3532   Fixed     Interest In Arrears    27600  27586.63  27,586.63   12.775  12.775       0.5    0   12.275   300.47
3533   Fixed     Interest In Arrears    88000  87953.18  87,953.18    12.35   12.35       0.5    0    11.85   928.96
3534   Fixed     Interest In Arrears    39400  39372.96  39,372.96     11.2    11.2       0.5    0     10.7   381.19
3535   Fixed     Interest In Arrears    45000  44988.67  44,988.67   12.575  12.575       0.5    0   12.075   482.89
3536   Fixed     Interest In Arrears    26700  26692.89  26,692.89   12.325  12.325       0.5    0   11.825   281.34
3537   Fixed     Interest In Arrears   139000 138957.49 138,957.49     11.7    11.7       0.5    0     11.2  1397.76
3538   Fixed     Interest In Arrears    26985  26977.26  26,977.26    11.99   11.99       0.5    0    11.49   277.37

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3481    1306.9   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3482    212.29   4/25/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
3483    407.14    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3484   1234.68    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3485    549.53   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3486    382.45    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3487    184.88    5/1/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3488   1269.36    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3489    400.86   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3490    598.41    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3491    601.16   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3492   1448.15    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3493    632.01   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3494    250.64    5/8/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
3495    425.69    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3496    541.57   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3497   1150.03   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3498    636.96    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3499    651.68    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3500    387.49    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3501    437.63   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3502   2049.59    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3503   1159.07    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3504    374.87   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3505     853.5   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3506   1219.28   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3507    918.07   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3508    823.12    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3509    337.48    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3510     688.6    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3511   1850.12    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3512    477.79    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3513    413.89    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3514    574.19   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3515    633.88    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3516    401.03    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3517    813.77    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3518    260.65    5/1/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3519    607.38   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3520    510.43    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3521     316.6   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3522     755.2   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3523    755.11    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3524    223.53   5/12/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120        0
3525   1467.93    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3526   1396.28   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3527    831.72    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3528   1026.24   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3529    486.65   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3530    253.63   5/10/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3531    799.79   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3532    300.47   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3533    928.96   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3534    381.19   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3535    482.89    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3536    281.34   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3537   1397.76    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3538    277.37    5/1/2006  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>
3481   Not a Balloon Loan 30 YR FXD    0      0
3482   Not a Balloon Loan 15 YR FXD    0      0
3483   Not a Balloon Loan 30 YR FXD    0      0
3484   Not a Balloon Loan 30 YR FXD    0      0
3485   Not a Balloon Loan 30 YR FXD    0      0
3486   Not a Balloon Loan 30 YR FXD    0      0
3487   Not a Balloon Loan 15 YR FXD    0      0
3488   Not a Balloon Loan 30 YR FXD    0      0
3489   Not a Balloon Loan 30 YR FXD    0      0
3490   Not a Balloon Loan 30 YR FXD    0      0
3491   Not a Balloon Loan 30 YR FXD    0      0
3492   Not a Balloon Loan 30 YR FXD    0      0
3493   Not a Balloon Loan 30 YR FXD    0      0
3494   Not a Balloon Loan 15 YR FXD    0      0
3495   Not a Balloon Loan 30 YR FXD    0      0
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   Not a Balloon Loan 30 YR FXD    0      0
3500   Not a Balloon Loan 30 YR FXD    0      0
3501   Not a Balloon Loan 30 YR FXD    0      0
3502   Not a Balloon Loan 30 YR FXD    0      0
3503   Not a Balloon Loan 30 YR FXD    0      0
3504   Not a Balloon Loan 30 YR FXD    0      0
3505   Not a Balloon Loan 30 YR FXD    0      0
3506   Not a Balloon Loan 30 YR FXD    0      0
3507   Not a Balloon Loan 30 YR FXD    0      0
3508   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3512   Not a Balloon Loan 30 YR FXD    0      0
3513   Not a Balloon Loan 30 YR FXD    0      0
3514   Not a Balloon Loan 30 YR FXD    0      0
3515   Not a Balloon Loan 30 YR FXD    0      0
3516   Not a Balloon Loan 30 YR FXD    0      0
3517   Not a Balloon Loan 30 YR FXD    0      0
3518   Not a Balloon Loan 15 YR FXD    0      0
3519   Not a Balloon Loan 30 YR FXD    0      0
3520   Not a Balloon Loan 30 YR FXD    0      0
3521   Not a Balloon Loan 30 YR FXD    0      0
3522   Not a Balloon Loan 30 YR FXD    0      0
3523   Not a Balloon Loan 30 YR FXD    0      0
3524   Not a Balloon Loan 10 YR FXD    0      0
3525   Not a Balloon Loan 30 YR FXD    0      0
3526   Not a Balloon Loan 30 YR FXD    0      0
3527   Not a Balloon Loan 30 YR FXD    0      0
3528   Not a Balloon Loan 30 YR FXD    0      0
3529   Not a Balloon Loan 30 YR FXD    0      0
3530   Not a Balloon Loan 15 YR FXD    0      0
3531   Not a Balloon Loan 30 YR FXD    0      0
3532   Not a Balloon Loan 30 YR FXD    0      0
3533   Not a Balloon Loan 30 YR FXD    0      0
3534   Not a Balloon Loan 30 YR FXD    0      0
3535   Not a Balloon Loan 30 YR FXD    0      0
3536   Not a Balloon Loan 30 YR FXD    0      0
3537   Not a Balloon Loan 30 YR FXD    0      0
3538   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3481            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3482            0          0       0        0        0        0       0  11.075          0 00/00/0000 00/00/0000
3483            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3484            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3485            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3486            0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
3487            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3488            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3489            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3490            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3491            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3492            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3493            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3494            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3495            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3496            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3497            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
3498            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3499            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
3500            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3501            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3502            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3503            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3504            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3505            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3506            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3507            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3508            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3509            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3510            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3511            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3512            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
3513            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3514            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3515            0          0       0        0        0        0       0  13.075          0 00/00/0000 00/00/0000
3516            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3517            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3518            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3519            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3520            0          0       0        0        0        0       0   12.45          0 00/00/0000 00/00/0000
3521            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3522            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3523            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3524            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3525            0          0       0        0        0        0       0   10.77          0 00/00/0000 00/00/0000
3526            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3527            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3528            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3529            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3530            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3531            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3532            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3533            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3534            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3535            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3536            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3537            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
3538            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3481   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   568000
3482   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   105400
3483   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   168000
3484   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   528000
3485   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   227200
3486   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   160000
3487   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   208445
3488   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   466400
3489   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   156000
3490   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   216000
3491   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   252000
3492   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   560000
3493   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   239920
3494   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    83200
3495   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   176000
3496   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   251600
3497   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   484000
3498   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   316000
3499   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   308000
3500   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   157120
3501   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   183960
3502   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   764000
3503   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   440000
3504   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   152000
3505   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   324000
3506   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   448000
3507   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   341600
3508   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   352000
3509   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   124000
3510   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   365500
3511   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   688400
3512   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   179200
3513   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   173980
3514   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   215200
3515   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   228000
3516   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   200400
3517   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   348000
3518   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    92880
3519   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   360000
3520   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
3521   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   144000
3522   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   276000
3523   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   292000
3524   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   175000
3525   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   628000
3526   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   504000
3527   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   343200
3528   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   364000
3529   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   272756
3530   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    88160
3531   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   342026
3532   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   110400
3533   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   352000
3534   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   157600
3535   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   180000
3536   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   151300
3537   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   556000
3538   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   152915

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3481         0       20      100    710000         0
3482         0       15      100    124000         0
3483         0       20      100    210000         0
3484         0       20      100    660000         0
3485         0       20      100    284000         0
3486         0       20      100    200000         0
3487         0     6.38    95.08    235000         0
3488         0       20      100    583000         0
3489         0       20      100    195000         0
3490         0       20      100    270000         0
3491         0       20      100    315000         0
3492         0       20      100    700000         0
3493         0       20      100    299900         0
3494         0       20      100    104000         0
3495         0       20      100    220000         0
3496         0       20      100    314500         0
3497         0       20      100    605000         0
3498         0       15       95    395000         0
3499         0       20      100    385000         0
3500         0       20      100    196400         0
3501         0       20      100    229950         0
3502         0       20      100    955000         0
3503         0       20      100    550000         0
3504         0       20      100    190000         0
3505         0       20      100    405000         0
3506         0       20      100    560000         0
3507         0       20      100    427000         0
3508         0       20      100    440000         0
3509         0       20      100    155000         0
3510         0       15      100    430000         0
3511         0       20      100    860500         0
3512         0       20      100    224000         0
3513         0       20      100    217475         0
3514         0       20      100    269000         0
3515         0       20      100    285000         0
3516         0       15       95    250500         0
3517         0       20      100    435000         0
3518         0       20      100    116100         0
3519         0       15       95    450000         0
3520         0       20      100    240000         0
3521         0       20      100    180000         0
3522         0       20      100    345000         0
3523         0       20      100    365000         0
3524         0      7.5       95    200000         0
3525         0       20      100    785000         0
3526         0       20      100    630000         0
3527         0       20      100    429000         0
3528         0       20      100    455000         0
3529         0     15.2     96.3    336345         0
3530         0       20      100    110200         0
3531         0       20      100    427533         0
3532         0       20      100    138000         0
3533         0       20      100    440000         0
3534         0       20      100    197000         0
3535         0       20      100    225000         0
3536         0       15      100    178000         0
3537         0       20      100    695000         0
3538         0       15      100    179900         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3481      710000 No MI       0                      Single Family     1 KAHULUI                 HI 96732   705     0 49.77
3482      124000 No MI       0                      Single Family     1 SALT LAKE CITY          UT 84118   615     0  43.7
3483           0 No MI       0                      Single Family     1 CONYERS                 GA 30094   635     0 38.31
3484      660000 No MI       0                      Single Family     1 LEVITTOWN               NY 11756   703     0 49.64
3485      284000 No MI       0                      Single Family     1 MAPLE VALLEY            WA 98038   653     0 47.76
3486      200000 No MI       0                      Single Family     1 WASHINGTON              DC 20032   646     0 43.42
3487      235000 No MI       0                      Single Family     1 SHERIDAN                CA 95681   643     0 38.03
3488      583000 No MI       0                      Single Family     1 RICHMOND HILL           NY 11419   634     0 44.73
3489      195000 No MI       0                      Single Family     1 ORTING                  WA 98360   610     0 47.05
3490      270000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   624     0 46.31
3491      315000 No MI       0                      Single Family     1 BOWIE                   MD 20716   722     0 49.15
3492           0 No MI       0                      Single Family     1 VALLEJO                 CA 94591   609     0  42.9
3493      299900 No MI       0                      Single Family     1 BOYNTON BEACH           FL 33427   603     0 42.71
3494      104000 No MI       0                      Single Family     1 MAGNA                   UT 84044   588     0 48.99
3495      220000 No MI       0                      Single Family     1 WATERBURY               CT  6708   650     0 36.99
3496      314500 No MI       0                      Single Family     1 SACRAMENTO              CA 95828   687     0 31.97
3497      605000 No MI       0                      Single Family     1 SAN JOSE                CA 95122   662     0 44.38
3498      395000 No MI       0                      Single Family     1 HUGHSON                 CA 95326   591     0 49.74
3499      385000 No MI       0                      Single Family     1 ANTIOCH                 CA 94509   689     0 34.05
3500      196400 No MI       0                      Single Family     1 ORLANDO                 FL 32826   652     0 42.76
3501      229950 No MI       0                      Single Family     1 TACOMA                  WA 98465   624     0 45.25
3502           0 No MI       0                      Single Family     1 GLENDALE                CA 91208   600     0 37.76
3503      550000 No MI       0                      Single Family     1 SAN DIEGO               CA 92114   614     0 47.06
3504      190000 No MI       0                      Condomimium       1 UPPER MARLBORO          MD 20774   640     0 47.72
3505      405000 No MI       0                      Single Family     1 SPRINGFIELD             VA 22152   618     0 47.43
3506      560000 No MI       0                      Single Family     1 COLORADO SPRINGS        CO 80906   633     0 46.84
3507      427000 No MI       0                      Single Family     1 STOCKTON                CA 95219   582     0 49.86
3508      440000 No MI       0                      Single Family     1 SAN PABLO               CA 94806   687     0 48.36
3509      155000 No MI       0                      Single Family     1 ATLANTA                 GA 30318   624     0 46.66
3510      430000 No MI       0                      Single Family     1 LATHROP                 CA 95330   583     0 39.85
3511      860500 No MI       0                      Single Family     1 SAN LEANDRO             CA 94578   595     0 45.78
3512      224000 No MI       0                      Single Family     1 SACRAMENTO              CA 95815   584     0 33.39
3513      217475 No MI       0                      Single Family     1 KUNA                    ID 83634   644     0 46.04
3514      269000 No MI       0                      Single Family     1 CERES                   CA 95307   595     0 29.83
3515      285000 No MI       0                      Condomimium       1 HIALEAH                 FL 33015   603     0 49.88
3516           0 No MI       0                      Single Family     1 IDAHO FALLS             ID 83406   590     0 35.01
3517      435000 No MI       0                      Single Family     1 ELVERTA                 CA 95626   775     0 42.39
3518      116100 No MI       0                      Single Family     1 NAMPA                   ID 83687   677     0 46.38
3519      450000 No MI       0                      Single Family     1 WALDORF                 MD 20601   654     0 43.16
3520      240000 No MI       0                      Single Family     1 COLUSA                  CA 95932   587     0 42.94
3521      180000 No MI       0                      Condomimium       1 HIALEAH                 FL 33012   714     0 44.69
3522      345000 No MI       0                      Single Family     1 JESSUP                  MD 20794   598     0  48.3
3523      365000 No MI       0                      Single Family     1 MERCED                  CA 95348   611     0 39.79
3524      200000 No MI       0                      Single Family     1 MIDDLE RIVER            MD 21220   647     0 48.25
3525      785000 No MI       0                      Single Family     1 WINTON                  CA 95388   691     0 31.59
3526      630000 No MI       0                      Single Family     1 LANHAM                  MD 20706   632     0 48.62
3527      429000 No MI       0                      Single Family     1 BROOKLYN                NY 11212   621     0 46.46
3528      455000 No MI       0                      Single Family     1 BELLMORE                NY 11710   636     0 44.22
3529      336345 No MI       0                      Single Family     1 KENT                    WA 98042   707     0 22.42
3530      110200 No MI       0                      Single Family     1 ALBUQUERQUE             NM 87121   666     0 43.59
3531      427533 No MI       0                      Single Family     1 OREGON CITY             OR 97045   686     0 21.18
3532      138000 No MI       0                      Single Family     1 OLATHE                  KS 66061   625     0 47.64
3533      440000 No MI       0                      Condomimium       1 SAN JOSE                CA 95131   599     0 49.41
3534      197000 No MI       0                      Single Family     1 KUNA                    ID 83634   659     0 41.99
3535      225000 No MI       0                      Single Family     1 SPRINGFIELD             OR 97477   624     0 40.28
3536      178000 No MI       0                      Single Family     1 TALLAHASSEE             FL 32303   611     0 26.45
3537      695000 No MI       0                      Single Family     1 SALINAS                 CA 93905   642     0 41.72
3538      179900 No MI       0                      Single Family     1 YELM                    WA 98597   611     0 20.76

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3481   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3482   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3483   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3484   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3485   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3486   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3487   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3488   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3489   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3490   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3491   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3492   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3493   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3494   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3495   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3496   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3497   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3498   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3499   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3500   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3501   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3502   Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3503   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3504   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3505   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3506   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3507   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3508   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3509   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3510   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3511   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3512   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3513   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3514   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3515   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3516   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3517   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3518   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3519   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3520   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3521   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3522   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3523   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3524   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3525   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3526   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3527   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3528   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3529   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3530   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3531   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3532   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3533   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3534   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3535   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3536   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3537   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3538   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3539   Fixed     Interest In Arrears   100000  99977.26  99,977.26   13.025  13.025       0.5    0   12.525  1108.16
3540   Fixed     Interest In Arrears    67600   67577.3  67,577.30   11.275  11.275       0.5    0   10.775   657.86
3541   Fixed     Interest In Arrears    52000  51971.85  51,971.85   12.275  12.275       0.5    0   11.775   545.92
3542   Fixed     Interest In Arrears    32850  32082.28  32,082.28    13.95   13.95       0.5    0    13.45   763.52
3543   Fixed     Interest In Arrears    34700   34681.1  34,681.10    12.25   12.25       0.5    0    11.75   363.63
3544   Fixed     Interest In Arrears    32000  31993.61  31,993.61     13.6    13.6       0.5    0     13.1   369.06
3545   Fixed     Interest In Arrears   159600 159554.08 159,554.08   11.975  11.975       0.5    0   11.475   1638.6
3546   Fixed     Interest In Arrears    22000  21955.96  21,955.96       12      12       0.5    0     11.5   264.04
3547   Fixed     Interest In Arrears    22800  22756.89  22,756.89     12.6    12.6       0.5    0     12.1   282.51
3548   Fixed     Interest In Arrears    41600  41581.69  41,581.69   10.025  10.025       0.5    0    9.525   365.84
3549   Fixed     Interest In Arrears    31400  31392.85  31,392.85   13.025  13.025       0.5    0   12.525   347.97
3550   Fixed     Interest In Arrears   105000 104964.74 104,964.74   11.275  11.275       0.5    0   10.775  1021.82
3551   Fixed     Interest In Arrears    27100  27092.37  27,092.37   12.075  12.075       0.5    0   11.575   280.32
3552   Fixed     Interest In Arrears   104000 103972.32 103,972.32   12.325  12.325       0.5    0   11.825  1095.85
3553   Fixed     Interest In Arrears   158000 157952.48 157,952.48   11.775  11.775       0.5    0   11.275   1597.9
3554   Fixed     Interest In Arrears    76600  76571.31  76,571.31   10.775  10.775       0.5    0   10.275   716.49
3555   Fixed     Interest In Arrears   121000 120967.25 120,967.25    12.25   12.25       0.5    0    11.75  1267.96
3556   Fixed     Interest In Arrears 108420.4 108369.82 108,369.82     9.75    9.75       0.5    0     9.25    931.5
3557   Fixed     Interest In Arrears    96400  96375.87  96,375.87     12.6    12.6       0.5    0     12.1  1036.33
3558   Fixed     Interest In Arrears    25980  25973.85  25,973.85    12.85   12.85       0.5    0    12.35   284.35
3559   Fixed     Interest In Arrears    57590  57575.51  57,575.51   12.575  12.575       0.5    0   12.075   617.99
3560   Fixed     Interest In Arrears    93800  93756.47  93,756.47    9.775   9.775       0.5    0    9.275   807.61
3561   Fixed     Interest In Arrears   115000 114956.93 114,956.93   10.775  10.775       0.5    0   10.275  1075.67
3562   Fixed     Interest In Arrears   153600 153564.67 153,564.67   12.975  12.975       0.5    0   12.475  1696.13
3563   Fixed     Interest In Arrears    55800  55786.03  55,786.03     12.6    12.6       0.5    0     12.1   599.87
3564   Fixed     Interest In Arrears    68000   67967.1  67,967.10   12.775  12.775       0.5    0   12.275   740.28
3565   Fixed     Interest In Arrears    24000   23882.9  23,882.90    9.925   9.925       0.5    0    9.425   256.81
3566   Fixed     Interest In Arrears   134000 133944.41 133,944.41     10.3    10.3       0.5    0      9.8  1205.76
3567   Fixed     Interest In Arrears   104700 104675.23 104,675.23    12.85   12.85       0.5    0    12.35  1145.93
3568   Fixed     Interest In Arrears    59980  59965.81  59,965.81    12.85   12.85       0.5    0    12.35   656.48
3569   Fixed     Interest In Arrears    95600   95566.1  95,566.10   11.025  11.025       0.5    0   10.525   912.23
3570   Fixed     Interest In Arrears    35000  34988.75  34,988.75   11.475  11.475       0.5    0   10.975   345.94
3571   Fixed     Interest In Arrears   141000 140960.32 140,960.32   12.075  12.075       0.5    0   11.575  1458.49
3572   Fixed     Interest In Arrears    42400  42390.36  42,390.36   13.025  13.025       0.5    0   12.525   469.86
3573   Fixed     Interest In Arrears    18250  18216.64  18,216.64    12.95   12.95       0.5    0    12.45   230.31
3574   Fixed     Interest In Arrears    61980  61954.14  61,954.14   10.275  10.275       0.5    0    9.775   556.56
3575   Fixed     Interest In Arrears   117000 116969.99 116,969.99    12.49   12.49       0.5    0    11.99  1247.79
3576   Fixed     Interest In Arrears    33000  32991.22  32,991.22   12.325  12.325       0.5    0   11.825   347.72
3577   Fixed     Interest In Arrears    33000  32991.11  32,991.11   12.275  12.275       0.5    0   11.775   346.45
3578   Fixed     Interest In Arrears   123000 122960.51 122,960.51    11.48   11.48       0.5    0    10.98  1216.19
3579   Fixed     Interest In Arrears   115800 115758.62 115,758.62    10.99   10.99       0.5    0    10.49  1101.92
3580   Fixed     Interest In Arrears    97000  96954.75  96,954.75     9.75    9.75       0.5    0     9.25   833.38
3581   Fixed     Interest In Arrears   116000 115949.22 115,949.22    10.05   10.05       0.5    0     9.55  1022.28
3582   Fixed     Interest In Arrears    98000  97976.29  97,976.29    12.75   12.75       0.5    0    12.25  1064.96
3583   Fixed     Interest In Arrears   105000 104966.07 104,966.07    11.45   11.45       0.5    0    10.95  1035.81
3584   Fixed     Interest In Arrears   135000 134951.76 134,951.76    10.99   10.99       0.5    0    10.49  1284.62
3585   Fixed     Interest In Arrears    61000  60981.34  60,981.34     11.7    11.7       0.5    0     11.2   613.41
3586   Fixed     Interest In Arrears    99000  98954.05  98,954.05    9.775   9.775       0.5    0    9.275   852.39
3587   Fixed     Interest In Arrears    33593  33580.42  33,580.42   10.775  10.775       0.5    0   10.275   314.22
3588   Fixed     Interest In Arrears    97000  96963.67  96,963.67   10.775  10.775       0.5    0   10.275   907.31
3589   Fixed     Interest In Arrears    62000  61987.63  61,987.63     13.6    13.6       0.5    0     13.1   715.04
3590   Fixed     Interest In Arrears    72800  72775.55  72,775.55   11.275  11.275       0.5    0   10.775   708.47
3591   Fixed     Interest In Arrears    69600   69567.7  69,567.70    9.775   9.775       0.5    0    9.275   599.25
3592   Fixed     Interest In Arrears   110000 109973.98 109,973.98    12.85   12.85       0.5    0    12.35  1203.94
3593   Fixed     Interest In Arrears    42400  42385.76  42,385.76   11.275  11.275       0.5    0   10.775   412.62
3594   Fixed     Interest In Arrears    79000  78974.89  78,974.89   11.525  11.525       0.5    0   11.025   783.84
3595   Fixed     Interest In Arrears    85900  85880.46  85,880.46   13.025  13.025       0.5    0   12.525   951.91
3596   Fixed     Interest In Arrears    42000  41981.38  41,981.38     9.99    9.99       0.5    0     9.49   368.27

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3539   1108.16   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3540    657.86    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3541    545.92   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3542    763.52   4/24/2006  6/1/2006  5/1/2011 8/1/2006    3       60        57       60        0
3543    363.63   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3544    369.06    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3545    1638.6    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3546    264.04    5/4/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3547    282.51   5/18/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
3548    365.84    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3549    347.97   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3550   1021.82    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3551    280.32   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3552   1095.85    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3553    1597.9    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3554    716.49    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3555   1267.96    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3556     931.5   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3557   1036.33    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3558    284.35   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3559    617.99    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3560    807.61    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3561   1075.67    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3562   1696.13   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3563    599.87    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3564    740.28   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3565    256.81   4/27/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       24
3566   1205.76    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3567   1145.93    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3568    656.48   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3569    912.23    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3570    345.94   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3571   1458.49    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3572    469.86   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3573    230.31   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3574    556.56   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3575   1247.79    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3576    347.72   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3577    346.45    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3578   1216.19    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3579   1101.92   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3580    833.38    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3581   1022.28   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3582   1064.96    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3583   1035.81    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3584   1284.62    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3585    613.41   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3586    852.39    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3587    314.22   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3588    907.31    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3589    715.04   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3590    708.47   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3591    599.25   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3592   1203.94    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3593    412.62   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3594    783.84   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3595    951.91   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3596    368.27    5/9/2006  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>
3539   Not a Balloon Loan 30 YR FXD    0      0
3540   Not a Balloon Loan 30 YR FXD    0      0
3541   Not a Balloon Loan 30 YR FXD    0      0
3542   Not a Balloon Loan 10 YR FXD    0      0
3543   Not a Balloon Loan 30 YR FXD    0      0
3544   Not a Balloon Loan 30 YR FXD    0      0
3545   Not a Balloon Loan 30 YR FXD    0      0
3546   Not a Balloon Loan 15 YR FXD    0      0
3547   Not a Balloon Loan 15 YR FXD    0      0
3548   Not a Balloon Loan 30 YR FXD    0      0
3549   Not a Balloon Loan 30 YR FXD    0      0
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   Not a Balloon Loan 30 YR FXD    0      0
3554   Not a Balloon Loan 30 YR FXD    0      0
3555   Not a Balloon Loan 30 YR FXD    0      0
3556   Not a Balloon Loan 30 YR FXD    0      0
3557   Not a Balloon Loan 30 YR FXD    0      0
3558   Not a Balloon Loan 30 YR FXD    0      0
3559   Not a Balloon Loan 30 YR FXD    0      0
3560   Not a Balloon Loan 30 YR FXD    0      0
3561   Not a Balloon Loan 30 YR FXD    0      0
3562   Not a Balloon Loan 30 YR FXD    0      0
3563   Not a Balloon Loan 30 YR FXD    0      0
3564   Not a Balloon Loan 30 YR FXD    0      0
3565   Not a Balloon Loan 15 YR FXD    0      0
3566   Not a Balloon Loan 30 YR FXD    0      0
3567   Not a Balloon Loan 30 YR FXD    0      0
3568   Not a Balloon Loan 30 YR FXD    0      0
3569   Not a Balloon Loan 30 YR FXD    0      0
3570   Not a Balloon Loan 30 YR FXD    0      0
3571   Not a Balloon Loan 30 YR FXD    0      0
3572   Not a Balloon Loan 30 YR FXD    0      0
3573   Not a Balloon Loan 15 YR FXD    0      0
3574   Not a Balloon Loan 30 YR FXD    0      0
3575   Not a Balloon Loan 30 YR FXD    0      0
3576   Not a Balloon Loan 30 YR FXD    0      0
3577   Not a Balloon Loan 30 YR FXD    0      0
3578   Not a Balloon Loan 30 YR FXD    0      0
3579   Not a Balloon Loan 30 YR FXD    0      0
3580   Not a Balloon Loan 30 YR FXD    0      0
3581   Not a Balloon Loan 30 YR FXD    0      0
3582   Not a Balloon Loan 30 YR FXD    0      0
3583   Not a Balloon Loan 30 YR FXD    0      0
3584   Not a Balloon Loan 30 YR FXD    0      0
3585   Not a Balloon Loan 30 YR FXD    0      0
3586   Not a Balloon Loan 30 YR FXD    0      0
3587   Not a Balloon Loan 30 YR FXD    0      0
3588   Not a Balloon Loan 30 YR FXD    0      0
3589   Not a Balloon Loan 30 YR FXD    0      0
3590   Not a Balloon Loan 30 YR FXD    0      0
3591   Not a Balloon Loan 30 YR FXD    0      0
3592   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3596   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3539            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3540            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3541            0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
3542            0          0       0        0        0        0       0   13.95          0 00/00/0000 00/00/0000
3543            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3544            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
3545            0          0       0        0        0        0       0  11.975          0 00/00/0000 00/00/0000
3546            0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
3547            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3548            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3549            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3550            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3551            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3552            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3553            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3554            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3555            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3556            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
3557            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3558            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3559            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3560            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3561            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3562            0          0       0        0        0        0       0  12.975          0 00/00/0000 00/00/0000
3563            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3564            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3565            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3566            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3567            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3568            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3569            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3570            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3571            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3572            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3573            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3574            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3575            0          0       0        0        0        0       0   12.49          0 00/00/0000 00/00/0000
3576            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3577            0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
3578            0          0       0        0        0        0       0   11.48          0 00/00/0000 00/00/0000
3579            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3580            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
3581            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
3582            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3583            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3584            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3585            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
3586            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3587            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3588            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3589            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
3590            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3591            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3592            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3593            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3594            0          0       0        0        0        0       0  11.525          0 00/00/0000 00/00/0000
3595            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3596            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3539   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   400000
3540   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   270400
3541   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   208000
3542   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   558450
3543   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   138800
3544   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   128000
3545   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   638400
3546   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2    88000
3547   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    91200
3548   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   166400
3549   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   125600
3550   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   420000
3551   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   108400
3552   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   416000
3553   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   632000
3554   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   306400
3555   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   484000
3556   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2 433681.6
3557   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   385600
3558   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   103920
3559   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   230360
3560   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   375200
3561   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   460000
3562   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   614400
3563   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   223200
3564   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   272000
3565   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    96000
3566   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   536000
3567   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   593300
3568   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   239920
3569   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   382400
3570   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   140000
3571   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   564000
3572   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   169600
3573   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   328500
3574   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   247920
3575   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   468000
3576   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   369000
3577   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   132000
3578   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   492000
3579   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   463200
3580   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   388000
3581   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   464000
3582   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   392000
3583   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   420000
3584   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   540000
3585   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   244000
3586   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   396000
3587   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   136000
3588   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   388000
3589   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   308000
3590   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   291200
3591   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   278400
3592   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   440000
3593   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   169600
3594   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   316000
3595   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   343600
3596   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   168000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3539         0       20      100    500000         0
3540         0       20      100    338000         0
3541         0       20      100    260000         0
3542         0        5       90    657000         0
3543         0       20      100    173500         0
3544         0       20      100    160000         0
3545         0       20      100    798000         0
3546         0       20      100    110000         0
3547         0       20      100    114000         0
3548         0       20      100    208000         0
3549         0       20      100    157000         0
3550         0       20      100    525000         0
3551         0       20      100    135500         0
3552         0       20      100    520000         0
3553         0       20      100    790000         0
3554         0       20      100    383000         0
3555         0       20      100    605000         0
3556         0       20      100    542102         0
3557         0       20      100    482000         0
3558         0       20      100    129900         0
3559         0       20      100    287950         0
3560         0       20      100    469000         0
3561         0       20      100    575000         0
3562         0       20      100    768000         0
3563         0       20      100    279000         0
3564         0       20      100    340000         0
3565         0       20      100    120000         0
3566         0       20      100    670000         0
3567         0       15      100    698000         0
3568         0       20      100    299900         0
3569         0       20      100    478000         0
3570         0       20      100    175000         0
3571         0       20      100    705000         0
3572         0       20      100    212000         0
3573         0        5       95    365000         0
3574         0       20      100    309900         0
3575         0       20      100    585000         0
3576         0     8.05    98.05    410000         0
3577         0       20      100    165000         0
3578         0       20      100    615000         0
3579         0       20      100    579000         0
3580         0       20      100    485000         0
3581         0       20      100    580000         0
3582         0       20      100    490000         0
3583         0       20      100    525000         0
3584         0       20      100    675000         0
3585         0       20      100    305000         0
3586         0       20      100    495000         0
3587         0    19.76    99.76    170000         0
3588         0       20      100    485000         0
3589         0     16.1     96.1    385000         0
3590         0       20      100    364000         0
3591         0       20      100    348000         0
3592         0       20      100    550000         0
3593         0       20      100    212000         0
3594         0       20      100    395000         0
3595         0       20      100    429500         0
3596         0       20      100    210000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3539      500000 No MI       0                      Two Family        2 NEWARK                  NJ  7107   621     0 45.66
3540      338000 No MI       0                      Single Family     1 STOCKTON                CA 95203   660     0 47.53
3541      260000 No MI       0                      Single Family     1 NOTTINGHAM              MD 21236   607     0 28.18
3542           0 No MI       0                      Single Family     1 SANTA ROSA              CA 95407   687     0 30.64
3543      173500 No MI       0                      Single Family     1 TACOMA                  WA 98418   592     0 49.56
3544      160000 No MI       0                      Single Family     1 GLENDALE                AZ 85301   593     0 46.99
3545      798000 No MI       0                      Single Family     1 BRENTWOOD               CA 94513   661     0 45.08
3546           0 No MI       0                      Single Family     1 CHAROLOTTE              NC 28227   631     0 21.91
3547      114000 No MI       0                      Single Family     1 MEMPHIS                 TN 38141   594     0 49.54
3548      208000 No MI       0                      Single Family     1 PORTLAND                OR 97230   684     0  43.4
3549      157000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33936   622     0  42.5
3550      525000 No MI       0                      Two Family        2 OZONE PARK              NY 11416   684     0 47.76
3551      135500 No MI       0                      Single Family     1 LITHONIA                GA 30058   602     0 32.13
3552      520000 No MI       0                      Two Family        2 JERSEY CITH             NJ  7305   608     0  41.4
3553      790000 No MI       0                      Single Family     1 LOSA ANGELES            CA 90043   760     0 48.43
3554      383000 No MI       0                      Single Family     1 KENT                    WA 98030   681     0 44.37
3555      605000 No MI       0                      Single Family     1 BRENTWOOD               CA 94513   613     0 38.87
3556      542102 No MI       0                      Single Family     1 INDIO                   CA 92203   699     0 43.16
3557      482000 No MI       0                      Single Family     1 AUBURN                  WA 98092   592     0 45.62
3558      129900 No MI       0                      Single Family     1 PORTSMOUTH              VA 23707   589     0 49.42
3559      287950 No MI       0                      Single Family     1 BEND                    OR 97701   616     0 18.04
3560      469000 No MI       0                      Single Family     1 VALLEJO                 CA 94590   704     0  45.2
3561      575000 No MI       0                      Two Family        2 BROOKLYN                NY 11233   695     0 48.37
3562      768000 No MI       0                      Single Family     1 ALEXANDRIA              VA 22304   607     0 48.14
3563      279000 No MI       0                      Single Family     1 WORCESTER               VT  5682   585     0 49.96
3564      345000 No MI       0                      Single Family     1 SUNRISE                 FL 33351   621     0  41.6
3565      120000 No MI       0                      Condomimium       1 HALLANDALE              FL 33009   663     0 22.08
3566      670000 No MI       0                      Single Family     1 SAN LORENZO             CA 94580   655     0 49.33
3567      698000 No MI       0                      Single Family     1 SANTA CLARA             CA 95051   586     0  46.9
3568      299900 No MI       0                      Condomimium       1 GERMANTOWN              MD 20876   597     0 38.84
3569      478000 No MI       0                      Single Family     1 MIAMI                   FL 33178   740     0 42.46
3570      175000 No MI       0                      Single Family     1 PAWLING                 NY 12564   676     0 42.26
3571      705000 No MI       0                      Single Family     1 KAHULUI                 HI 96732   610     0 44.71
3572      212000 No MI       0                      Single Family     1 SCHAUMBURG              IL 60194   627     0 38.69
3573      365000 No MI       0                      Single Family     1 MIRAMAR                 FL 33027   585     0 49.04
3574      309900 No MI       0                      Single Family     1 YUBA CITY               CA 95993   685     0 39.68
3575           0 No MI       0                      Single Family     1 ELK GROVE               CA 95624   636     0 36.43
3576      410000 No MI       0                      Single Family     1 BURKE                   VA 22015   610     0 49.96
3577      165000 No MI       0                      Single Family     1 EUREKA                  CA 95503   632     0 35.12
3578      615000 No MI       0                      Single Family     1 HAYWARD                 CA 94545   666     0 49.18
3579      579000 No MI       0                      Single Family     1 WAIKOLOA                HI 96738   693     0 35.71
3580      485000 No MI       0                      Single Family     1 HAYWARD                 CA 94541   727     0 46.39
3581           0 No MI       0                      Single Family     1 SAN PABLO               CA 94806   645     0 44.96
3582           0 No MI       0                      Single Family     1 MODESTO                 CA 95358   627     0 46.28
3583      525000 No MI       0                      Single Family     1 SUITLAND                MD 20746   644     0 49.83
3584      675000 No MI       0                      Single Family     1 SANTA CLARA             CA 95050   641     0 45.66
3585      305000 No MI       0                      Single Family     1 HIALEAH GARDENS         FL 33018   655     0 39.23
3586           0 No MI       0                      Single Family     1 VALLEJO                 CA 94590   668     0 44.56
3587      170000 No MI       0                      Single Family     1 LAWRENCEVILLE           GA 30045   717     0  44.3
3588      485000 No MI       0                      Single Family     1 OAKLAND                 CA 94605   745     0 41.93
3589           0 No MI       0                      Single Family     1 GAINESVILLE             VA 20155   582     0 49.48
3590      364000 No MI       0                      Single Family     1 AVONDALE                AZ 85323   688     0 50.23
3591           0 No MI       0                      Condomimium       1 WAIPAHU                 HI 96797   691     0  49.1
3592      550000 No MI       0                      Single Family     1 TRACY                   CA 95376   593     0 24.88
3593      212000 No MI       0                      Single Family     1 TWENTYNINE PALMS        CA 92277   702     0    41
3594      395000 No MI       0                      Single Family     1 GUSTINE                 CA 95322   688     0  43.5
3595      430000 No MI       0                      Single Family     1 CLINTON                 MD 20735   622     0 49.77
3596      210000 No MI       0                      Single Family     1 PACIFIC                 WA 98047   647     0 46.48

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3539   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3540   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3541   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3542   Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3543   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3544   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3545   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3546   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3547   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3548   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3549   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3550   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3551   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3552   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3553   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3554   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3555   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3556   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3557   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3558   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3559   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3560   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3561   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3562   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3563   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3564   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3565   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3566   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3567   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3568   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3569   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3570   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3571   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3572   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3573   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3574   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3575   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3576   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3577   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3578   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3579   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3580   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3581   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3582   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3583   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3584   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3585   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3586   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3587   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3588   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3589   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3590   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3591   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3592   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3593   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3594   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3595   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3596   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3597   Fixed     Interest In Arrears   114000 113973.33 113,973.33     12.9    12.9       0.5    0     12.4  1252.17
3598   Fixed     Interest In Arrears    56600  56584.93  56,584.93   12.325  12.325       0.5    0   11.825    596.4
3599   Fixed     Interest In Arrears    37200  37189.33  37,189.33    11.99   11.99       0.5    0    11.49   382.36
3600   Fixed     Interest In Arrears    65800  65782.19  65,782.19    12.25   12.25       0.5    0    11.75   689.52
3601   Fixed     Interest In Arrears    28680  28670.26  28,670.26   11.225  11.225       0.5    0   10.725   278.02
3602   Fixed     Interest In Arrears    99000  98966.39  98,966.39   11.225  11.225       0.5    0   10.725   959.67
3603   Fixed     Interest In Arrears    27000  26992.81  26,992.81   12.325  12.325       0.5    0   11.825    284.5
3604   Fixed     Interest In Arrears   160000 159933.61 159,933.61     10.3    10.3       0.5    0      9.8  1439.72
3605   Fixed     Interest In Arrears    76000  75982.01  75,982.01    12.85   12.85       0.5    0    12.35   831.82
3606   Fixed     Interest In Arrears    68690  68666.55  68,666.55     11.2    11.2       0.5    0     10.7   664.56
3607   Fixed     Interest In Arrears    76000  75982.01  75,982.01    12.85   12.85       0.5    0    12.35   831.82
3608   Fixed     Interest In Arrears    58000  57986.27  57,986.27    12.85   12.85       0.5    0    12.35   634.81
3609   Fixed     Interest In Arrears    56000  55980.25  55,980.25    11.05   11.05       0.5    0    10.55   535.42
3610   Fixed     Interest In Arrears   107800 107752.56 107,752.56   10.025  10.025       0.5    0    9.525   948.02
3611   Fixed     Interest In Arrears   100800 100755.64 100,755.64   10.025  10.025       0.5    0    9.525   886.46
3612   Fixed     Interest In Arrears    81000  80981.05  80,981.05     12.9    12.9       0.5    0     12.4    889.7
3613   Fixed     Interest In Arrears    94800  94769.54  94,769.54   11.475  11.475       0.5    0   10.975   936.99
3614   Fixed     Interest In Arrears   140000 139955.01 139,955.01   11.475  11.475       0.5    0   10.975  1383.74
3615   Fixed     Interest In Arrears    31000  30991.61  30,991.61    12.25   12.25       0.5    0    11.75   324.85
3616   Fixed     Interest In Arrears    61376  61357.74  61,357.74   11.825  11.825       0.5    0   11.325   623.07
3617   Fixed     Interest In Arrears    95800  95767.83  95,767.83   11.275  11.275       0.5    0   10.775   932.29
3618   Fixed     Interest In Arrears    70000  69983.16  69,983.16   12.775  12.775       0.5    0   12.275   762.05
3619   Fixed     Interest In Arrears    52000  51981.41  51,981.41    10.99   10.99       0.5    0    10.49   494.82
3620   Fixed     Interest In Arrears    45000  44989.36  44,989.36    12.85   12.85       0.5    0    12.35   492.52
3621   Fixed     Interest In Arrears    82000  81971.54  81,971.54   11.125  11.125       0.5    0   10.625   788.67
3622   Fixed     Interest In Arrears    53980  53967.23  53,967.23    12.85   12.85       0.5    0    12.35   590.81
3623   Fixed     Interest In Arrears    83000  82981.13  82,981.13   13.025  13.025       0.5    0   12.525   919.77
3624   Fixed     Interest In Arrears    31980  31971.48  31,971.48   12.325  12.325       0.5    0   11.825   336.98
3625   Fixed     Interest In Arrears    98000  97973.91  97,973.91   12.325  12.325       0.5    0   11.825  1032.63
3626   Fixed     Interest In Arrears   212000 211901.61 211,901.61    9.775   9.775       0.5    0    9.275  1825.31
3627   Fixed     Interest In Arrears   173860 173826.67 173,826.67   13.775  13.775       0.5    0   13.275   2029.1
3628   Fixed     Interest In Arrears    29250  29243.95  29,243.95    13.45   13.45       0.5    0    12.95   333.89
3629   Fixed     Interest In Arrears    20250   20244.6  20,244.60   12.325  12.325       0.5    0   11.825   213.38
3630   Fixed     Interest In Arrears    36980  36968.75  36,968.75   11.725  11.725       0.5    0   11.225   372.58
3631   Fixed     Interest In Arrears    83000  82978.03  82,978.03    12.35   12.35       0.5    0    11.85   876.18
3632   Fixed     Interest In Arrears    80560  80542.69  80,542.69   13.275  13.275       0.5    0   12.775   908.51
3633   Fixed     Interest In Arrears    40400  40388.75  40,388.75   12.125  12.125       0.5    0   11.625   419.46
3634   Fixed     Interest In Arrears    96000  95955.44  95,955.44    9.775   9.775       0.5    0    9.275   826.56
3635   Fixed     Interest In Arrears    27750  27741.08  27,741.08   11.475  11.475       0.5    0   10.975   274.28
3636   Fixed     Interest In Arrears    49680  49668.05  49,668.05   12.775  12.775       0.5    0   12.275   540.84
3637   Fixed     Interest In Arrears    63600  63583.07  63,583.07   12.325  12.325       0.5    0   11.825   670.16
3638   Fixed     Interest In Arrears   106000 105962.41 105,962.41   11.025  11.025       0.5    0   10.525  1011.47
3639   Fixed     Interest In Arrears   170500  170438.2 170,438.20   10.925  10.925       0.5    0   10.425  1614.06
3640   Fixed     Interest In Arrears   150000 149937.43 149,937.43   10.275  10.275       0.5    0    9.775  1346.95
3641   Fixed     Interest In Arrears    80000  79962.87  79,962.87    9.775   9.775       0.5    0    9.275    688.8
3642   Fixed     Interest In Arrears    53000  52987.46  52,987.46    12.85   12.85       0.5    0    12.35   580.08
3643   Fixed     Interest In Arrears    76000  75980.98  75,980.98     12.6    12.6       0.5    0     12.1   817.02
3644   Fixed     Interest In Arrears    35750  35718.23  35,718.23    12.95   12.95       0.5    0    12.45   417.57
3645   Fixed     Interest In Arrears    37500  37490.02  37,490.02   12.325  12.325       0.5    0   11.825   395.14
3646   Fixed     Interest In Arrears    83600  83563.21  83,563.21   10.025  10.025       0.5    0    9.525    735.2
3647   Fixed     Interest In Arrears    23000  22992.57  22,992.57    11.45   11.45       0.5    0    10.95   226.89
3648   Fixed     Interest In Arrears    60400  60380.48  60,380.48    11.45   11.45       0.5    0    10.95   595.84
3649   Fixed     Interest In Arrears    92500  92468.59  92,468.59   11.225  11.225       0.5    0   10.725   896.67
3650   Fixed     Interest In Arrears    17000     16967  16,967.00   12.325  12.325       0.5    0   11.825    207.6
3651   Fixed     Interest In Arrears    47980  47967.92  47,967.92   12.575  12.575       0.5    0   12.075   514.87
3652   Fixed     Interest In Arrears    45600  45504.07  45,504.07   11.475  11.475       0.5    0   10.975   531.98
3653   Fixed     Interest In Arrears    62300  62283.14  62,283.14    12.25   12.25       0.5    0    11.75   652.84
3654   Fixed     Interest In Arrears    27750  27737.79  27,737.79   10.025  10.025       0.5    0    9.525   244.04

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3597   1252.17   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3598     596.4   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3599    382.36    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3600    689.52   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3601    278.02   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3602    959.67   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3603     284.5   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3604   1439.72    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3605    831.82   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3606    664.56   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3607    831.82   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3608    634.81   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3609    535.42   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3610    948.02   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3611    886.46    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3612     889.7   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3613    936.99    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3614   1383.74    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3615    324.85   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3616    623.07   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3617    932.29    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3618    762.05   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3619    494.82   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3620    492.52   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3621    788.67   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3622    590.81   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3623    919.77   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3624    336.98   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3625   1032.63   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3626   1825.31   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3627    2029.1   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3628    333.89   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3629    213.38   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3630    372.58   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3631    876.18    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3632    908.51    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3633    419.46   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3634    826.56   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3635    274.28   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3636    540.84   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3637    670.16   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3638   1011.47   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3639   1614.06   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3640   1346.95   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3641     688.8    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3642    580.08   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3643    817.02   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3644    417.57   5/24/2006  7/1/2006  6/1/2026 8/1/2006    2      240       238      240       24
3645    395.14   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3646     735.2    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3647    226.89   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3648    595.84    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3649    896.67   5/13/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3650     207.6   5/26/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3651    514.87   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3652    531.98   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3653    652.84   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3654    244.04   5/18/2006  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>
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 30 YR FXD    0      0
3601   Not a Balloon Loan 30 YR FXD    0      0
3602   Not a Balloon Loan 30 YR FXD    0      0
3603   Not a Balloon Loan 30 YR FXD    0      0
3604   Not a Balloon Loan 30 YR FXD    0      0
3605   Not a Balloon Loan 30 YR FXD    0      0
3606   Not a Balloon Loan 30 YR FXD    0      0
3607   Not a Balloon Loan 30 YR FXD    0      0
3608   Not a Balloon Loan 30 YR FXD    0      0
3609   Not a Balloon Loan 30 YR FXD    0      0
3610   Not a Balloon Loan 30 YR FXD    0      0
3611   Not a Balloon Loan 30 YR FXD    0      0
3612   Not a Balloon Loan 30 YR FXD    0      0
3613   Not a Balloon Loan 30 YR FXD    0      0
3614   Not a Balloon Loan 30 YR FXD    0      0
3615   Not a Balloon Loan 30 YR FXD    0      0
3616   Not a Balloon Loan 30 YR FXD    0      0
3617   Not a Balloon Loan 30 YR FXD    0      0
3618   Not a Balloon Loan 30 YR FXD    0      0
3619   Not a Balloon Loan 30 YR FXD    0      0
3620   Not a Balloon Loan 30 YR FXD    0      0
3621   Not a Balloon Loan 30 YR FXD    0      0
3622   Not a Balloon Loan 30 YR FXD    0      0
3623   Not a Balloon Loan 30 YR FXD    0      0
3624   Not a Balloon Loan 30 YR FXD    0      0
3625   Not a Balloon Loan 30 YR FXD    0      0
3626   Not a Balloon Loan 30 YR FXD    0      0
3627   Not a Balloon Loan 30 YR FXD    0      0
3628   Not a Balloon Loan 30 YR FXD    0      0
3629   Not a Balloon Loan 30 YR FXD    0      0
3630   Not a Balloon Loan 30 YR FXD    0      0
3631   Not a Balloon Loan 30 YR FXD    0      0
3632   Not a Balloon Loan 30 YR FXD    0      0
3633   Not a Balloon Loan 30 YR FXD    0      0
3634   Not a Balloon Loan 30 YR FXD    0      0
3635   Not a Balloon Loan 30 YR FXD    0      0
3636   Not a Balloon Loan 30 YR FXD    0      0
3637   Not a Balloon Loan 30 YR FXD    0      0
3638   Not a Balloon Loan 30 YR FXD    0      0
3639   Not a Balloon Loan 30 YR FXD    0      0
3640   Not a Balloon Loan 30 YR FXD    0      0
3641   Not a Balloon Loan 30 YR FXD    0      0
3642   Not a Balloon Loan 30 YR FXD    0      0
3643   Not a Balloon Loan 30 YR FXD    0      0
3644   Not a Balloon Loan 20 YR FXD    0      0
3645   Not a Balloon Loan 30 YR FXD    0      0
3646   Not a Balloon Loan 30 YR FXD    0      0
3647   Not a Balloon Loan 30 YR FXD    0      0
3648   Not a Balloon Loan 30 YR FXD    0      0
3649   Not a Balloon Loan 30 YR FXD    0      0
3650   Not a Balloon Loan 15 YR FXD    0      0
3651   Not a Balloon Loan 30 YR FXD    0      0
3652   Not a Balloon Loan 15 YR FXD    0      0
3653   Not a Balloon Loan 30 YR FXD    0      0
3654   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3597            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
3598            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3599            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3600            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3601            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3602            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3603            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3604            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3605            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3606            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3607            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3608            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3609            0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
3610            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3611            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3612            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
3613            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3614            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3615            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3616            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
3617            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3618            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3619            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3620            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3621            0          0       0        0        0        0       0  11.125          0 00/00/0000 00/00/0000
3622            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3623            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3624            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3625            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3626            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3627            0          0       0        0        0        0       0  13.775          0 00/00/0000 00/00/0000
3628            0          0       0        0        0        0       0   13.45          0 00/00/0000 00/00/0000
3629            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3630            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3631            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3632            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3633            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3634            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3635            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3636            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3637            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3638            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3639            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3640            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3641            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3642            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3643            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3644            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3645            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3646            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3647            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3648            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3649            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3650            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3651            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3652            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3653            0          0       0        0        0        0       0   12.25          0 00/00/0000 00/00/0000
3654            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3597   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   456000
3598   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   226400
3599   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   148800
3600   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   263200
3601   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   114720
3602   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   396000
3603   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   153000
3604   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   640000
3605   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   304000
3606   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   274760
3607   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   684000
3608   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232000
3609   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   224000
3610   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   431200
3611   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   403200
3612   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   324000
3613   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   379200
3614   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   559999
3615   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   124000
3616   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   245504
3617   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   383200
3618   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   280000
3619   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   208000
3620   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   180000
3621   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   328000
3622   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   215920
3623   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   332000
3624   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   127920
3625   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   392000
3626   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   848000
3627   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   695437
3628   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   526500
3629   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   364500
3630   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   147920
3631   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   332000
3632   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   322240
3633   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   161600
3634   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   384000
3635   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   148000
3636   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   198720
3637   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   254400
3638   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   424000
3639   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   682000
3640   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   600000
3641   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   320000
3642   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   212000
3643   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   304000
3644   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   643500
3645   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   212500
3646   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   334400
3647   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    92000
3648   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   241600
3649   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   370000
3650   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   153000
3651   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   191920
3652   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   182400
3653   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   249200
3654   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   157250

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3597         0       20      100    570000         0
3598         0       20      100    283000         0
3599         0       20      100    186000         0
3600         0       20      100    329000         0
3601         0       20      100    143400         0
3602         0       20      100    495000         0
3603         0       15      100    180000         0
3604         0       20      100    800000         0
3605         0       20      100    380000         0
3606         0       20      100    343450         0
3607         0       10      100    760000         0
3608         0       20      100    290000         0
3609         0       20      100    280000         0
3610         0       20      100    539000         0
3611         0       20      100    504000         0
3612         0       20      100    405000         0
3613         0       20      100    474000         0
3614         0       20      100    699999         0
3615         0       20      100    155000         0
3616         0       20      100    306880         0
3617         0       20      100    479000         0
3618         0       20      100    350000         0
3619         0       20      100    260000         0
3620         0       20      100    225000         0
3621         0       20      100    410000         0
3622         0       20      100    269900         0
3623         0       20      100    415000         0
3624         0       20      100    159900         0
3625         0       20      100    490000         0
3626         0       20      100   1060000         0
3627         0       20      100    869297         0
3628         0        5       95    585000         0
3629         0        5       95    405000         0
3630         0       20      100    184900         0
3631         0       20      100    415000         0
3632         0       20      100    402800         0
3633         0       20      100    202000         0
3634         0       20      100    480000         0
3635         0       15       95    185000         0
3636         0       20      100    248400         0
3637         0       20      100    318000         0
3638         0       20      100    530000         0
3639         0       20      100    852500         0
3640         0       20      100    750000         0
3641         0       20      100    400000         0
3642         0       20      100    265000         0
3643         0       20      100    380000         0
3644         0        5       95    715000         0
3645         0       15      100    250000         0
3646         0       20      100    418000         0
3647         0       20      100    115000         0
3648         0       20      100    302000         0
3649         0       20      100    462500         0
3650         0       10      100    170000         0
3651         0       20      100    239900         0
3652         0       20      100    228000         0
3653         0       20      100    311500         0
3654         0       15      100    185000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3597      570000 No MI       0                      Single Family     1 HAYWARD                 CA 94544   600     0 49.98
3598      283000 No MI       0                      Condomimium       1 ALEXANDRIA              VA 22309   609     0 45.41
3599           0 No MI       0                      Single Family     1 SUN CITY                AZ 85351   590     0 36.49
3600      329000 No MI       0                      Single Family     1 MARYSVILLE              WA 98271   583     0 40.73
3601      143400 No MI       0                      Condomimium       1 KISSIMMEE               FL 34741   672     0  46.7
3602      495000 No MI       0                      Single Family     1 SOLEDAD                 CA 93960   668     0 40.93
3603      180000 No MI       0                      Single Family     1 MIAMI                   FL 33055   602     0 46.92
3604      800000 No MI       0                      Single Family     1 SAN FRANCISCO           CA 95122   644     0 46.52
3605           0 No MI       0                      Single Family     1 GAITHERBURG             MD 20879   582     0 35.69
3606      343450 No MI       0                      Single Family     1 FIFE                    WA 98424   647     0 40.48
3607      760000 No MI       0                      Single Family     1 PEARL CITY              HI 96782   585     0 32.79
3608      290000 No MI       0                      Single Family     1 GAITHERSBURG            MD 20886   594     0 51.43
3609      280000 No MI       0                      Condomimium       1 ANNANDALE               VA 22003   645     0  33.2
3610      539000 No MI       0                      Single Family     1 PLEASANT HILL           CA 94523   692     0 35.64
3611      504000 No MI       0                      Single Family     1 FREMONT                 CA 94555   716     0 44.89
3612      405000 No MI       0                      Single Family     1 EL DORADO HILLS         CA 95762   633     0  48.6
3613      474000 No MI       0                      Single Family     1 PITTSBURG               CA 94565   627     0 43.56
3614      699999 No MI       0                      Single Family     1 BELTSVILLE              MD 20705   630     0 48.62
3615      155000 No MI       0                      Single Family     1 PORTERVILLE             CA 93257   639     0 49.93
3616      306880 No MI       0                      Single Family     1 JACKSONVILLE            FL 32226   660     0 48.43
3617      479000 No MI       0                      Single Family     1 STATEN ISLAND           NY 10314   718     0 33.37
3618      350000 No MI       0                      Single Family     1 LOXAHATCHEE             FL 33470   621     0 32.02
3619           0 No MI       0                      Single Family     1 BOISE                   ID 83705   637     0 47.02
3620      225000 No MI       0                      Single Family     1 MONTPELIER              VA 23192   591     0 33.49
3621      410000 No MI       0                      Single Family     1 SALINAS                 CA 93905   713     0 48.42
3622      269900 No MI       0                      Single Family     1 MEDFORD                 OR 97504   580     0 47.54
3623      415000 No MI       0                      Single Family     1 SPRINGFIELD             VA 22153   630     0  48.5
3624      159900 No MI       0                      Condomimium       1 NEWPORT NEWS            VA 23607   616     0 48.88
3625      490000 No MI       0                      Two Family        2 OAKLAND                 CA 94603   605     0 44.33
3626     1060000 No MI       0                      Single Family     1 BERKELEY                CA 94708   739     0 42.14
3627      869297 No MI       0                      Single Family     1 WELLINGTON              FL 33467   621     0 38.61
3628           0 No MI       0                      Three Family      3 BROOKLYN                NY 11212   590     0 41.64
3629           0 No MI       0                      Single Family     1 STOCKTON                CA 95204   605     0  45.5
3630      184900 No MI       0                      Condomimium       1 HIALEAH                 FL 33016   639     0 41.05
3631      415000 No MI       0                      Single Family     1 MIAMI                   FL 33165   642     0 48.81
3632      402800 No MI       0                      Single Family     1 EAST PATCHOGUE          NY 11772   633     0 49.85
3633      202000 No MI       0                      Single Family     1 STUART                  FL 34997   663     0 47.83
3634      480000 No MI       0                      Single Family     1 LAURELTON               NY 11413   716     0 47.66
3635      185000 No MI       0                      Single Family     1 LAKELAND                FL 33813   621     0 49.17
3636      248400 No MI       0                      Single Family     1 POWDER SPRINGS          GA 30127   626     0 47.13
3637      318000 No MI       0                      Single Family     1 MODESTO                 CA 95350   614     0 44.13
3638      530000 No MI       0                      Single Family     1 CONCORD                 CA 94520   701     0 48.33
3639      852500 No MI       0                      Single Family     1 WOODLAND HILLS          CA 91364   673     0 49.96
3640      750000 No MI       0                      Single Family     1 LA PALMA                CA 90623   781     0 49.94
3641      400000 No MI       0                      Single Family     1 STOCKTON                CA 95206   727     0 39.66
3642      265000 No MI       0                      Single Family     1 TOLLESON                AZ 85353   592     0 46.98
3643           0 No MI       0                      Single Family     1 BILLERICA               MA  1821   590     0 44.93
3644           0 No MI       0                      Single Family     1 ORLANDO                 FL 32828   639     0 22.07
3645      250000 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   606     0 43.19
3646      418000 No MI       0                      Single Family     1 MANTECA                 CA 95336   695     0 40.07
3647      115000 No MI       0                      Condomimium       1 BLANDENSBURG            MD 20710   653     0 41.74
3648      302000 No MI       0                      Condomimium       1 CHINO                   CA 91710   658     0 44.38
3649      462500 No MI       0                      Single Family     1 ORLANDO                 FL 32832   673     0 48.78
3650      170000 No MI       0                      Single Family     1 ORLANDO                 FL 32808   612     0 49.91
3651      239900 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   600     0 42.31
3652           0 No MI       0                      Single Family     1 MESA                    AZ 85202   621     0 47.68
3653      311500 No MI       0                      Single Family     1 SACRAMENTO              CA 95831   582     0 41.91
3654      185000 No MI       0                      Single Family     1 BOISE                   ID 83704   740     0  46.5

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3597   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3598   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3599   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3600   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3601   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3602   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3603   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3604   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3605   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3606   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3607   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3608   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3609   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3610   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3611   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3612   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3613   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3614   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3615   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3616   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3617   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3618   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3619   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3620   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3621   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3622   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3623   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3624   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3625   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3626   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3627   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3628   Wholesale         AXP   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3629   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3630   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3631   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3632   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3633   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3634   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3635   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3636   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3637   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3638   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3639   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3640   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3641   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3642   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3643   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3644   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3645   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3646   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3647   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3648   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3649   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3650   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3651   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3652   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3653   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3654   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3655   Fixed     Interest In Arrears   129000 128946.48 128,946.48     10.3    10.3       0.5    0      9.8  1160.77
3656   Fixed     Interest In Arrears    62250  62233.61  62,233.61   12.375  12.375       0.5    0   11.875   658.34
3657   Fixed     Interest In Arrears    57800  57786.32  57,786.32    12.85   12.85       0.5    0    12.35   632.62
3658   Fixed     Interest In Arrears    99800  99765.93  99,765.93     11.2    11.2       0.5    0     10.7   965.54
3659   Fixed     Interest In Arrears    26560  26552.92  26,552.92   12.325  12.325       0.5    0   11.825   279.87
3660   Fixed     Interest In Arrears    57400  57387.17  57,387.17     13.1    13.1       0.5    0     12.6   639.45
3661   Fixed     Interest In Arrears   102600 102575.31 102,575.31   12.775  12.775       0.5    0   12.275  1116.95
3662   Fixed     Interest In Arrears   115000 114965.41 114,965.41   11.775  11.775       0.5    0   11.275  1163.03
3663   Fixed     Interest In Arrears    91000  90959.95  90,959.95   10.025  10.025       0.5    0    9.525   800.28
3664   Fixed     Interest In Arrears    51600  51577.29  51,577.29   10.025  10.025       0.5    0    9.525   453.79
3665   Fixed     Interest In Arrears    97800  97775.52  97,775.52     12.6    12.6       0.5    0     12.1  1051.38
3666   Fixed     Interest In Arrears    83250  83216.37  83,216.37   10.425  10.425       0.5    0    9.925   756.86
3667   Fixed     Interest In Arrears    84000  83978.98  83,978.98     12.6    12.6       0.5    0     12.1   903.02
3668   Fixed     Interest In Arrears    35000  34992.17  34,992.17     13.1    13.1       0.5    0     12.6   389.91
3669   Fixed     Interest In Arrears    49400  49378.26  49,378.26   10.025  10.025       0.5    0    9.525   434.44
3670   Fixed     Interest In Arrears    92000  91978.48  91,978.48     12.9    12.9       0.5    0     12.4  1010.52
3671   Fixed     Interest In Arrears    61400  61373.83  61,373.83   10.175  10.175       0.5    0    9.675   546.79
3672   Fixed     Interest In Arrears    30000  29989.27  29,989.27    10.99   10.99       0.5    0    10.49   285.48
3673   Fixed     Interest In Arrears    38198   38183.7  38,183.70   10.775  10.775       0.5    0   10.275   357.29
3674   Fixed     Interest In Arrears   178000 177946.46 177,946.46   11.775  11.775       0.5    0   11.275  1800.17
3675   Fixed     Interest In Arrears   150000    149934 149,934.00   10.025  10.025       0.5    0    9.525  1319.13
3676   Fixed     Interest In Arrears    46600  46588.79  46,588.79   12.775  12.775       0.5    0   12.275   507.31
3677   Fixed     Interest In Arrears    80600  80577.32  80,577.32   12.075  12.075       0.5    0   11.575   833.72
3678   Fixed     Interest In Arrears    60000  59983.11  59,983.11   12.075  12.075       0.5    0   11.575   620.64
3679   Fixed     Interest In Arrears    54200  54176.15  54,176.15   10.025  10.025       0.5    0    9.525   476.65
3680   Fixed     Interest In Arrears   122000 121956.74 121,956.74   11.025  11.025       0.5    0   10.525  1164.14
3681   Fixed     Interest In Arrears    56400  56384.13  56,384.13   12.075  12.075       0.5    0   11.575    583.4
3682   Fixed     Interest In Arrears    57000  56987.04  56,987.04   13.025  13.025       0.5    0   12.525   631.65
3683   Fixed     Interest In Arrears   107800 107773.02 107,773.02     12.6    12.6       0.5    0     12.1  1158.88
3684   Fixed     Interest In Arrears    57000  56987.04  56,987.04   13.025  13.025       0.5    0   12.525   631.65
3685   Fixed     Interest In Arrears    51000  50986.42  50,986.42   12.325  12.325       0.5    0   11.825   537.39
3686   Fixed     Interest In Arrears   112000 111974.96 111,974.96     13.1    13.1       0.5    0     12.6  1247.71
3687   Fixed     Interest In Arrears   100990 100964.73 100,964.73     12.6    12.6       0.5    0     12.1  1085.67
3688   Fixed     Interest In Arrears    24000  23946.09  23,946.09   10.775  10.775       0.5    0   10.275   269.41
3689   Fixed     Interest In Arrears    89000   88976.3  88,976.30   12.325  12.325       0.5    0   11.825    937.8
3690   Fixed     Interest In Arrears    23900  23847.38  23,847.38    10.99   10.99       0.5    0    10.49    271.5
3691   Fixed     Interest In Arrears    85000  84962.32  84,962.32     9.99    9.99       0.5    0     9.49   745.31
3692   Fixed     Interest In Arrears    83000  82979.23  82,979.23     12.6    12.6       0.5    0     12.1   892.27
3693   Fixed     Interest In Arrears    43000  42984.74  42,984.74   11.025  11.025       0.5    0   10.525   410.32
3694   Fixed     Interest In Arrears    27000  26991.83  26,991.83    11.75   11.75       0.5    0    11.25   272.55
3695   Fixed     Interest In Arrears   120000  119963.3 119,963.30     11.7    11.7       0.5    0     11.2   1206.7
3696   Fixed     Interest In Arrears   117600 117575.58 117,575.58   13.425  13.425       0.5    0   12.925  1340.07
3697   Fixed     Interest In Arrears    39000  38989.61  38,989.61   12.325  12.325       0.5    0   11.825   410.95
3698   Fixed     Interest In Arrears    78000  77965.68  77,965.68   10.025  10.025       0.5    0    9.525   685.95
3699   Fixed     Interest In Arrears    76000  75971.54  75,971.54   10.775  10.775       0.5    0   10.275   710.88
3700   Fixed     Interest In Arrears    76000  75973.04  75,973.04   11.025  11.025       0.5    0   10.525   725.21
3701   Fixed     Interest In Arrears    46000  45988.48  45,988.48     12.6    12.6       0.5    0     12.1   494.52
3702   Fixed     Interest In Arrears    74200  74182.45  74,182.45    12.85   12.85       0.5    0    12.35   812.11
3703   Fixed     Interest In Arrears    49540  49524.08  49,524.08   11.475  11.475       0.5    0   10.975   489.65
3704   Fixed     Interest In Arrears   172500 172428.04 172,428.04   10.275  10.275       0.5    0    9.775  1548.99
3705   Fixed     Interest In Arrears    21000   20960.3  20,960.30     12.6    12.6       0.5    0     12.1    260.2
3706   Fixed     Interest In Arrears    25200  25192.91  25,192.91   12.075  12.075       0.5    0   11.575   260.67
3707   Fixed     Interest In Arrears    97500  97457.09  97,457.09   10.025  10.025       0.5    0    9.525   857.44
3708   Fixed     Interest In Arrears   123000    122963 122,963.00   11.775  11.775       0.5    0   11.275  1243.94
3709   Fixed     Interest In Arrears    37000   36991.1  36,991.10   12.775  12.775       0.5    0   12.275    402.8
3710   Fixed     Interest In Arrears    57000  56985.73  56,985.73     12.6    12.6       0.5    0     12.1   612.77
3711   Fixed     Interest In Arrears    91000  90972.17  90,972.17     11.7    11.7       0.5    0     11.2   915.08
3712   Fixed     Interest In Arrears    95000   94969.3  94,969.30    11.45   11.45       0.5    0    10.95   937.16

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3655   1160.77   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3656    658.34   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3657    632.62   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3658    965.54   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3659    279.87   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3660    639.45   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3661   1116.95   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3662   1163.03   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3663    800.28    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3664    453.79   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3665   1051.38   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3666    756.86   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3667    903.02   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3668    389.91   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3669    434.44   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3670   1010.52    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3671    546.79   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3672    285.48   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3673    357.29   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3674   1800.17   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3675   1319.13   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3676    507.31   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3677    833.72   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3678    620.64   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3679    476.65   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3680   1164.14   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3681     583.4   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3682    631.65    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3683   1158.88   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3684    631.65   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3685    537.39   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3686   1247.71    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3687   1085.67   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3688    269.41   5/16/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3689     937.8   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3690     271.5   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3691    745.31   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3692    892.27   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3693    410.32   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3694    272.55   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3695    1206.7   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3696   1340.07   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3697    410.95   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3698    685.95   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3699    710.88   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3700    725.21   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3701    494.52   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3702    812.11   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3703    489.65   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3704   1548.99   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3705     260.2   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3706    260.67   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3707    857.44   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3708   1243.94   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3709     402.8   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3710    612.77   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3711    915.08   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3712    937.16   5/18/2006  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>
3655   Not a Balloon Loan 30 YR FXD    0      0
3656   Not a Balloon Loan 30 YR FXD    0      0
3657   Not a Balloon Loan 30 YR FXD    0      0
3658   Not a Balloon Loan 30 YR FXD    0      0
3659   Not a Balloon Loan 30 YR FXD    0      0
3660   Not a Balloon Loan 30 YR FXD    0      0
3661   Not a Balloon Loan 30 YR FXD    0      0
3662   Not a Balloon Loan 30 YR FXD    0      0
3663   Not a Balloon Loan 30 YR FXD    0      0
3664   Not a Balloon Loan 30 YR FXD    0      0
3665   Not a Balloon Loan 30 YR FXD    0      0
3666   Not a Balloon Loan 30 YR FXD    0      0
3667   Not a Balloon Loan 30 YR FXD    0      0
3668   Not a Balloon Loan 30 YR FXD    0      0
3669   Not a Balloon Loan 30 YR FXD    0      0
3670   Not a Balloon Loan 30 YR FXD    0      0
3671   Not a Balloon Loan 30 YR FXD    0      0
3672   Not a Balloon Loan 30 YR FXD    0      0
3673   Not a Balloon Loan 30 YR FXD    0      0
3674   Not a Balloon Loan 30 YR FXD    0      0
3675   Not a Balloon Loan 30 YR FXD    0      0
3676   Not a Balloon Loan 30 YR FXD    0      0
3677   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3681   Not a Balloon Loan 30 YR FXD    0      0
3682   Not a Balloon Loan 30 YR FXD    0      0
3683   Not a Balloon Loan 30 YR FXD    0      0
3684   Not a Balloon Loan 30 YR FXD    0      0
3685   Not a Balloon Loan 30 YR FXD    0      0
3686   Not a Balloon Loan 30 YR FXD    0      0
3687   Not a Balloon Loan 30 YR FXD    0      0
3688   Not a Balloon Loan 15 YR FXD    0      0
3689   Not a Balloon Loan 30 YR FXD    0      0
3690   Not a Balloon Loan 15 YR FXD    0      0
3691   Not a Balloon Loan 30 YR FXD    0      0
3692   Not a Balloon Loan 30 YR FXD    0      0
3693   Not a Balloon Loan 30 YR FXD    0      0
3694   Not a Balloon Loan 30 YR FXD    0      0
3695   Not a Balloon Loan 30 YR FXD    0      0
3696   Not a Balloon Loan 30 YR FXD    0      0
3697   Not a Balloon Loan 30 YR FXD    0      0
3698   Not a Balloon Loan 30 YR FXD    0      0
3699   Not a Balloon Loan 30 YR FXD    0      0
3700   Not a Balloon Loan 30 YR FXD    0      0
3701   Not a Balloon Loan 30 YR FXD    0      0
3702   Not a Balloon Loan 30 YR FXD    0      0
3703   Not a Balloon Loan 30 YR FXD    0      0
3704   Not a Balloon Loan 30 YR FXD    0      0
3705   Not a Balloon Loan 15 YR FXD    0      0
3706   Not a Balloon Loan 30 YR FXD    0      0
3707   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3711   Not a Balloon Loan 30 YR FXD    0      0
3712   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3655            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
3656            0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
3657            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3658            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3659            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3660            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
3661            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3662            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3663            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3664            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3665            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3666            0          0       0        0        0        0       0  10.425          0 00/00/0000 00/00/0000
3667            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3668            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
3669            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3670            0          0       0        0        0        0       0    12.9          0 00/00/0000 00/00/0000
3671            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
3672            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3673            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3674            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3675            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3676            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3677            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3678            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3679            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3680            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3681            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3682            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3683            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3684            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3685            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3686            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
3687            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3688            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3689            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3690            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3691            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3692            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3693            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3694            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
3695            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
3696            0          0       0        0        0        0       0  13.425          0 00/00/0000 00/00/0000
3697            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3698            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3699            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3700            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3701            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3702            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3703            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3704            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3705            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3706            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3707            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3708            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3709            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3710            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3711            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
3712            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                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
3655   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   516000
3656   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   352750
3657   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   231200
3658   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   399200
3659   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   106240
3660   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   229600
3661   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   410400
3662   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   460000
3663   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   364000
3664   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   206400
3665   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   391200
3666   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   471750
3667   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   336000
3668   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   140000
3669   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   197600
3670   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   368000
3671   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   245600
3672   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   160000
3673   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   152792
3674   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   712000
3675   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   600000
3676   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   186400
3677   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   322400
3678   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   240000
3679   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   216800
3680   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   488000
3681   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   225600
3682   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   228000
3683   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   431200
3684   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   228000
3685   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000
3686   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   448000
3687   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   403960
3688   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    96000
3689   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   356000
3690   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    95600
3691   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   340000
3692   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   332000
3693   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172000
3694   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   153000
3695   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   480000
3696   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   470400
3697   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
3698   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   312000
3699   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
3700   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
3701   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   184000
3702   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   296800
3703   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   198160
3704   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   920000
3705   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    84000
3706   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   100800
3707   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   552500
3708   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   492000
3709   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   148000
3710   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   228000
3711   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   364000
3712   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   380000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3655         0       20      100    645000         0
3656         0       15      100    415000         0
3657         0       20      100    289000         0
3658         0       20      100    499000         0
3659         0       20      100    132800         0
3660         0       20      100    287000         0
3661         0       20      100    513000         0
3662         0       20      100    575000         0
3663         0       20      100    455000         0
3664         0       20      100    258000         0
3665         0       20      100    489000         0
3666         0       15      100    555000         0
3667         0       20      100    420000         0
3668         0       20      100    175000         0
3669         0       20      100    247000         0
3670         0       20      100    460000         0
3671         0       20      100    307000         0
3672         0       15       95    200000         0
3673         0       20      100    190990         0
3674         0       20      100    890000         0
3675         0       20      100    750000         0
3676         0       20      100    233000         0
3677         0       20      100    403000         0
3678         0       20      100    300000         0
3679         0       20      100    271000         0
3680         0       20      100    610000         0
3681         0       20      100    282000         0
3682         0       20      100    285000         0
3683         0       20      100    539000         0
3684         0       20      100    285000         0
3685         0       20      100    255000         0
3686         0       20      100    560000         0
3687         0       20      100    504950         0
3688         0       20      100    120000         0
3689         0       20      100    445000         0
3690         0       20      100    119500         0
3691         0       20      100    425000         0
3692         0       20      100    415000         0
3693         0       20      100    215000         0
3694         0       15      100    180000         0
3695         0       20      100    600000         0
3696         0       20      100    588000         0
3697         0       20      100    195000         0
3698         0       20      100    390000         0
3699         0       20      100    380000         0
3700         0       20      100    380000         0
3701         0       20      100    230000         0
3702         0       20      100    371000         0
3703         0       20      100    247700         0
3704         0       15       95   1150000         0
3705         0       20      100    105000         0
3706         0       20      100    126000         0
3707         0       15      100    650000         0
3708         0       20      100    615000         0
3709         0       20      100    185000         0
3710         0       20      100    285000         0
3711         0       20      100    455000         0
3712         0       20      100    475000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3655           0 No MI       0                      Two Family        2 BROOKLYN                NY 11221   655     0 49.05
3656      415000 No MI       0                      Single Family     1 SUISUN CITY             CA 94585   594     0  48.1
3657      289000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33413   592     0 36.62
3658      499000 No MI       0                      Two Family        2 MEDFORD                 MA  2155   658     0 47.66
3659      132800 No MI       0                      Single Family     1 GRAND RAPIDS            MI 49504   602     0 39.19
3660      287000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33415   586     0 49.85
3661      513000 No MI       0                      Single Family     1 SAN PABLO               CA 94806   628     0 42.17
3662      575000 No MI       0                      Two Family        2 SACRAMENTO              CA 95838   742     0 48.96
3663      455000 No MI       0                      Single Family     1 OAKLAND                 CA 94605   715     0 38.61
3664           0 No MI       0                      Single Family     1 VANCOUVER               WA 98682   680     0  37.4
3665      489000 No MI       0                      Single Family     1 REDDING                 CA 96001   587     0 44.04
3666      572900 No MI       0                      Condomimium       1 MIAMI                   FL 33180   661     0 45.31
3667      420000 No MI       0                      Single Family     1 FAIRFIELD               CA 94533   582     0 41.25
3668      175000 No MI       0                      Single Family     1 ALBUQUERQUE             NM 87114   581     0 49.68
3669           0 No MI       0                      Condomimium       1 INVER GROVE HEIGHTS     MN 55076   682     0 49.81
3670      460000 No MI       0                      Single Family     1 ELK GROVE               CA 95757   631     0 49.55
3671           0 No MI       0                      Single Family     1 STAFFORD                VA 22554   669     0 43.96
3672      200000 No MI       0                      Single Family     1 RICHVALE                CA 95974   659     0 36.18
3673      190990 No MI       0                      Condomimium       1 HOMESTEAD               FL 33032   689     0 29.23
3674      890000 No MI       0                      Single Family     1 VALLEJO                 CA 94591   724     0 49.86
3675      750000 No MI       0                      Two Family        2 SAN JOSE                CA 95116   729     0 42.82
3676      233000 No MI       0                      Single Family     1 PORTLAND                OR 97266   634     0 49.78
3677      403000 No MI       0                      Single Family     1 BROOKLYN PARK           MN 55443   605     0 28.57
3678      300000 No MI       0                      Single Family     1 DES MOINES              WA 98198   618     0 49.83
3679      271000 No MI       0                      Single Family     1 PASADENA                MD 21122   681     0 35.29
3680      610000 No MI       0                      Single Family     1 CONCORD                 CA 94519   740     0 47.69
3681      282000 No MI       0                      Single Family     1 SACRAMENTO              CA 95823   602     0 35.32
3682      285000 No MI       0                      Single Family     1 HYATTSVILLE             MD 20785   637     0 45.81
3683      539000 No MI       0                      Single Family     1 HAYWARD                 CA 94544   596     0 36.92
3684      285000 No MI       0                      Single Family     1 LAUDERDALE LAKES        FL 33309   636     0 45.28
3685      255000 No MI       0                      Single Family     1 HENDERSON               NV 89015   608     0 45.08
3686      560000 No MI       0                      Single Family     1 PLAINVIEW               NY 11803   595     0 43.56
3687      504950 No MI       0                      Condomimium       1 HERCULES                CA 94547   593     0 49.91
3688      120000 No MI       0                      Single Family     1 HALSEY                  OR 97348   691     0 41.43
3689      445000 No MI       0                      Single Family     1 ELK GROVE               CA 95758   613     0 36.79
3690      119500 No MI       0                      Single Family     1 SPOKANE                 WA 99205   643     0 42.36
3691      425000 No MI       0                      Two Family        2 MILTON                  WA 98354   669     0 49.09
3692      415000 No MI       0                      Condomimium       1 FREMONT                 CA 94538   594     0 49.04
3693      215000 No MI       0                      Two Family        2 IRVINGTON               NJ  7111   706     0 40.79
3694      180000 No MI       0                      Single Family     1 TACOMA                  WA 98405   602     0 48.43
3695      600000 No MI       0                      Single Family     1 WELLINGTON              FL 33414   653     0 43.18
3696      588000 No MI       0                      Two Family        2 BROOKLYN                NY 11236   624     0 47.95
3697      195000 No MI       0                      Single Family     1 DAVENPORT               FL 33837   606     0 46.46
3698      390000 No MI       0                      Single Family     1 CHEVERLY                MD 20785   693     0 49.41
3699      380000 No MI       0                      Single Family     1 EL PORTAL               FL 33138   740     0 18.52
3700      380000 No MI       0                      Two Family        2 SEASIDE HEIGHTS         NJ  8751   728     0 45.57
3701           0 No MI       0                      Single Family     1 ORLANDO                 FL 32824   588     0 46.87
3702      371000 No MI       0                      Single Family     1 SACRAMENTO              CA 95842   581     0 36.12
3703      247700 No MI       0                      Single Family     1 LEXINGTON PARK          MD 20653   629     0 31.81
3704           0 No MI       0                      Single Family     1 LOS ANGELES             CA 90020   718     0  43.4
3705      105000 No MI       0                      Single Family     1 CARTERSVILLE            GA 30121   586     0 43.75
3706      126000 No MI       0                      Single Family     1 DYERSBURG               TN 38204   623     0 38.23
3707      650000 No MI       0                      Single Family     1 DALY CITY               CA 94015   700     0 45.88
3708      615000 No MI       0                      Single Family     1 GRANADA HILLS           CA 91344   763     0 48.58
3709      185000 No MI       0                      Condomimium       1 WAHIAWA                 HI 96786   623     0 47.06
3710      285000 No MI       0                      Single Family     1 FRESNO                  CA 93703   598     0 49.89
3711      455000 No MI       0                      Single Family     1 TRACY                   CA 95376   659     0  47.7
3712      475000 No MI       0                      Single Family     1 ROCKVILLE               MD 20853   645     0  47.8

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3655   Wholesale         XTA   No       7/1/2006 6/1/2006     2     0     0      0      FHLT 2006-SA
3656   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3657   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3658   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3659   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3660   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3661   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3662   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3663   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3664   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3665   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3666   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3667   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3668   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3669   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3670   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3671   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3672   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3673   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3674   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3675   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3676   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3677   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3678   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3679   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3680   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3681   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3682   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3683   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3684   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3685   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3686   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3687   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3688   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3689   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3690   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3691   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3692   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3693   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3694   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3695   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3696   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3697   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3698   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3699   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3700   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3701   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3702   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3703   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3704   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3705   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3706   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3707   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3708   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3709   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3710   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3711   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3712   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3713   Fixed     Interest In Arrears    69800  69781.41  69,781.41   12.325  12.325       0.5    0   11.825   735.49
3714   Fixed     Interest In Arrears   113000 112972.81 112,972.81   12.775  12.775       0.5    0   12.275  1230.17
3715   Fixed     Interest In Arrears    16324  16284.79  16,284.79    10.05   10.05       0.5    0     9.55   175.92
3716   Fixed     Interest In Arrears    81000   80962.4  80,962.40    9.775   9.775       0.5    0    9.275   697.41
3717   Fixed     Interest In Arrears    50000  49983.93  49,983.93   11.475  11.475       0.5    0   10.975    494.2
3718   Fixed     Interest In Arrears    37980  37971.01  37,971.01    12.85   12.85       0.5    0    12.35   415.69
3719   Fixed     Interest In Arrears    91800  91778.29  91,778.29    12.85   12.85       0.5    0    12.35  1004.74
3720   Fixed     Interest In Arrears   116000 115946.17 115,946.17    9.775   9.775       0.5    0    9.275   998.75
3721   Fixed     Interest In Arrears   197800  197751.6 197,751.60     12.7    12.7       0.5    0     12.2  2141.78
3722   Fixed     Interest In Arrears   114375 114347.95 114,347.95    12.85   12.85       0.5    0    12.35  1251.82
3723   Fixed     Interest In Arrears   135480    135434 135,434.00   11.225  11.225       0.5    0   10.725   1313.3
3724   Fixed     Interest In Arrears    31900  31892.32  31,892.32   12.775  12.775       0.5    0   12.275   347.28
3725   Fixed     Interest In Arrears   131800 131745.02 131,745.02   10.275  10.275       0.5    0    9.775  1183.52
3726   Fixed     Interest In Arrears   129000 128940.13 128,940.13    9.775   9.775       0.5    0    9.275  1110.68
3727   Fixed     Interest In Arrears    25000  24993.74  24,993.74     12.6    12.6       0.5    0     12.1   268.76
3728   Fixed     Interest In Arrears    58000  57975.81  57,975.81   10.275  10.275       0.5    0    9.775   520.82
3729   Fixed     Interest In Arrears    43200  43180.99  43,180.99   10.025  10.025       0.5    0    9.525   379.91
3730   Fixed     Interest In Arrears    94000  93966.66  93,966.66   11.025  11.025       0.5    0   10.525   896.97
3731   Fixed     Interest In Arrears    58600   58584.4  58,584.40   12.325  12.325       0.5    0   11.825   617.47
3732   Fixed     Interest In Arrears    25500  25493.96  25,493.96    12.85   12.85       0.5    0    12.35    279.1
3733   Fixed     Interest In Arrears    66400  66383.38  66,383.38     12.6    12.6       0.5    0     12.1   713.82
3734   Fixed     Interest In Arrears   133000 132944.52 132,944.52   10.275  10.275       0.5    0    9.775  1194.29
3735   Fixed     Interest In Arrears   114200 114161.02 114,161.02     11.2    11.2       0.5    0     10.7  1104.85
3736   Fixed     Interest In Arrears   141000 140950.27 140,950.27    11.05   11.05       0.5    0    10.55  1348.11
3737   Fixed     Interest In Arrears   127000 126957.35 126,957.35   11.275  11.275       0.5    0   10.775  1235.92
3738   Fixed     Interest In Arrears    23800  23754.03  23,754.03   12.375  12.375       0.5    0   11.875   291.41
3739   Fixed     Interest In Arrears   106000 105968.99 105,968.99     11.9    11.9       0.5    0     11.4  1082.18
3740   Fixed     Interest In Arrears    52000  51980.94  51,980.94   10.875  10.875       0.5    0   10.375   490.31
3741   Fixed     Interest In Arrears   181600  181550.3 181,550.30     12.2    12.2       0.5    0     11.7  1895.97
3742   Fixed     Interest In Arrears   136000 135959.09 135,959.09   11.775  11.775       0.5    0   11.275  1375.41
3743   Fixed     Interest In Arrears    53000  52986.73  52,986.73     12.6    12.6       0.5    0     12.1   569.77
3744   Fixed     Interest In Arrears    25140  25131.13  25,131.13    11.05   11.05       0.5    0    10.55   240.37
3745   Fixed     Interest In Arrears    47220  47208.57  47,208.57    12.75   12.75       0.5    0    12.25   513.14
3746   Fixed     Interest In Arrears   131000 130955.53 130,955.53   11.225  11.225       0.5    0   10.725  1269.87
3747   Fixed     Interest In Arrears   116220 116176.48 116,176.48   10.775  10.775       0.5    0   10.275  1087.08
3748   Fixed     Interest In Arrears    60600  60580.42  60,580.42    11.45   11.45       0.5    0    10.95   597.81
3749   Fixed     Interest In Arrears    27400   27392.2  27,392.20   12.025  12.025       0.5    0   11.525   282.37
3750   Fixed     Interest In Arrears    48780  48767.01  48,767.01   12.325  12.325       0.5    0   11.825      514
3751   Fixed     Interest In Arrears    34000  33992.26  33,992.26   13.025  13.025       0.5    0   12.525   376.78
3752   Fixed     Interest In Arrears    94204  94168.72  94,168.72   10.775  10.775       0.5    0   10.275   881.15
3753   Fixed     Interest In Arrears    97000  96963.48  96,963.48    10.75   10.75       0.5    0    10.25   905.48
3754   Fixed     Interest In Arrears    81200  81178.38  81,178.38   12.325  12.325       0.5    0   11.825   855.61
3755   Fixed     Interest In Arrears    34200  34189.01  34,189.01   11.475  11.475       0.5    0   10.975   338.03
3756   Fixed     Interest In Arrears   122000  121966.8 121,966.80   12.225  12.225       0.5    0   11.725  1276.08
3757   Fixed     Interest In Arrears    34600  34591.81  34,591.81    12.85   12.85       0.5    0    12.35    378.7
3758   Fixed     Interest In Arrears   140529 140463.43 140,463.43     9.75    9.75       0.5    0     9.25  1207.37
3759   Fixed     Interest In Arrears    57000  56982.76  56,982.76    11.75   11.75       0.5    0    11.25   575.37
3760   Fixed     Interest In Arrears    84680  84643.71  84,643.71    10.15   10.15       0.5    0     9.65   752.54
3761   Fixed     Interest In Arrears    73000  72974.11  72,974.11   11.025  11.025       0.5    0   10.525   696.58
3762   Fixed     Interest In Arrears   159000 158948.62 158,948.62    11.45   11.45       0.5    0    10.95  1568.51
3763   Fixed     Interest In Arrears    77180  77155.19  77,155.19   11.475  11.475       0.5    0   10.975   762.84
3764   Fixed     Interest In Arrears    67000  66974.77  66,974.77    10.75   10.75       0.5    0    10.25   625.44
3765   Fixed     Interest In Arrears    91000   90969.1  90,969.10   11.225  11.225       0.5    0   10.725   882.13
3766   Fixed     Interest In Arrears   124300  124257.8 124,257.80   11.225  11.225       0.5    0   10.725  1204.92
3767   Fixed     Interest In Arrears    62589  62561.46  62,561.46   10.025  10.025       0.5    0    9.525   550.42
3768   Fixed     Interest In Arrears    76400  76371.39  76,371.39   10.775  10.775       0.5    0   10.275   714.62
3769   Fixed     Interest In Arrears    46600  46580.03  46,580.03    10.15   10.15       0.5    0     9.65   414.13
3770   Fixed     Interest In Arrears    55500  55484.08  55,484.08    11.99   11.99       0.5    0    11.49   570.46

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3713    735.49   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3714   1230.17   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3715    175.92   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3716    697.41   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3717     494.2   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3718    415.69    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3719   1004.74   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3720    998.75   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3721   2141.78   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3722   1251.82   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3723    1313.3   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3724    347.28   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3725   1183.52   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3726   1110.68   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3727    268.76    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3728    520.82   5/20/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3729    379.91   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3730    896.97   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3731    617.47   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3732     279.1   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3733    713.82   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3734   1194.29   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3735   1104.85   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3736   1348.11   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3737   1235.92   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3738    291.41   5/19/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
3739   1082.18   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3740    490.31    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3741   1895.97   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3742   1375.41   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3743    569.77   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3744    240.37   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3745    513.14   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3746   1269.87   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3747   1087.08   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3748    597.81   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3749    282.37   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3750       514   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3751    376.78   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3752    881.15   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3753    905.48   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3754    855.61   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3755    338.03   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3756   1276.08   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3757     378.7   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3758   1207.37   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3759    575.37   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3760    752.54   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3761    696.58    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3762   1568.51   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3763    762.84   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3764    625.44   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3765    882.13   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3766   1204.92   5/31/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3767    550.42    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3768    714.62   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3769    414.13   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3770    570.46   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>
3713   Not a Balloon Loan 30 YR FXD    0      0
3714   Not a Balloon Loan 30 YR FXD    0      0
3715   Not a Balloon Loan 15 YR FXD    0      0
3716   Not a Balloon Loan 30 YR FXD    0      0
3717   Not a Balloon Loan 30 YR FXD    0      0
3718   Not a Balloon Loan 30 YR FXD    0      0
3719   Not a Balloon Loan 30 YR FXD    0      0
3720   Not a Balloon Loan 30 YR FXD    0      0
3721   Not a Balloon Loan 30 YR FXD    0      0
3722   Not a Balloon Loan 30 YR FXD    0      0
3723   Not a Balloon Loan 30 YR FXD    0      0
3724   Not a Balloon Loan 30 YR FXD    0      0
3725   Not a Balloon Loan 30 YR FXD    0      0
3726   Not a Balloon Loan 30 YR FXD    0      0
3727   Not a Balloon Loan 30 YR FXD    0      0
3728   Not a Balloon Loan 30 YR FXD    0      0
3729   Not a Balloon Loan 30 YR FXD    0      0
3730   Not a Balloon Loan 30 YR FXD    0      0
3731   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3735   Not a Balloon Loan 30 YR FXD    0      0
3736   Not a Balloon Loan 30 YR FXD    0      0
3737   Not a Balloon Loan 30 YR FXD    0      0
3738   Not a Balloon Loan 15 YR FXD    0      0
3739   Not a Balloon Loan 30 YR FXD    0      0
3740   Not a Balloon Loan 30 YR FXD    0      0
3741   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3745   Not a Balloon Loan 30 YR FXD    0      0
3746   Not a Balloon Loan 30 YR FXD    0      0
3747   Not a Balloon Loan 30 YR FXD    0      0
3748   Not a Balloon Loan 30 YR FXD    0      0
3749   Not a Balloon Loan 30 YR FXD    0      0
3750   Not a Balloon Loan 30 YR FXD    0      0
3751   Not a Balloon Loan 30 YR FXD    0      0
3752   Not a Balloon Loan 30 YR FXD    0      0
3753   Not a Balloon Loan 30 YR FXD    0      0
3754   Not a Balloon Loan 30 YR FXD    0      0
3755   Not a Balloon Loan 30 YR FXD    0      0
3756   Not a Balloon Loan 30 YR FXD    0      0
3757   Not a Balloon Loan 30 YR FXD    0      0
3758   Not a Balloon Loan 30 YR FXD    0      0
3759   Not a Balloon Loan 30 YR FXD    0      0
3760   Not a Balloon Loan 30 YR FXD    0      0
3761   Not a Balloon Loan 30 YR FXD    0      0
3762   Not a Balloon Loan 30 YR FXD    0      0
3763   Not a Balloon Loan 30 YR FXD    0      0
3764   Not a Balloon Loan 30 YR FXD    0      0
3765   Not a Balloon Loan 30 YR FXD    0      0
3766   Not a Balloon Loan 30 YR FXD    0      0
3767   Not a Balloon Loan 30 YR FXD    0      0
3768   Not a Balloon Loan 30 YR FXD    0      0
3769   Not a Balloon Loan 30 YR FXD    0      0
3770   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3713            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3714            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3715            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
3716            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3717            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3718            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3719            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3720            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3721            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3722            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3723            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3724            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3725            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3726            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3727            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3728            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3729            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3730            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3731            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3732            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3733            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3734            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3735            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3736            0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
3737            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3738            0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000
3739            0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
3740            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
3741            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
3742            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3743            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3744            0          0       0        0        0        0       0   11.05          0 00/00/0000 00/00/0000
3745            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3746            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3747            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3748            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3749            0          0       0        0        0        0       0  12.025          0 00/00/0000 00/00/0000
3750            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3751            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3752            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3753            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
3754            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3755            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3756            0          0       0        0        0        0       0  12.225          0 00/00/0000 00/00/0000
3757            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3758            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
3759            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
3760            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3761            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3762            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3763            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3764            0          0       0        0        0        0       0   10.75          0 00/00/0000 00/00/0000
3765            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3766            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3767            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3768            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3769            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3770            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
3713   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   279200
3714   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   452000
3715   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    65296
3716   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   324000
3717   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   200000
3718   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151920
3719   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   520200
3720   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   464000
3721   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   791200
3722   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   648125
3723   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   541920
3724   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   127600
3725   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   527200
3726   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   516000
3727   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   200000
3728   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   232000
3729   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172800
3730   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   376000
3731   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   234400
3732   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   102000
3733   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   265600
3734   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   532000
3735   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   456800
3736   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   564000
3737   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   508000
3738   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    95200
3739   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   424000
3740   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   208000
3741   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   726400
3742   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   544000
3743   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212000
3744   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   167600
3745   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   188880
3746   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   524000
3747   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   464912
3748   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   242400
3749   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   109600
3750   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   195120
3751   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   136000
3752   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   376812
3753   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   388000
3754   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   324800
3755   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   193800
3756   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   488000
3757   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   138400
3758   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   562117
3759   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   228000
3760   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   338720
3761   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   292000
3762   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   636000
3763   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   308720
3764   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   268000
3765   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   364000
3766   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   497395
3767   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   250356
3768   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   305600
3769   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   186400
3770   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   314500

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3713         0       20      100    349000         0
3714         0       20      100    565000         0
3715         0       20      100     81620         0
3716         0       20      100    405000         0
3717         0       20      100    250000         0
3718         0       20      100    189900         0
3719         0       15      100    612000         0
3720         0       20      100    580000         0
3721         0    19.98    99.91    989900         0
3722         0       15      100    762500         0
3723         0       20      100    677400         0
3724         0       20      100    159500         0
3725         0       20      100    659000         0
3726         0       20      100    645000         0
3727         0       10       90    250000         0
3728         0       20      100    290000         0
3729         0       20      100    216000         0
3730         0       20      100    470000         0
3731         0       20      100    293000         0
3732         0       20      100    127500         0
3733         0       20      100    332000         0
3734         0       20      100    665000         0
3735         0       20      100    571000         0
3736         0       20      100    705000         0
3737         0       20      100    635000         0
3738         0       20      100    119000         0
3739         0       20      100    530000         0
3740         0       20      100    260000         0
3741         0       20      100    908000         0
3742         0       20      100    680000         0
3743         0       20      100    265000         0
3744         0       12       92    209500         0
3745         0       20      100    236100         0
3746         0       20      100    655000         0
3747         0       20      100    581140         0
3748         0       20      100    303000         0
3749         0       20      100    137000         0
3750         0       20      100    243900         0
3751         0       20      100    170000         0
3752         0       20      100    471015         0
3753         0       20      100    485000         0
3754         0       20      100    406000         0
3755         0       15      100    228000         0
3756         0       20      100    610000         0
3757         0       20      100    173000         0
3758         0       20      100    702647         0
3759         0       20      100    285000         0
3760         0       20      100    423400         0
3761         0       20      100    365000         0
3762         0       20      100    795000         0
3763         0       20      100    385900         0
3764         0       20      100    335000         0
3765         0       20      100    455000         0
3766         0    19.99    99.99    621744         0
3767         0       20      100    312945         0
3768         0       20      100    382000         0
3769         0       20      100    233000         0
3770         0       15      100    370000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3713      349000 No MI       0                      Single Family     1 MERCED                  CA 95340   611     0 40.45
3714      565000 No MI       0                      Single Family     1 ANTIOCH                 CA 94531   624     0 43.41
3715       81620 No MI       0                      Two Family        2 ATLANTA                 GA 30318   669     0 46.64
3716      405000 No MI       0                      Single Family     1 WINTERS                 CA 95694   685     0 47.52
3717      250000 No MI       0                      Single Family     1 OROVILLE                CA 95965   621     0 49.55
3718      189900 No MI       0                      Single Family     1 NEW CASTLE              DE 19720   590     0 44.71
3719      612000 No MI       0                      Single Family     1 SAN JOSE                CA 95112   592     0 44.01
3720      580000 No MI       0                      Single Family     1 SAN JOSE                CA 95127   740     0 44.31
3721      989900 No MI       0                      Single Family     1 TALLAHASSEE             FL 32312   581     0 44.44
3722      762500 No MI       0                      Single Family     1 CONCORD                 CA 94520   584     0 35.68
3723      677400 No MI       0                      Single Family     1 DEALE                   MD 20751   666     0 48.44
3724      159500 No MI       0                      Single Family     1 COVINGTON               GA 30016   627     0 43.13
3725      659000 No MI       0                      Single Family     1 SAN JOSE                CA 95111   688     0 45.44
3726           0 No MI       0                      Single Family     1 ROSEVILLE               CA 95747   683     0 47.16
3727           0 No MI       0                      Single Family     1 MIAMI                   FL 33167   593     0 37.22
3728           0 No MI       0                      Single Family     1 WALDORF                 MD 20601   684     0 49.29
3729      216000 No MI       0                      Single Family     1 VANCOUVER               WA 98661   680     0 43.75
3730      470000 No MI       0                      Single Family     1 OAKLAND                 CA 94606   790     0 44.39
3731      293000 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20774   613     0 45.01
3732      127500 No MI       0                      Single Family     1 JACKSONVILLE            FL 32218   582     0 49.57
3733      332000 No MI       0                      Single Family     1 SACRAMENTO              CA 95834   588     0 47.23
3734      665000 No MI       0                      Single Family     1 MILPITAS                CA 95035   705     0 48.86
3735      571000 No MI       0                      Single Family     1 NEWARK                  CA 94560   656     0 38.71
3736      705000 No MI       0                      Single Family     1 BRENTWOOD               CA 94513   645     0 52.07
3737      635000 No MI       0                      Single Family     1 NEWARK                  CA 94560   709     0 47.51
3738           0 No MI       0                      Single Family     1 IDAHO FALLS             ID 83401   580     0 32.74
3739      530000 No MI       0                      Single Family     1 HAMPTON                 GA 30228   652     0 45.55
3740      260000 No MI       0                      Single Family     1 PORTLAND                OR 97236   702     0  8.02
3741      908000 No MI       0                      Single Family     1 PHOENIX                 AZ 85020   645     0 46.73
3742      680000 No MI       0                      Single Family     1 KAILUA KONA             HI 96740   682     0 45.97
3743      265000 No MI       0                      Single Family     1 VANCOUVER               WA 98664   583     0 35.85
3744           0 No MI       0                      Single Family     1 RIGBY                   ID 83442   649     0 23.51
3745      236100 No MI       0                      Single Family     1 HILO                    HI 96720   621     0 39.28
3746           0 No MI       0                      Single Family     1 WESTPORT                MA  2790   626     0 47.68
3747      581140 No MI       0                      Single Family     1 MODESTO                 CA 95355   751     0 47.88
3748      303000 No MI       0                      Condomimium       1 CONCORD                 CA 94521   648     0 43.51
3749      137000 No MI       0                      Single Family     1 MIAMI                   FL 33147   630     0 42.55
3750      243900 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   610     0    50
3751      170000 No MI       0                      Single Family     1 TACOMA                  WA 98404   622     0 46.48
3752      471015 No MI       0                      Single Family     1 VANCOUVER               WA 98682   702     0 49.97
3753           0 No MI       0                      Condomimium       1 DUBLIN                  CA 94568   621     0  46.7
3754      406000 No MI       0                      Single Family     1 LOS BANOS               CA 93635   603     0 48.46
3755      228000 No MI       0                      Single Family     1 ORLANDO                 FL 32839   626     0 49.25
3756      610000 No MI       0                      Two Family        2 LOS ANGELES             CA 90057   633     0 47.51
3757      173000 No MI       0                      Condomimium       1 NORTH MIAMI BEACH       FL 33160   595     0 29.78
3758      702647 No MI       0                      Single Family     1 OAKLEY                  CA 94561   724     0 46.65
3759           0 No MI       0                      Single Family     1 TACOMA                  WA 98406   605     0 45.18
3760      423400 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   655     0 47.07
3761      365000 No MI       0                      Two Family        2 WASHINGTON              DC 20032   728     0 38.07
3762      795000 No MI       0                      Single Family     1 KEY WEST                FL 33040   658     0 45.73
3763      385900 No MI       0                      Single Family     1 MANASSAS                VA 20111   639     0  35.8
3764           0 No MI       0                      Single Family     1 SACRAMENTO              CA 95838   625     0 43.41
3765      455000 No MI       0                      Single Family     1 MILPITAS                CA 95035   629     0 45.26
3766      621744 No MI       0                      Single Family     1 FAIRFIELD               CA 94534   633     0 47.99
3767      312945 No MI       0                      Single Family     1 PORTLAND                OR 97233   704     0 40.45
3768      382000 No MI       0                      Single Family     1 POMONA                  CA 91767   737     0 44.67
3769      233000 No MI       0                      Single Family     1 WEST HAVE               CT  6516   644     0 32.17
3770           0 No MI       0                      Single Family     1 SACRAMENTO              CA 95823   616     0 49.69

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3713   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3714   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3715   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3716   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3717   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3718   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3719   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3720   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3721   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3722   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3723   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3724   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3725   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3726   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3727   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3728   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3729   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3730   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3731   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3732   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3733   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3734   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3735   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3736   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3737   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3738   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3739   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3740   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3741   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3742   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3743   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3744   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3745   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3746   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3747   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3748   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3749   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3750   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3751   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3752   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3753   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3754   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3755   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3756   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3757   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3758   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3759   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3760   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3761   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3762   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3763   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3764   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3765   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3766   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3767   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3768   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3769   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3770   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3771   Fixed     Interest In Arrears   128200 128165.88 128,165.88   12.325  12.325       0.5    0   11.825  1350.84
3772   Fixed     Interest In Arrears    45000  44989.36  44,989.36    12.85   12.85       0.5    0    12.35   492.52
3773   Fixed     Interest In Arrears   161000 160939.71 160,939.71   10.775  10.775       0.5    0   10.275  1505.94
3774   Fixed     Interest In Arrears    39000  38986.75  38,986.75   11.225  11.225       0.5    0   10.725   378.06
3775   Fixed     Interest In Arrears    68100   68079.4  68,079.40    11.75   11.75       0.5    0    11.25   687.41
3776   Fixed     Interest In Arrears    72750  72717.99  72,717.99   10.025  10.025       0.5    0    9.525   639.78
3777   Fixed     Interest In Arrears    73800  73781.53  73,781.53     12.6    12.6       0.5    0     12.1   793.37
3778   Fixed     Interest In Arrears    53000  52985.89  52,985.89   12.325  12.325       0.5    0   11.825   558.46
3779   Fixed     Interest In Arrears   150000 149954.63 149,954.63    11.75   11.75       0.5    0    11.25  1514.12
3780   Fixed     Interest In Arrears    53980  53966.42  53,966.42   12.575  12.575       0.5    0   12.075   579.25
3781   Fixed     Interest In Arrears   129200 129148.93 129,148.93   10.525  10.525       0.5    0   10.025  1184.26
3782   Fixed     Interest In Arrears    24980  24919.31  24,919.31    9.925   9.925       0.5    0    9.425    267.3
3783   Fixed     Interest In Arrears   149800 149754.44 149,754.44   11.725  11.725       0.5    0   11.225  1509.23
3784   Fixed     Interest In Arrears    67980  67954.54  67,954.54   10.775  10.775       0.5    0   10.275   635.86
3785   Fixed     Interest In Arrears    20000  19962.82  19,962.82   12.775  12.775       0.5    0   12.275    250.1
3786   Fixed     Interest In Arrears    39000  38990.24  38,990.24     12.6    12.6       0.5    0     12.1   419.26
3787   Fixed     Interest In Arrears    69400  69383.58  69,383.58    12.85   12.85       0.5    0    12.35   759.58
3788   Fixed     Interest In Arrears   158000 157930.84 157,930.84    10.05   10.05       0.5    0     9.55  1392.41
3789   Fixed     Interest In Arrears    57600  57573.26  57,573.26    9.775   9.775       0.5    0    9.275   495.94
3790   Fixed     Interest In Arrears    63986  63970.34  63,970.34     12.7    12.7       0.5    0     12.2   692.85
3791   Fixed     Interest In Arrears    20600  20514.44  20,514.44   12.775  12.775       0.5    0   12.275   304.86
3792   Fixed     Interest In Arrears    61600   61572.6  61,572.60    9.975   9.975       0.5    0    9.475   539.45
3793   Fixed     Interest In Arrears    37600  37528.75  37,528.75   12.575  12.575       0.5    0   12.075   465.27
3794   Fixed     Interest In Arrears    22180  22137.66  22,137.66     12.5    12.5       0.5    0       12   273.38
3795   Fixed     Interest In Arrears    25400  25394.93  25,394.93     13.6    13.6       0.5    0     13.1   292.94
3796   Fixed     Interest In Arrears    77800  77774.44  77,774.44   11.375  11.375       0.5    0   10.875   763.04
3797   Fixed     Interest In Arrears    76000  75979.88  75,979.88    12.35   12.35       0.5    0    11.85   802.29
3798   Fixed     Interest In Arrears    96000  95969.15  95,969.15   11.475  11.475       0.5    0   10.975   948.85
3799   Fixed     Interest In Arrears    63345   63315.6  63,315.60    9.775   9.775       0.5    0    9.275    545.4
3800   Fixed     Interest In Arrears    64000  63985.45  63,985.45   13.025  13.025       0.5    0   12.525   709.22
3801   Fixed     Interest In Arrears   136000 135956.29 135,956.29   11.475  11.475       0.5    0   10.975  1344.21
3802   Fixed     Interest In Arrears    55600  55584.35  55,584.35   12.075  12.075       0.5    0   11.575   575.13
3803   Fixed     Interest In Arrears    41400  41382.36  41,382.36   10.175  10.175       0.5    0    9.675   368.68
3804   Fixed     Interest In Arrears    67076  67058.81  67,058.81   12.495  12.495       0.5    0   11.995   715.62
3805   Fixed     Interest In Arrears    33980  33970.95  33,970.95   12.325  12.325       0.5    0   11.825   358.05
3806   Fixed     Interest In Arrears    58980  58964.29  58,964.29   12.325  12.325       0.5    0   11.825   621.48
3807   Fixed     Interest In Arrears    49980  49966.54  49,966.54   12.275  12.275       0.5    0   11.775   524.71
3808   Fixed     Interest In Arrears   102300 102254.98 102,254.98   10.025  10.025       0.5    0    9.525   899.65
3809   Fixed     Interest In Arrears   120593 120565.58 120,565.58   13.025  13.025       0.5    0   12.525  1336.36
3810   Fixed     Interest In Arrears    57200  57177.38  57,177.38   10.525  10.525       0.5    0   10.025   524.31
3811   Fixed     Interest In Arrears   105000 104967.71 104,967.71   11.675  11.675       0.5    0   11.175  1053.85
3812   Fixed     Interest In Arrears    63000  62973.01  62,973.01    10.15   10.15       0.5    0     9.65   559.87
3813   Fixed     Interest In Arrears    57800  57786.55  57,786.55   12.925  12.925       0.5    0   12.425      636
3814   Fixed     Interest In Arrears    70800   70783.9  70,783.90   13.025  13.025       0.5    0   12.525   784.58
3815   Fixed     Interest In Arrears    68400  68383.82  68,383.82    12.85   12.85       0.5    0    12.35   748.63
3816   Fixed     Interest In Arrears    50400  50383.44  50,383.44   11.375  11.375       0.5    0   10.875   494.31
3817   Fixed     Interest In Arrears    91000  90957.08  90,957.08      9.7     9.7       0.5    0      9.2    778.5
3818   Fixed     Interest In Arrears   122844 122812.03 122,812.03   12.425  12.425       0.5    0   11.925  1303.92
3819   Fixed     Interest In Arrears    92000  91968.76  91,968.76   11.225  11.225       0.5    0   10.725   891.82
3820   Fixed     Interest In Arrears    42000  41981.52  41,981.52   10.025  10.025       0.5    0    9.525   369.36
3821   Fixed     Interest In Arrears    81980  81961.35  81,961.35   13.025  13.025       0.5    0   12.525   908.47
3822   Fixed     Interest In Arrears    26000  25993.07  25,993.07   12.325  12.325       0.5    0   11.825   273.97
3823   Fixed     Interest In Arrears    61000  60986.12  60,986.12   13.025  13.025       0.5    0   12.525   675.98
3824   Fixed     Interest In Arrears   106000 105970.99 105,970.99     12.2    12.2       0.5    0     11.7  1106.68
3825   Fixed     Interest In Arrears    62000  61971.83  61,971.83    9.875   9.875       0.5    0    9.375   538.38
3826   Fixed     Interest In Arrears    88000  87971.09  87,971.09   11.375  11.375       0.5    0   10.875   863.08
3827   Fixed     Interest In Arrears    51000  50987.79  50,987.79     12.8    12.8       0.5    0     12.3   556.21
3828   Fixed     Interest In Arrears    51000  50986.27  50,986.27   12.275  12.275       0.5    0   11.775   535.42

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3771   1350.84   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3772    492.52   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3773   1505.94   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3774    378.06   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3775    687.41   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3776    639.78   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3777    793.37   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3778    558.46   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3779   1514.12   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3780    579.25    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3781   1184.26    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3782     267.3   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3783   1509.23    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3784    635.86   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3785     250.1    6/9/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       36
3786    419.26    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3787    759.58    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3788   1392.41    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3789    495.94   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3790    692.85    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3791    304.86   6/12/2006  8/1/2006  7/1/2016 8/1/2006    1      120       119      120        0
3792    539.45    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3793    465.27   5/26/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3794    273.38   5/25/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
3795    292.94    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3796    763.04    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3797    802.29    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3798    948.85   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3799     545.4   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3800    709.22    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3801   1344.21   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3802    575.13   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3803    368.68    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3804    715.62   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3805    358.05   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3806    621.48    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3807    524.71    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3808    899.65   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3809   1336.36   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3810    524.31   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3811   1053.85   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3812    559.87    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3813       636    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3814    784.58   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3815    748.63   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3816    494.31    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3817     778.5    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3818   1303.92   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3819    891.82   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3820    369.36    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3821    908.47   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3822    273.97   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3823    675.98    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3824   1106.68    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3825    538.38    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3826    863.08    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3827    556.21    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3828    535.42    6/1/2006  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>
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
3774   Not a Balloon Loan 30 YR FXD    0      0
3775   Not a Balloon Loan 30 YR FXD    0      0
3776   Not a Balloon Loan 30 YR FXD    0      0
3777   Not a Balloon Loan 30 YR FXD    0      0
3778   Not a Balloon Loan 30 YR FXD    0      0
3779   Not a Balloon Loan 30 YR FXD    0      0
3780   Not a Balloon Loan 30 YR FXD    0      0
3781   Not a Balloon Loan 30 YR FXD    0      0
3782   Not a Balloon Loan 15 YR FXD    0      0
3783   Not a Balloon Loan 30 YR FXD    0      0
3784   Not a Balloon Loan 30 YR FXD    0      0
3785   Not a Balloon Loan 15 YR FXD    0      0
3786   Not a Balloon Loan 30 YR FXD    0      0
3787   Not a Balloon Loan 30 YR FXD    0      0
3788   Not a Balloon Loan 30 YR FXD    0      0
3789   Not a Balloon Loan 30 YR FXD    0      0
3790   Not a Balloon Loan 30 YR FXD    0      0
3791   Not a Balloon Loan 10 YR FXD    0      0
3792   Not a Balloon Loan 30 YR FXD    0      0
3793   Not a Balloon Loan 15 YR FXD    0      0
3794   Not a Balloon Loan 15 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 30 YR FXD    0      0
3799   Not a Balloon Loan 30 YR FXD    0      0
3800   Not a Balloon Loan 30 YR FXD    0      0
3801   Not a Balloon Loan 30 YR FXD    0      0
3802   Not a Balloon Loan 30 YR FXD    0      0
3803   Not a Balloon Loan 30 YR FXD    0      0
3804   Not a Balloon Loan 30 YR FXD    0      0
3805   Not a Balloon Loan 30 YR FXD    0      0
3806   Not a Balloon Loan 30 YR FXD    0      0
3807   Not a Balloon Loan 30 YR FXD    0      0
3808   Not a Balloon Loan 30 YR FXD    0      0
3809   Not a Balloon Loan 30 YR FXD    0      0
3810   Not a Balloon Loan 30 YR FXD    0      0
3811   Not a Balloon Loan 30 YR FXD    0      0
3812   Not a Balloon Loan 30 YR FXD    0      0
3813   Not a Balloon Loan 30 YR FXD    0      0
3814   Not a Balloon Loan 30 YR FXD    0      0
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   Not a Balloon Loan 30 YR FXD    0      0
3820   Not a Balloon Loan 30 YR FXD    0      0
3821   Not a Balloon Loan 30 YR FXD    0      0
3822   Not a Balloon Loan 30 YR FXD    0      0
3823   Not a Balloon Loan 30 YR FXD    0      0
3824   Not a Balloon Loan 30 YR FXD    0      0
3825   Not a Balloon Loan 30 YR FXD    0      0
3826   Not a Balloon Loan 30 YR FXD    0      0
3827   Not a Balloon Loan 30 YR FXD    0      0
3828   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3771            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3772            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3773            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3774            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3775            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
3776            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3777            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3778            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3779            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
3780            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3781            0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
3782            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3783            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3784            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3785            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3786            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3787            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3788            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
3789            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3790            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3791            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
3792            0          0       0        0        0        0       0   9.975          0 00/00/0000 00/00/0000
3793            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3794            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3795            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
3796            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3797            0          0       0        0        0        0       0   12.35          0 00/00/0000 00/00/0000
3798            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3799            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
3800            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3801            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3802            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3803            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
3804            0          0       0        0        0        0       0  12.495          0 00/00/0000 00/00/0000
3805            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3806            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3807            0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000
3808            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3809            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3810            0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
3811            0          0       0        0        0        0       0  11.675          0 00/00/0000 00/00/0000
3812            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3813            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3814            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3815            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
3816            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3817            0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
3818            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3819            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
3820            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3821            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3822            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3823            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3824            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
3825            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3826            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3827            0          0       0        0        0        0       0    12.8          0 00/00/0000 00/00/0000
3828            0          0       0        0        0        0       0  12.275          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
3771   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   512800
3772   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   180000
3773   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   644000
3774   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
3775   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   272400
3776   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   412250
3777   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   295200
3778   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   212000
3779   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   600000
3780   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   215920
3781   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   516800
3782   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    99920
3783   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   599200
3784   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   271920
3785   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    80000
3786   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   156000
3787   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   277600
3788   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   632000
3789   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   230400
3790   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   255946
3791   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2    82400
3792   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   246400
3793   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   150400
3794   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    88720
3795   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   101600
3796   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   311200
3797   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
3798   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   384000
3799   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   337840
3800   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   256000
3801   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   544000
3802   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   222400
3803   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   165600
3804   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   268307
3805   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   135920
3806   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   235920
3807   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   199920
3808   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   579700
3809   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   482370
3810   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   228800
3811   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   420000
3812   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   252000
3813   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   231200
3814   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   283200
3815   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   273600
3816   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   201600
3817   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   728000
3818   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   696120
3819   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   368000
3820   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168000
3821   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   327920
3822   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104000
3823   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   244000
3824   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   424000
3825   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   248000
3826   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   352000
3827   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   204000
3828   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3771         0       20      100    641000         0
3772         0       20      100    225000         0
3773         0       20      100    805000         0
3774         0       20      100    195000         0
3775         0       20      100    340500         0
3776         0       15      100    485000         0
3777         0       20      100    369000         0
3778         0       20      100    265000         0
3779         0       20      100    750000         0
3780         0       20      100    269900         0
3781         0       20      100    646000         0
3782         0       20      100    124900         0
3783         0       20      100    749000         0
3784         0       20      100    339900         0
3785         0       20      100    100000         0
3786         0       20      100    195000         0
3787         0       20      100    347000         0
3788         0       20      100    790000         0
3789         0       20      100    288000         0
3790         0       20      100    319933         0
3791         0       20      100    103000         0
3792         0       20      100    308000         0
3793         0       20      100    188000         0
3794         0       20      100    110900         0
3795         0       20      100    127000         0
3796         0       20      100    389000         0
3797         0       20      100    380000         0
3798         0       20      100    480000         0
3799         0       15       95    422300         0
3800         0       20      100    320000         0
3801         0       20      100    680000         0
3802         0       20      100    278000         0
3803         0       20      100    207000         0
3804         0       20      100    335384         0
3805         0       20      100    169900         0
3806         0       20      100    294900         0
3807         0       20      100    249900         0
3808         0       15      100    682000         0
3809         0       20      100    602963         0
3810         0       20      100    286000         0
3811         0       20      100    525000         0
3812         0       20      100    315000         0
3813         0       20      100    289000         0
3814         0       20      100    354000         0
3815         0       20      100    342000         0
3816         0       20      100    252000         0
3817         0       10       90    910000         0
3818         0       15      100    818965         0
3819         0       20      100    460000         0
3820         0       20      100    210000         0
3821         0       20      100    409900         0
3822         0       20      100    130000         0
3823         0       20      100    305000         0
3824         0       20      100    530000         0
3825         0       20      100    310000         0
3826         0       20      100    440000         0
3827         0       20      100    255000         0
3828         0       20      100    255000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3771      641000 No MI       0                      Single Family     1 LAKE ELISINORE          CA 92532   604     0 49.63
3772      225000 No MI       0                      Condomimium       1 MIAMI                   FL 33172   592     0 49.07
3773      805000 No MI       0                      Single Family     1 HONOLULU                HI 96825   706     0 30.26
3774      195800 No MI       0                      Single Family     1 OPA LOCKA               FL 33054   629     0 33.27
3775      340500 No MI       0                      Single Family     1 WILLIAMS                CA 95987   634     0 30.25
3776      485000 No MI       0                      Single Family     1 ANTIOCH                 CA 94531   687     0 21.04
3777      369000 No MI       0                      Single Family     1 PORTLAND                OR 97211   580     0 12.31
3778      265000 No MI       0                      Single Family     1 ROYAL PALM BEACH        FL 33411   600     0 36.58
3779      750000 No MI       0                      Single Family     1 SACRAMENTO              CA 95834   749     0 49.63
3780      269900 No MI       0                      Single Family     1 LISBON                  CT  6351   600     0 43.78
3781      646000 No MI       0                      Single Family     1 DORAL                   FL 33178   676     0 32.83
3782      124900 No MI       0                      Single Family     1 NEWNAN                  GA 30263   675     0 25.26
3783      749000 No MI       0                      Single Family     1 MIRAMAR                 FL 33029   639     0 31.39
3784      339900 No MI       0                      Single Family     1 STOCKTON                CA 95215   699     0 49.41
3785      100700 No MI       0                      Single Family     1 CORNERSVILLE            TN 37047   632     0 41.16
3786      195000 No MI       0                      Single Family     1 OLIVEHURST              CA 95961   585     0 48.56
3787           0 No MI       0                      Single Family     1 BOWIE                   MD 20721   580     0    50
3788      790000 No MI       0                      Single Family     1 TURLOCK                 CA 95380   644     0 49.83
3789      288000 No MI       0                      Single Family     1 FRESNO                  CA 93726   711     0 47.44
3790      319933 No MI       0                      Single Family     1 FOWLER                  CA 93625   592     0 49.36
3791      103000 No MI       0                      Two Family        2 MILWUAKEE               WI 53209   625     0 45.96
3792           0 No MI       0                      Single Family     1 HARRISONBURG            VA 22801   705     0 35.05
3793      188000 No MI       0                      Single Family     1 EL MIRAGE               AZ 85335   616     0 43.69
3794      110900 No MI       0                      Single Family     1 CALDWELL                ID 83607   584     0  48.9
3795           0 No MI       0                      Single Family     1 MILWAUKEE               WI 53218   591     0 37.61
3796      389000 No MI       0                      Single Family     1 WEST PALM BEACH         FL 33412   674     0 47.05
3797      380000 No MI       0                      Single Family     1 OAKLAND                 CA 94621   659     0 48.77
3798      480000 No MI       0                      Single Family     1 OKLAHOMA CITY           OK 73120   674     0  49.8
3799      422300 No MI       0                      Single Family     1 STATEN ISLAND           NY 10308   769     0 40.67
3800      320000 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20774   625     0 49.69
3801      680000 No MI       0                      Single Family     1 SAN BRUNO               CA 94066   637     0 48.87
3802      278000 No MI       0                      Single Family     1 NORTH HIGHLANDS         CA 95660   616     0 40.02
3803      220000 No MI       0                      Condomimium       1 MIAMI                   FL 33032   662     0 45.08
3804      335384 No MI       0                      Single Family     1 PLUMAS LAKE             CA 95961   628     0 48.72
3805      169900 No MI       0                      Single Family     1 JACKSONVILLE            FL 32244   611     0 40.92
3806      294900 No MI       0                      Single Family     1 CHESAPEAKE              VA 23323   609     0 46.62
3807      249900 No MI       0                      Single Family     1 CLERMONT                FL 34711   632     0  47.7
3808      682000 No MI       0                      Single Family     1 SAN JOSE                CA 95111   705     0 37.33
3809      602963 No MI       0                      Single Family     1 CLINTON                 MD 20735   664     0 49.71
3810      286000 No MI       0                      Single Family     1 MIAMI                   FL 33196   688     0    38
3811      525000 No MI       0                      Condomimium       1 UNION CITY              CA 94587   739     0 46.47
3812           0 No MI       0                      Single Family     1 SACRAMENTO              CA 95823   647     0 48.15
3813      289000 No MI       0                      Condomimium       1 KAPOLEI                 HI 96707   621     0 45.71
3814      354000 No MI       0                      Single Family     1 GERMANTOWN              MD 20874   621     0 46.74
3815      342000 No MI       0                      Single Family     1 PALMDALE                CA 93552   591     0 47.34
3816      252000 No MI       0                      Single Family     1 COCKEYSVILLE            MD 21030   661     0 48.88
3817      910000 No MI       0                      Two Family        2 REDWOOD CITY            CA 94061   711     0 36.62
3818      818965 No MI       0                      Single Family     1 WELLINGTON              FL 33467   613     0 49.99
3819      460000 No MI       0                      Two Family        2 SACRAMENTO              CA 95818   624     0 39.61
3820      210000 No MI       0                      Single Family     1 MIAMI                   FL 33147   701     0 40.46
3821      409900 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20774   632     0 48.61
3822      130000 No MI       0                      Single Family     1 NORFOLK                 VA 23502   601     0 46.54
3823      305000 No MI       0                      Single Family     1 WALDORF                 MD 20602   625     0 49.82
3824      530000 No MI       0                      Single Family     1 KAILUA KONA             HI 96740   651     0 41.27
3825      310000 No MI       0                      Condomimium       1 HONOLULU                HI 96816   736     0    50
3826      450000 No MI       0                      Single Family     1 UPPER MARLBORO          MD 20774   666     0  45.4
3827      255000 No MI       0                      Single Family     1 FRESNO                  CA 93705   625     0  49.7
3828      255000 No MI       0                      Single Family     1 WEST VALLEY             UT 84120   636     0 46.98

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3771   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3772   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3773   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3774   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3775   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3776   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3777   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3778   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3779   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3780   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3781   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3782   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3783   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3784   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3785   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3786   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3787   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3788   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3789   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3790   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3791   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3792   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3793   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3794   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3795   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3796   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3797   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3798   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3799   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3800   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3801   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3802   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3803   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3804   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3805   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3806   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3807   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3808   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3809   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3810   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3811   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3812   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3813   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3814   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3815   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3816   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3817   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3818   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3819   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3820   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3821   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3822   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3823   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3824   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3825   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3826   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3827   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3828   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3829   Fixed     Interest In Arrears    79000   78976.5  78,976.50   11.825  11.825       0.5    0   11.325   801.98
3830   Fixed     Interest In Arrears    35000  34991.53  34,991.53    12.75   12.75       0.5    0    12.25   380.35
3831   Fixed     Interest In Arrears    58400  58383.93  58,383.93   12.175  12.175       0.5    0   11.675   608.59
3832   Fixed     Interest In Arrears    84398  84379.55  84,379.55     13.2    13.2       0.5    0     12.7   946.83
3833   Fixed     Interest In Arrears    65000  64978.41  64,978.41   11.325  11.325       0.5    0   10.825   635.03
3834   Fixed     Interest In Arrears    78400  78378.18  78,378.18   12.125  12.125       0.5    0   11.625   813.99
3835   Fixed     Interest In Arrears    34500  34492.01  34,492.01    12.95   12.95       0.5    0    12.45    380.3
3836   Fixed     Interest In Arrears    53990  53965.72  53,965.72    9.925   9.925       0.5    0    9.425   470.82
3837   Fixed     Interest In Arrears    64600  64573.05  64,573.05   10.275  10.275       0.5    0    9.775   580.09
3838   Fixed     Interest In Arrears    61000  60986.59  60,986.59   13.175  13.175       0.5    0   12.675   683.14
3839   Fixed     Interest In Arrears   125800 125760.67 125,760.67     11.6    11.6       0.5    0     11.1   1255.4
3840   Fixed     Interest In Arrears    62800  62771.46  62,771.46    9.875   9.875       0.5    0    9.375   545.33
3841   Fixed     Interest In Arrears    57600  57587.34  57,587.34   13.175  13.175       0.5    0   12.675   645.06
3842   Fixed     Interest In Arrears    90000  89970.91  89,970.91    11.45   11.45       0.5    0    10.95   887.84
3843   Fixed     Interest In Arrears   240000 239896.62 239,896.62   10.125  10.125       0.5    0    9.625  2128.38
3844   Fixed     Interest In Arrears    77600  77566.75  77,566.75    10.15   10.15       0.5    0     9.65   689.62
3845   Fixed     Interest In Arrears    57600  57586.67  57,586.67    12.95   12.95       0.5    0    12.45   634.93
3846   Fixed     Interest In Arrears    90000  89962.46  89,962.46   10.275  10.275       0.5    0    9.775   808.17
3847   Fixed     Interest In Arrears    82000  81979.93  81,979.93     12.7    12.7       0.5    0     12.2    887.9
3848   Fixed     Interest In Arrears    83600  83578.24  83,578.24   12.425  12.425       0.5    0   11.925   887.37
3849   Fixed     Interest In Arrears    51980  51963.74  51,963.74     11.6    11.6       0.5    0     11.1   518.73
3850   Fixed     Interest In Arrears    57600   57585.9  57,585.90     12.7    12.7       0.5    0     12.2    623.7
3851   Fixed     Interest In Arrears    42000  41982.94  41,982.94     10.4    10.4       0.5    0      9.9   381.06
3852   Fixed     Interest In Arrears    44000  43984.89  43,984.89   11.175  11.175       0.5    0   10.675   424.86
3853   Fixed     Interest In Arrears    52400  52387.87  52,387.87    12.95   12.95       0.5    0    12.45   577.61
3854   Fixed     Interest In Arrears    64000  63985.93  63,985.93   13.175  13.175       0.5    0   12.675   716.74
3855   Fixed     Interest In Arrears    88000   87968.1  87,968.10   10.925  10.925       0.5    0   10.425   833.07
3856   Fixed     Interest In Arrears    79180  79156.96  79,156.96   11.925  11.925       0.5    0   11.425   809.89
3857   Fixed     Interest In Arrears    52000  51942.65  51,942.65    11.35   11.35       0.5    0    10.85   549.18
3858   Fixed     Interest In Arrears    61000  60972.28  60,972.28    9.875   9.875       0.5    0    9.375    529.7
3859   Fixed     Interest In Arrears    29400   29390.8  29,390.80     11.6    11.6       0.5    0     11.1    293.4
3860   Fixed     Interest In Arrears   115000 114967.99 114,967.99   12.125  12.125       0.5    0   11.625  1193.99
3861   Fixed     Interest In Arrears    76000  75978.85  75,978.85   12.125  12.125       0.5    0   11.625   789.07
3862   Fixed     Interest In Arrears    54000  53987.44  53,987.44   12.925  12.925       0.5    0   12.425   594.19
3863   Fixed     Interest In Arrears    61000  60973.15  60,973.15   10.025  10.025       0.5    0    9.525   536.45
3864   Fixed     Interest In Arrears    45750  45730.29  45,730.29   10.125  10.125       0.5    0    9.625   405.73
3865   Fixed     Interest In Arrears   224000 223900.69 223,900.69     9.99    9.99       0.5    0     9.49  1964.11
3866   Fixed     Interest In Arrears    85600  85573.24  85,573.24     11.6    11.6       0.5    0     11.1   854.23
3867   Fixed     Interest In Arrears    49200  49186.46  49,186.46   12.175  12.175       0.5    0   11.675   512.72
3868   Fixed     Interest In Arrears   137000 136968.49 136,968.49   12.975  12.975       0.5    0   12.475  1512.82
3869   Fixed     Interest In Arrears    37422  37413.35  37,413.35    12.95   12.95       0.5    0    12.45    412.5
3870   Fixed     Interest In Arrears    39400  39385.56  39,385.56   10.875  10.875       0.5    0   10.375    371.5
3871   Fixed     Interest In Arrears    87000  86979.88  86,979.88    12.95   12.95       0.5    0    12.45      959
3872   Fixed     Interest In Arrears   112360  112332.5 112,332.50     12.7    12.7       0.5    0     12.2  1216.64
3873   Fixed     Interest In Arrears    87000  86980.88  86,980.88   13.175  13.175       0.5    0   12.675   974.31
3874   Fixed     Interest In Arrears    60000  59986.12  59,986.12    12.95   12.95       0.5    0    12.45   661.38
3875   Fixed     Interest In Arrears    53000  52987.66  52,987.66   12.925  12.925       0.5    0   12.425   583.19
3876   Fixed     Interest In Arrears    43000  42985.56  42,985.56   11.275  11.275       0.5    0   10.775   418.46
3877   Fixed     Interest In Arrears    70000  69971.58  69,971.58     10.4    10.4       0.5    0      9.9   635.09
3878   Fixed     Interest In Arrears    30800  30792.87  30,792.87    12.95   12.95       0.5    0    12.45   339.51
3879   Fixed     Interest In Arrears   112000 111967.41 111,967.41   11.925  11.925       0.5    0   11.425  1145.59
3880   Fixed     Interest In Arrears    37600   37590.9  37,590.90    12.75   12.75       0.5    0    12.25    408.6
3881   Fixed     Interest In Arrears    41400   41386.4  41,386.40   11.375  11.375       0.5    0   10.875   406.04
3882   Fixed     Interest In Arrears   113000 112951.58 112,951.58    10.15   10.15       0.5    0     9.65  1004.21
3883   Fixed     Interest In Arrears   200000 199918.78 199,918.78     10.4    10.4       0.5    0      9.9  1814.55
3884   Fixed     Interest In Arrears    62000  61984.83  61,984.83     12.7    12.7       0.5    0     12.2   671.34
3885   Fixed     Interest In Arrears   107500 107453.69 107,453.69   10.125  10.125       0.5    0    9.625   953.34
3886   Fixed     Interest In Arrears   147641 147599.91 147,599.91   12.125  12.125       0.5    0   11.625  1532.88

<CAPTION>

                                                                      Remaining Original  Prepay

 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3829    801.98   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3830    380.35    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3831    608.59    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3832    946.83    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3833    635.03    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3834    813.99    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3835     380.3    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3836    470.82    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3837    580.09   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3838    683.14    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3839    1255.4   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3840    545.33    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3841    645.06    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3842    887.84    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3843   2128.38   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3844    689.62    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3845    634.93    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3846    808.17    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3847     887.9    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3848    887.37    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3849    518.73    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3850     623.7    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3851    381.06   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3852    424.86   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3853    577.61   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3854    716.74   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3855    833.07   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3856    809.89   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3857    549.18   6/23/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240       24
3858     529.7    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3859     293.4    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3860   1193.99    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3861    789.07    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3862    594.19    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3863    536.45    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3864    405.73    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3865   1964.11    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3866    854.23    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3867    512.72   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3868   1512.82   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3869     412.5   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3870     371.5   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3871       959   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3872   1216.64   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3873    974.31   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3874    661.38   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3875    583.19   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3876    418.46   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3877    635.09    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3878    339.51   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3879   1145.59   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3880     408.6   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3881    406.04   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3882   1004.21   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3883   1814.55   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3884    671.34   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3885    953.34   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3886   1532.88   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>
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 30 YR FXD    0      0
3833   Not a Balloon Loan 30 YR FXD    0      0
3834   Not a Balloon Loan 30 YR FXD    0      0
3835   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3839   Not a Balloon Loan 30 YR FXD    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   Not a Balloon Loan 30 YR FXD    0      0
3844   Not a Balloon Loan 30 YR FXD    0      0
3845   Not a Balloon Loan 30 YR FXD    0      0
3846   Not a Balloon Loan 30 YR FXD    0      0
3847   Not a Balloon Loan 30 YR FXD    0      0
3848   Not a Balloon Loan 30 YR FXD    0      0
3849   Not a Balloon Loan 30 YR FXD    0      0
3850   Not a Balloon Loan 30 YR FXD    0      0
3851   Not a Balloon Loan 30 YR FXD    0      0
3852   Not a Balloon Loan 30 YR FXD    0      0
3853   Not a Balloon Loan 30 YR FXD    0      0
3854   Not a Balloon Loan 30 YR FXD    0      0
3855   Not a Balloon Loan 30 YR FXD    0      0
3856   Not a Balloon Loan 30 YR FXD    0      0
3857   Not a Balloon Loan 20 YR FXD    0      0
3858   Not a Balloon Loan 30 YR FXD    0      0
3859   Not a Balloon Loan 30 YR FXD    0      0
3860   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3864   Not a Balloon Loan 30 YR FXD    0      0
3865   Not a Balloon Loan 30 YR FXD    0      0
3866   Not a Balloon Loan 30 YR FXD    0      0
3867   Not a Balloon Loan 30 YR FXD    0      0
3868   Not a Balloon Loan 30 YR FXD    0      0
3869   Not a Balloon Loan 30 YR FXD    0      0
3870   Not a Balloon Loan 30 YR FXD    0      0
3871   Not a Balloon Loan 30 YR FXD    0      0
3872   Not a Balloon Loan 30 YR FXD    0      0
3873   Not a Balloon Loan 30 YR FXD    0      0
3874   Not a Balloon Loan 30 YR FXD    0      0
3875   Not a Balloon Loan 30 YR FXD    0      0
3876   Not a Balloon Loan 30 YR FXD    0      0
3877   Not a Balloon Loan 30 YR FXD    0      0
3878   Not a Balloon Loan 30 YR FXD    0      0
3879   Not a Balloon Loan 30 YR FXD    0      0
3880   Not a Balloon Loan 30 YR FXD    0      0
3881   Not a Balloon Loan 30 YR FXD    0      0
3882   Not a Balloon Loan 30 YR FXD    0      0
3883   Not a Balloon Loan 30 YR FXD    0      0
3884   Not a Balloon Loan 30 YR FXD    0      0
3885   Not a Balloon Loan 30 YR FXD    0      0
3886   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                                              First

          Rate      Payment  Initial Periodic          Periodic                               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>
3829            0          0       0        0        0        0       0  11.825          0 00/00/0000 00/00/0000
3830            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3831            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3832            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
3833            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3834            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3835            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3836            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3837            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3838            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
3839            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3840            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3841            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
3842            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
3843            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3844            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3845            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3846            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3847            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3848            0          0       0        0        0        0       0  12.425          0 00/00/0000 00/00/0000
3849            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3850            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3851            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3852            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
3853            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3854            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
3855            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3856            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
3857            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
3858            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3859            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3860            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3861            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3862            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3863            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3864            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3865            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
3866            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3867            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
3868            0          0       0        0        0        0       0  12.975          0 00/00/0000 00/00/0000
3869            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3870            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
3871            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3872            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3873            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
3874            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3875            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
3876            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3877            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3878            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3879            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
3880            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3881            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
3882            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3883            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3884            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3885            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3886            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000

<CAPTION>

          First

           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
3829   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   316000
3830   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   315000
3831   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   233600
3832   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   337592
3833   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   260000
3834   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   313600
3835   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   310500
3836   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   215960
3837   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   258400
3838   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   244000
3839   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   503200
3840   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   251200
3841   00/00/0000 00/00/0000       0 Home Improvement Stated Doc    Owner Occupied    2   230400
3842   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   360000
3843   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   960000
3844   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   310400
3845   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   230400
3846   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   360000
3847   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   328000
3848   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   334400
3849   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   207920
3850   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   230400
3851   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   168000
3852   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   176000
3853   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   209600
3854   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   256000
3855   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   352000
3856   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   316720
3857   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   208000
3858   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   244000
3859   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   117600
3860   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   460000
3861   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
3862   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   216000
3863   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   244000
3864   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   259250
3865   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   896000
3866   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   342400
3867   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   196800
3868   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   548000
3869   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   149688
3870   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   157600
3871   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   348000
3872   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   449444
3873   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   348000
3874   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   240000
3875   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   212000
3876   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   172000
3877   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   280000
3878   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   123200
3879   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   448000
3880   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   150400
3881   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   165600
3882   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   452000
3883   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   800000
3884   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   248000
3885   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   430000
3886   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   590562

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current

Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3829         0       20      100    395000         0
3830         0       10      100    350000         0
3831         0       20      100    292000         0
3832         0       20      100    421990         0
3833         0       20      100    325000         0
3834         0       20      100    392000         0
3835         0       10      100    345000         0
3836         0       20      100    269950         0
3837         0       20      100    323000         0
3838         0       20      100    305000         0
3839         0       20      100    629000         0
3840         0       20      100    314000         0
3841         0       20      100    288000         0
3842         0       20      100    450000         0
3843         0       20      100   1200000         0
3844         0       20      100    388000         0
3845         0       20      100    288000         0
3846         0       20      100    450000         0
3847         0       20      100    410000         0
3848         0       20      100    418000         0
3849         0       20      100    259900         0
3850         0       20      100    288000         0
3851         0       20      100    210000         0
3852         0       20      100    220000         0
3853         0       20      100    262000         0
3854         0       20      100    320000         0
3855         0       20      100    440000         0
3856         0     19.8    98.98    400000         0
3857         0       20      100    260000         0
3858         0       20      100    305000         0
3859         0       20      100    147000         0
3860         0       20      100    575000         0
3861         0       20      100    380000         0
3862         0       20      100    270000         0
3863         0       20      100    305000         0
3864         0       15      100    305000         0
3865         0       20      100   1120000         0
3866         0       20      100    428000         0
3867         0       20      100    246000         0
3868         0       20      100    685000         0
3869         0       20      100    187110         0
3870         0       20      100    197000         0
3871         0       20      100    435000         0
3872         0       20      100    561800         0
3873         0       20      100    435000         0
3874         0       20      100    300000         0
3875         0       20      100    265000         0
3876         0       20      100    215000         0
3877         0       20      100    350000         0
3878         0       20      100    154000         0
3879         0       20      100    560000         0
3880         0       20      100    188000         0
3881         0       20      100    207000         0
3882         0       20      100    565000         0
3883         0       20      100   1000000         0
3884         0       20      100    310000         0
3885         0       20      100    537500         0
3886         0       20      100    738203         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                              Pool
                                 Pool   Pool   PMI

 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3829      395000 No MI       0                      Single Family     1 ONTARIO                 CA 91764   663     0 45.88
3830      350000 No MI       0                      Condomimium       1 SALINAS                 CA 93906   584     0 47.72
3831           0 No MI       0                      Single Family     1 AURORA                  OR 97002   602     0 49.89
3832      421990 No MI       0                      Single Family     1 HENDERSON               NV 89044   606     0 32.82
3833      325000 No MI       0                      Single Family     1 HOLLYWOOD               FL 33024   622     0 48.59
3834      392000 No MI       0                      Single Family     1 STERLING                VA 20164   673     0 48.16
3835           0 No MI       0                      Single Family     1 SUNRISE                 FL 33323   588     0 49.22
3836      269950 No MI       0                      Single Family     1 KENT                    WA 98042   668     0  47.2
3837      323000 No MI       0                      Two Family        2 JERSEY CITY             NJ  7304   664     0 49.82
3838      305000 No MI       0                      Single Family     1 HIALEAH                 FL 33018   633     0 41.04
3839      629000 No MI       0                      Single Family     1 CONCORD                 CA 94518   653     0 47.17
3840      314000 No MI       0                      Single Family     1 RENTON                  WA 98058   777     0 42.77
3841           0 No MI       0                      Single Family     1 HUNTINGTOWN             MD 20639   621     0 49.46
3842      450000 No MI       0                      Single Family     1 LAKE ELSINORE           CA 92530   642     0 48.85
3843           0 No MI       0                      Single Family     1 FURLONG                 PA 18925   693     0  38.1
3844           0 No MI       0                      Single Family     1 FRESNO                  CA 93720   643     0 34.48
3845      288000 No MI       0                      Single Family     1 LAUREL                  MD 20723   584     0 49.39
3846      450000 No MI       0                      Single Family     1 MIAMI                   FL 33133   671     0 42.31
3847           0 No MI       0                      Single Family     1 CLOVIS                  CA 93612   597     0 46.19
3848      420000 No MI       0                      Single Family     1 WASHINGTON              DC 20010   602     0 42.25
3849      259900 No MI       0                      Single Family     1 RIO RANCHO              NM 87124   650     0 49.72
3850      288000 No MI       0                      Single Family     1 COTTONWOOD              CA 96022   585     0 49.73
3851      210000 No MI       0                      Condomimium       1 MIAMI                   FL 33181   659     0  44.1
3852      220000 No MI       0                      Condomimium       1 GREENBELT               MD 20770   716     0 40.26
3853      262000 No MI       0                      Single Family     1 FORT WASHINGTON         MD 20744   582     0  39.5
3854      320000 No MI       0                      Single Family     1 MIAMI                   FL 33168   627     0 48.43
3855      440000 No MI       0                      Single Family     1 SALIDA                  CA 95368   770     0 46.58
3856      395900 No MI       0                      Condomimium       1 COSTA MESA              CA 92627   702     0 41.43
3857      260000 No MI       0                      Two Family        2 HARTFORD                CT  6114   641     0  47.6
3858           0 No MI       0                      Single Family     1 YUCCA VALLEY            CA 92284   690     0 48.59
3859      147000 No MI       0                      Single Family     1 PITTSVILLE              MD 21850   644     0 37.73
3860      575000 No MI       0                      Single Family     1 ELK GROVE               CA 95757   666     0 49.78
3861      380000 No MI       0                      Single Family     1 MATHER                  CA 95655   668     0 49.99
3862      270000 No MI       0                      Single Family     1 KEAAU                   HI 96749   622     0 47.81
3863      305000 No MI       0                      Single Family     1 FRESNO                  CA 93730   661     0 44.82
3864      305000 No MI       0                      Single Family     1 SACRAMENTO              CA 95823   758     0 43.35
3865     1120013 No MI       0                      Single Family     1 GILROY                  CA 95020   707     0  42.4
3866      428000 No MI       0                      Single Family     1 SILVER SPRINGS          MD 20901   642     0  44.9
3867           0 No MI       0                      Single Family     1 WALLINGFORD             CT  6492   604     0 36.94
3868      685000 No MI       0                      Single Family     1 FAIRFAX STATION         VA 22039   605     0  37.5
3869      187110 No MI       0                      Single Family     1 ALBUQUERQUE             NM 87114   592     0    30
3870      197000 No MI       0                      Condomimium       1 MIAMI                   FL 33126   754     0 47.33
3871      435000 No MI       0                      Single Family     1 OAKLAND                 CA 94621   586     0 43.01
3872      561800 No MI       0                      Condomimium       1 SAN DIEGO               CA 92101   586     0  48.9
3873      435000 No MI       0                      Two Family        2 NAPLES                  FL 34116   625     0 42.13
3874      300000 No MI       0                      Single Family     1 ST. CLOUD               FL 34772   588     0 41.41
3875      265000 No MI       0                      Single Family     1 ATLANTA                 GA 30314   632     0 48.08
3876      215000 No MI       0                      Two Family        2 WOONSOCKET              RI  2895   743     0 31.48
3877      350000 No MI       0                      Single Family     1 ANTIOCH                 CA 94509   729     0 36.25
3878      154000 No MI       0                      Single Family     1 ORLANDO                 FL 32825   594     0 47.21
3879      560000 No MI       0                      Condomimium       1 PENSACOLA               FL 32507   760     0 49.21
3880      188000 No MI       0                      Single Family     1 POST FALLS              ID 83854   581     0 41.95
3881      207000 No MI       0                      Condomimium       1 MIAMI                   FL 33193   670     0  45.6
3882      565000 No MI       0                      Single Family     1 HAYWARD                 CA 94545   648     0 48.62
3883     1000000 No MI       0                      Single Family     1 LAS VEGAS               NV 89117   654     0 32.73
3884      310000 No MI       0                      Single Family     1 MIAMI                   FL 33176   587     0 45.61
3885      537500 No MI       0                      Single Family     1 SPRINGFIELD             VA 22152   744     0 42.46
3886      738203 No MI       0                      Single Family     1 SANTA ROSA              CA 95404   662     0 48.61

<CAPTION>

                                           Sch      Act
                                        Interest Interest

 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3829   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3830   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3831   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3832   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3833   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3834   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3835   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3836   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3837   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3838   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3839   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3840   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3841   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3842   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3843   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3844   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3845   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3846   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3847   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3848   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3849   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3850   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3851   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3852   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3853   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3854   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3855   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3856   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3857   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3858   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3859   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3860   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3861   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3862   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3863   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3864   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3865   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3866   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3867   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3868   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3869   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3870   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3871   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3872   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3873   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3874   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3875   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3876   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3877   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3878   Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3879   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3880   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3881   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3882   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3883   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3884   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3885   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3886   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3887   Fixed     Interest In Arrears   239800 239712.13 239,712.13   10.875  10.875       0.5    0   10.375  2261.06
3888   Fixed     Interest In Arrears    40000  39990.75  39,990.75    12.95   12.95       0.5    0    12.45   440.92
3889   Fixed     Interest In Arrears   116000 115963.73 115,963.73     11.6    11.6       0.5    0     11.1   1157.6
3890   Fixed     Interest In Arrears    75000  74972.81  74,972.81   10.925  10.925       0.5    0   10.425      710
3891   Fixed     Interest In Arrears    49000  48978.89  48,978.89   10.125  10.125       0.5    0    9.625   434.55
3892   Fixed     Interest In Arrears    63000  62970.61  62,970.61     9.75    9.75       0.5    0     9.25   541.27
3893   Fixed     Interest In Arrears    58000  57975.81  57,975.81   10.275  10.275       0.5    0    9.775   520.82
3894   Fixed     Interest In Arrears    48900  48875.69  48,875.69     9.45    9.45       0.5    0     8.95    409.4
3895   Fixed     Interest In Arrears    17000  16968.17  16,968.17     12.7    12.7       0.5    0     12.2   211.75
3896   Fixed     Interest In Arrears   126000 125943.66 125,943.66     9.95    9.95       0.5    0     9.45  1101.09
3897   Fixed     Interest In Arrears    42200  42181.82  42,181.82   10.125  10.125       0.5    0    9.625   374.24
3898   Fixed     Interest In Arrears    81500  81462.97  81,462.97    9.875   9.875       0.5    0    9.375   707.71
3899   Fixed     Interest In Arrears    55200  55176.22  55,176.22   10.125  10.125       0.5    0    9.625   489.53
3900   Fixed     Interest In Arrears   108000 107956.14 107,956.14     10.4    10.4       0.5    0      9.9   979.86
3901   Fixed     Interest In Arrears    77600  77566.75  77,566.75    10.15   10.15       0.5    0     9.65   689.62
3902   Fixed     Interest In Arrears    48000  47978.42  47,978.42    9.925   9.925       0.5    0    9.425   418.58
3903   Fixed     Interest In Arrears   113000 112963.28 112,963.28   11.425  11.425       0.5    0   10.925  1112.57
3904   Fixed     Interest In Arrears   152000 151955.77 151,955.77   11.925  11.925       0.5    0   11.425  1554.73
3905   Fixed     Interest In Arrears    51800  51783.89  51,783.89   11.625  11.625       0.5    0   11.125   517.92
3906   Fixed     Interest In Arrears   103000 102962.66 102,962.66   10.925  10.925       0.5    0   10.425   975.07
3907   Fixed     Interest In Arrears   109000  108955.5 108,955.50   10.375  10.375       0.5    0    9.875    986.9
3908   Fixed     Interest In Arrears    56000  55982.49  55,982.49     11.6    11.6       0.5    0     11.1   558.84
3909   Fixed     Interest In Arrears    84000  83960.39  83,960.39      9.7     9.7       0.5    0      9.2   718.61
3910   Fixed     Interest In Arrears    61000  60982.25  60,982.25   11.925  11.925       0.5    0   11.425   623.94
3911   Fixed     Interest In Arrears    17614  17581.79  17,581.79    12.95   12.95       0.5    0    12.45   222.29
3912   Fixed     Interest In Arrears    82680  82662.23  82,662.23   13.275  13.275       0.5    0   12.775   932.42
3913   Fixed     Interest In Arrears    56250  56231.31  56,231.31   11.325  11.325       0.5    0   10.825   549.55
3914   Fixed     Interest In Arrears   106000 105906.45 105,906.45       13      13       0.5    0     12.5  1241.88
3915   Fixed     Interest In Arrears    89780  89742.55  89,742.55   10.275  10.275       0.5    0    9.775   806.19
3916   Fixed     Interest In Arrears   150000 149952.85 149,952.85   11.575  11.575       0.5    0   11.075  1494.03
3917   Fixed     Interest In Arrears   165000 164949.82 164,949.82   11.725  11.725       0.5    0   11.225  1662.37
3918   Fixed     Interest In Arrears    54000  53941.56  53,941.56    10.99   10.99       0.5    0    10.49   513.85
3919   Fixed     Interest In Arrears    99000  98956.43  98,956.43   10.025  10.025       0.5    0    9.525   870.63
3920   Fixed     Interest In Arrears    51800  51582.64  51,582.64     12.6    12.6       0.5    0     12.1   761.26
3921   Fixed     Interest In Arrears   184000 183782.25 183,782.25   10.575  10.575       0.5    0   10.075  1693.45
3922   Fixed     Interest In Arrears    79000  78975.16  78,975.16   11.575  11.575       0.5    0   11.075   786.86
3923   Fixed     Interest In Arrears    48400  48380.35  48,380.35     10.4    10.4       0.5    0      9.9   439.12
3924   Fixed     Interest In Arrears   106000  105969.6 105,969.60    11.99   11.99       0.5    0    11.49  1089.52
3925   Fixed     Interest In Arrears    38750  38741.04  38,741.04    12.95   12.95       0.5    0    12.45   427.14
3926   Fixed     Interest In Arrears    87000  86975.78  86,975.78   12.125  12.125       0.5    0   11.625   903.28
3927   Fixed     Interest In Arrears   200000 199937.82 199,937.82   11.625  11.625       0.5    0   11.125  1999.68
3928   Fixed     Interest In Arrears    43980  43965.39  43,965.39   11.325  11.325       0.5    0   10.825   429.67
3929   Fixed     Interest In Arrears    20100  19577.49  19,577.49     12.5    12.5       0.5    0       12   294.22
3930   Fixed     Interest In Arrears    18875  18768.36  18,768.36    12.95   12.95       0.5    0    12.25   235.72
3931   Fixed     Interest In Arrears   103000 102842.02 102,842.02   11.775  11.775       0.5    0   11.275  1041.67
3932   Fixed     Interest In Arrears   240000 239894.39 239,894.39   10.025  10.025       0.5    0    9.525  2110.61
3933   Fixed     Interest In Arrears    11650  11402.51  11,402.51    12.75   12.75       0.5    0    12.25   172.24
3934   Fixed     Interest In Arrears   177000 176923.76 176,923.76   10.125  10.125       0.5    0    9.625  1569.68
3935   Fixed     Interest In Arrears    53250  53148.51  53,148.51   10.775  10.775       0.5    0   10.275   498.08
3936   Fixed     Interest In Arrears    28000  27969.75  27,969.75       11      11       0.5    0     10.5   266.66
3937   Fixed     Interest In Arrears   119460 119326.05 119,326.05   10.825  10.825       0.5    0   10.325  1121.88
3938   Fixed     Interest In Arrears    67000  66927.67  66,927.67       11      11       0.5    0     10.5   638.06
3939   Fixed     Interest In Arrears    36000  35961.33  35,961.33   11.025  11.025       0.5    0   10.525   343.52
3940   Fixed     Interest In Arrears   127200 127102.96 127,102.96   12.575  12.575       0.5    0   12.075  1364.96
3941   Fixed     Interest In Arrears   123000 122854.42 122,854.42   10.575  10.575       0.5    0   10.075  1132.04
3942   Fixed     Interest In Arrears    83000  82936.67  82,936.67   12.575  12.575       0.5    0   12.075   890.66
3943   Fixed     Interest In Arrears    37980  37947.96  37,947.96   12.125  12.125       0.5    0   11.625   394.33
3944   Fixed     Interest In Arrears    99400  99329.17  99,329.17   11.025  11.025       0.5    0   10.525   948.49

<CAPTION>


                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3887   2261.06   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3888    440.92   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3889    1157.6   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3890       710   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3891    434.55   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3892    541.27    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3893    520.82   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3894     409.4   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3895    211.75   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       12
3896   1101.09   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3897    374.24   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3898    707.71   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3899    489.53   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3900    979.86   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3901    689.62   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3902    418.58   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3903   1112.57   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3904   1554.73   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3905    517.92   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3906    975.07   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3907     986.9   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
3908    558.84   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3909    718.61   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3910    623.94    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3911    222.29   6/19/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
3912    932.42   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3913    549.55    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3914   1241.88    6/6/2006  8/1/2006  7/1/2026 8/1/2006    1      240       239      240        0
3915    806.19   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
3916   1494.03    6/7/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3917   1662.37   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
3918    513.85   3/21/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3919    870.63    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3920    761.26   5/15/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       36
3921   1693.45    3/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3922    786.86   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3923    439.12   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3924   1089.52   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3925    427.14   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3926    903.28   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3927   1999.68   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3928    429.67   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
3929    294.22  12/23/2005  2/1/2006  1/1/2016 8/1/2006    7      120       113      120        0
3930    235.72   3/24/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       12
3931   1041.67   1/24/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
3932   2110.61    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3933    172.24   1/10/2006  3/1/2006  2/1/2016 8/1/2006    6      120       114      120        0
3934   1569.68   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3935    498.08   1/23/2006  3/1/2006  2/1/2036 8/1/2006    6      360       354      360        0
3936    266.66   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3937   1121.88   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3938    638.06   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3939    343.52    3/2/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3940   1364.96   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3941   1132.04   3/16/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3942    890.66    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3943    394.33   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3944    948.49   4/10/2006  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>
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   Not a Balloon Loan 30 YR FXD    0      0
3892   Not a Balloon Loan 30 YR FXD    0      0
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 15 YR FXD    0      0
3896   Not a Balloon Loan 30 YR FXD    0      0
3897   Not a Balloon Loan 30 YR FXD    0      0
3898   Not a Balloon Loan 30 YR FXD    0      0
3899   Not a Balloon Loan 30 YR FXD    0      0
3900   Not a Balloon Loan 30 YR FXD    0      0
3901   Not a Balloon Loan 30 YR FXD    0      0
3902   Not a Balloon Loan 30 YR FXD    0      0
3903   Not a Balloon Loan 30 YR FXD    0      0
3904   Not a Balloon Loan 30 YR FXD    0      0
3905   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3910   Not a Balloon Loan 30 YR FXD    0      0
3911   Not a Balloon Loan 15 YR FXD    0      0
3912   Not a Balloon Loan 30 YR FXD    0      0
3913   Not a Balloon Loan 30 YR FXD    0      0
3914   Not a Balloon Loan 20 YR FXD    0      0
3915   Not a Balloon Loan 30 YR FXD    0      0
3916   Not a Balloon Loan 30 YR FXD    0      0
3917   Not a Balloon Loan 30 YR FXD    0      0
3918   Not a Balloon Loan 30 YR FXD    0      0
3919   Not a Balloon Loan 30 YR FXD    0      0
3920   Not a Balloon Loan 10 YR FXD    0      0
3921   Not a Balloon Loan 30 YR FXD    0      0
3922   Not a Balloon Loan 30 YR FXD    0      0
3923   Not a Balloon Loan 30 YR FXD    0      0
3924   Not a Balloon Loan 30 YR FXD    0      0
3925   Not a Balloon Loan 30 YR FXD    0      0
3926   Not a Balloon Loan 30 YR FXD    0      0
3927   Not a Balloon Loan 30 YR FXD    0      0
3928   Not a Balloon Loan 30 YR FXD    0      0
3929   Not a Balloon Loan 10 YR FXD    0      0
3930   Not a Balloon Loan 15 YR FXD    0      0
3931   Not a Balloon Loan 30 YR FXD    0      0
3932   Not a Balloon Loan 30 YR FXD    0      0
3933   Not a Balloon Loan 10 YR FXD    0      0
3934   Not a Balloon Loan 30 YR FXD    0      0
3935   Not a Balloon Loan 30 YR FXD    0      0
3936   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
3940   Not a Balloon Loan 30 YR FXD    0      0
3941   Not a Balloon Loan 30 YR FXD    0      0
3942   Not a Balloon Loan 30 YR FXD    0      0
3943   Not a Balloon Loan 30 YR FXD    0      0
3944   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3887            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
3888            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3889            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3890            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3891            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3892            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
3893            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3894            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
3895            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
3896            0          0       0        0        0        0       0    9.95          0 00/00/0000 00/00/0000
3897            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3898            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
3899            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3900            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3901            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
3902            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3903            0          0       0        0        0        0       0  11.425          0 00/00/0000 00/00/0000
3904            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
3905            0          0       0        0        0        0       0  11.625          0 00/00/0000 00/00/0000
3906            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
3907            0          0       0        0        0        0       0  10.375          0 00/00/0000 00/00/0000
3908            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3909            0          0       0        0        0        0       0     9.7          0 00/00/0000 00/00/0000
3910            0          0       0        0        0        0       0  11.925          0 00/00/0000 00/00/0000
3911            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3912            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3913            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3914            0          0       0        0        0        0       0      13          0 00/00/0000 00/00/0000
3915            0          0       0        0        0        0       0  10.275          0 00/00/0000 00/00/0000
3916            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3917            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3918            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3919            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3920            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
3921            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3922            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
3923            0          0       0        0        0        0       0    10.4          0 00/00/0000 00/00/0000
3924            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
3925            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3926            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3927            0          0       0        0        0        0       0  11.625          0 00/00/0000 00/00/0000
3928            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
3929            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3930            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3931            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
3932            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3933            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
3934            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
3935            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3936            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3937            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
3938            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3939            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3940            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3941            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3942            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3943            0          0       0        0        0        0       0  12.125          0 00/00/0000 00/00/0000
3944            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3887   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   959200
3888   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   720000
3889   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   464000
3890   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   300000
3891   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   196000
3892   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   252000
3893   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232000
3894   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   195600
3895   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   306000
3896   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   504000
3897   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   168800
3898   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   326000
3899   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   220800
3900   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   432000
3901   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   310400
3902   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
3903   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   452000
3904   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   608000
3905   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   207200
3906   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   412000
3907   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   436000
3908   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   224000
3909   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   336000
3910   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   244000
3911   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   317065
3912   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   330720
3913   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   300000
3914   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   424000
3915   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   359120
3916   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   600000
3917   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   660000
3918   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   216000
3919   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   396000
3920   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   207200
3921   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   736000
3922   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   316000
3923   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   193600
3924   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   424000
3925   00/00/0000 00/00/0000       0 Purchase         Full          Second Home          2   697500
3926   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   348000
3927   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   800000
3928   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   175920
3929   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   361800
3930   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   339750
3931   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   412000
3932   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   960000
3933   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   209700
3934   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   708000
3935   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   284000
3936   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   112000
3937   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   477840
3938   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   268000
3939   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   144000
3940   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   508800
3941   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   492000
3942   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   332000
3943   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   151920
3944   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   397600

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3887         0       20      100   1199000         0
3888         0        5       95    800000         0
3889         0       20      100    580000         0
3890         0       20      100    375000         0
3891         0       20      100    245000         0
3892         0       20      100    315000         0
3893         0       20      100    290000         0
3894         0       20      100    244500         0
3895         0        5       95    340000         0
3896         0       20      100    630000         0
3897         0       20      100    211000         0
3898         0       20      100    407500         0
3899         0       20      100    276000         0
3900         0       20      100    540000         0
3901         0       20      100    388000         0
3902         0       20      100    240000         0
3903         0       20      100    565000         0
3904         0       20      100    760000         0
3905         0       20      100    259000         0
3906         0       20      100    515000         0
3907         0       20      100    545000         0
3908         0       20      100    280000         0
3909         0       20      100    420000         0
3910         0       20      100    305000         0
3911         0        5       95    352295         0
3912         0       20      100    413400         0
3913         0       15       95    375000         0
3914         0       20      100    530000         0
3915         0       20      100    448900         0
3916         0       20      100    750000         0
3917         0       20      100    825000         0
3918         0       20      100    270000         0
3919         0       20      100    495000         0
3920         0       20      100    259000         0
3921         0       20      100    920000         0
3922         0       20      100    395000         0
3923         0       20      100    242000         0
3924         0       20      100    530000         0
3925         0        5       95    775000         0
3926         0       20      100    435000         0
3927         0       20      100   1000000         0
3928         0       20      100    219900         0
3929         0        5       95    402000         0
3930         0        5       95    377500         0
3931         0       20      100    515000         0
3932         0       20      100   1200000         0
3933         0        5       95    233000         0
3934         0       20      100    885000         0
3935         0       15       95    355000         0
3936         0       20      100    140000         0
3937         0       20      100    597300         0
3938         0       20      100    335000         0
3939         0       20      100    180000         0
3940         0       20      100    636000         0
3941         0       20      100    615000         0
3942         0       20      100    415000         0
3943         0       20      100    189900         0
3944         0       20      100    497000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3887     1199000 No MI       0                      Single Family     1 ENCINO                  CA 91316   725     0 49.73
3888           0 No MI       0                      Single Family     1 SAN JOSE                CA 95123   620     0 46.01
3889      580000 No MI       0                      Single Family     1 WINDERMERE              FL 34786   657     0 46.11
3890      375000 No MI       0                      Single Family     1 PALMDALE                CA 93550   780     0 45.39
3891      245000 No MI       0                      Single Family     1 ORLANDO                 FL 32808   689     0 48.73
3892           0 No MI       0                      Single Family     1 SACRAMENTO              CA 95838   703     0 30.63
3893      290000 No MI       0                      Condomimium       1 MIAMI BEACH             FL 33141   663     0 49.58
3894      244500 No MI       0                      Single Family     1 MARYSVILLE              WA 98270   658     0 49.83
3895           0 No MI       0                      Condomimium       1 VALLEJO                 CA 94591   693     0  37.8
3896      630000 No MI       0                      Condomimium       1 REDONDO BEACH           CA 90277   678     0 23.62
3897      211000 No MI       0                      Condomimium       1 MONTGOMERY VILLAGE      MD 20886   760     0 47.64
3898      407500 No MI       0                      Single Family     1 MANTECA                 CA 95336   686     0 48.89
3899      276000 No MI       0                      Single Family     1 POMPANO BEACH           FL 33064   695     0 44.97
3900      540000 No MI       0                      Single Family     1 LIVERMORE               CA 94551   656     0 44.07
3901      388000 No MI       0                      Single Family     1 LINCOLN                 CA 95648   654     0 49.66
3902      240000 No MI       0                      Single Family     1 PUYALLUP                WA 98375   669     0 41.65
3903      565000 No MI       0                      Two Family        2 BRONX                   NY 10460   721     0 45.12
3904      760000 No MI       0                      Single Family     1 HONOLULU                HI 96817   745     0 40.18
3905      259000 No MI       0                      Condomimium       1 HARTFORD                CT  6114   667     0 46.91
3906      515000 No MI       0                      Single Family     1 SUWANEE                 GA 30024   712     0 41.43
3907      545000 No MI       0                      Single Family     1 ANTIOCH                 CA 94509   715     0 40.01
3908      280000 No MI       0                      Single Family     1 CAPE CORAL              FL 33991   649     0 42.24
3909      420000 No MI       0                      Single Family     1 MAPLE VALLEY            WA 98038   654     0  27.8
3910      305000 No MI       0                      Single Family     1 WAIANAE                 HI 96792   705     0 38.67
3911      352295 No MI       0                      Single Family     1 RIDGELY                 MD 21660   637     0 47.18
3912      413400 No MI       0                      Single Family     1 SOUTH JAMAICA           NY 11433   626     0 40.06
3913      375000 No MI       0                      Single Family     1 WAIANAE                 HI 96792   626     0 47.05
3914      530000 No MI       0                      Condomimium       1 DALY CITY               CA 94015   604     0 47.38
3915      448900 No MI       0                      Single Family     1 TEMECULA                CA 92592   686     0 49.76
3916      750000 No MI       0                      Two Family        2 BROOKLYN                NY 11216   667     0 44.66
3917      825000 No MI       0                      Single Family     1 LOS BANOS               CA 93635   632     0 41.83
3918      270000 No MI       0                      Single Family     1 STATEN ISLAND           NY 10303   627     0 42.77
3919      495000 No MI       0                      Condomimium       1 DALY CITY               CA 94015   747     0 45.69
3920      259000 No MI       0                      Single Family     1 NORTH HIGHLANDS         CA 95660   594     0 45.65
3921           0 No MI       0                      Single Family     1 CEDARHURST              NY 11516   732     0 38.88
3922      395000 No MI       0                      Two Family        2 HOLLYWOOD               FL 33020   623     0 41.63
3923      242000 No MI       0                      Single Family     1 ORLANDO                 FL 32837   641     0 46.21
3924      530000 No MI       0                      Single Family     1 SEATTLE                 WA 98112   625     0  42.5
3925      775000 No MI       0                      Single Family     1 CHANDLER                AZ 85248   649     0  33.5
3926      435000 No MI       0                      Single Family     1 ALEXANDRIA              VA 22306   666     0 28.44
3927     1000000 No MI       0                      Single Family     1 WHITESTONE              NY 11357   673     0 35.88
3928      219900 No MI       0                      Single Family     1 SILVERTON               OR 97381   620     0 34.77
3929           0 No MI       0                      Single Family     1 MALDEN                  MA  2148   570     0 48.16
3930      377500 No MI       0                      Single Family     1 LYNBROOK                NY 11563   598     0 35.82
3931           0 No MI       0                      Condomimium       1 ROCKPORT                MA  1966   628     0 39.25
3932     1200000 No MI       0                      Single Family     1 PALO ALTO               CA 94303   740     0 48.91
3933      233000 No MI       0                      Condomimium       1 CHICAGO                 IL 60657   573     0  41.5
3934      885000 No MI       0                      Single Family     1 GILROY                  CA 95020   725     0 48.94
3935           0 No MI       0                      Single Family     1 CENTERVILLE             MA  2632   661     0 43.55
3936      140000 No MI       0                      Condomimium       1 WEYMOUTH                MA  2190   640     0  46.3
3937      597300 No MI       0                      Two Family        2 JERSEY CITY             NJ  7305   681     0 41.31
3938      337000 No MI       0                      Condomimium       1 KEW GARDENS             NY 11415   641     0 51.32
3939      180000 No MI       0                      Single Family     1 SCHENECTADY             NY 12308   626     0 36.22
3940      636000 No MI       0                      Two Family        2 BRONX                   NY 10469   622     0 47.29
3941      615000 No MI       0                      Two Family        2 JAMAICA                 NY 11434   683     0 39.12
3942      415000 No MI       0                      Single Family     1 BROCKTON                MA  2302   631     0 43.42
3943      189900 No MI       0                      Single Family     1 WILLINGBORO             NJ  8046   603     0 37.26
3944      503000 No MI       0                      Two Family        2 NEWARK                  NJ  7114   712     0 48.48

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3887   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3888   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3889   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3890   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3891   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3892   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3893   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3894   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3895   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3896   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3897   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3898   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3899   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3900   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3901   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3902   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3903   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3904   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3905   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3906   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3907   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3908   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3909   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3910   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3911   Wholesale         A+XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3912   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3913   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3914   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3915   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3916   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3917   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3918   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3919   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3920   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3921   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3922   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3923   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3924   Wholesale         XTA   No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3925   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3926   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3927   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3928   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3929   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3930   Wholesale         AXP   No       7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
3931   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3932   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3933   Wholesale         AXP   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3934   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3935   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3936   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3937   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3938   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3939   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3940   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3941   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3942   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3943   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3944   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
3945   Fixed     Interest In Arrears    13995  13504.78  13,504.78     12.5    12.5       0.5    0       12   204.86
3946   Fixed     Interest In Arrears    35850  35822.17  35,822.17     12.5    12.5       0.5    0       12   382.62
3947   Fixed     Interest In Arrears   100000  99853.57  99,853.57    9.575   9.575       0.5    0    9.075   846.34
3948   Fixed     Interest In Arrears    32500  32455.13  32,455.13    9.855   9.855       0.5    0    9.355   281.74
3949   Fixed     Interest In Arrears    49900   49855.5  49,855.50   11.875  11.875       0.5    0   11.375   508.49
3950   Fixed     Interest In Arrears    98000   97963.5  97,963.50     10.8    10.8       0.5    0     10.3    918.5
3951   Fixed     Interest In Arrears    45300  45288.41  45,288.41     12.5    12.5       0.5    0       12   483.47
3952   Fixed     Interest In Arrears    88200  88168.48  88,168.48    10.99   10.99       0.5    0    10.49   839.29
3953   Fixed     Interest In Arrears    66000  65982.44  65,982.44   12.325  12.325       0.5    0   11.825   695.44
3954   Fixed     Interest In Arrears    41242  41223.84  41,223.84   10.025  10.025       0.5    0    9.525    362.7
3955   Fixed     Interest In Arrears    21600  21554.56  21,554.56   11.475  11.475       0.5    0   10.975   251.99
3956   Fixed     Interest In Arrears    89000  88969.62  88,969.62     11.2    11.2       0.5    0     10.7   861.05
3957   Fixed     Interest In Arrears    57000  56982.66  56,982.66   11.725  11.725       0.5    0   11.225   574.28
3958   Fixed     Interest In Arrears    58000  57973.93  57,973.93    9.925   9.925       0.5    0    9.425   505.78
3959   Fixed     Interest In Arrears    45000  44989.59  44,989.59    12.95   12.95       0.5    0    12.45   496.04
3960   Fixed     Interest In Arrears    67000   66984.5  66,984.50    12.95   12.95       0.5    0    12.45   738.54
3961   Fixed     Interest In Arrears    38520  38508.97  38,508.97       12      12       0.5    0     11.5   396.23
3962   Fixed     Interest In Arrears    78750  78733.07  78,733.07   13.275  13.275       0.5    0   12.775    888.1
3963   Fixed     Interest In Arrears    39800  39787.55  39,787.55     11.6    11.6       0.5    0     11.1   397.18
3964   Fixed     Interest In Arrears    19500  19420.61  19,420.61   11.875  11.875       0.5    0   11.375   232.47
3965   Fixed     Interest In Arrears    42980  42955.67  42,955.67   12.075  12.075       0.5    0   11.575   444.59
3966   Fixed     Interest In Arrears    75400  75372.08  75,372.08   10.825  10.825       0.5    0   10.325   708.09
3967   Fixed     Interest In Arrears    15300  15230.95  15,230.95   10.775  10.775       0.5    0   10.275   171.75
3968   Fixed     Interest In Arrears    69600  69520.76  69,520.76   10.755  10.755       0.5    0   10.255   649.97
3969   Fixed     Interest In Arrears   112400 112316.35 112,316.35   10.825  10.825       0.5    0   10.325  1055.58
3970   Fixed     Interest In Arrears    92716  92606.26  92,606.26   10.575  10.575       0.5    0   10.075   853.32
3971   Fixed     Interest In Arrears    63600  63551.49  63,551.49   12.575  12.575       0.5    0   12.075   682.48
3972   Fixed     Interest In Arrears    90000  89935.51  89,935.51       11      11       0.5    0     10.5    857.1
3973   Fixed     Interest In Arrears   107980 107857.62 107,857.62   10.775  10.775       0.5    0   10.275     1010
3974   Fixed     Interest In Arrears    86361  86268.27  86,268.27   11.025  11.025       0.5    0   10.525   824.07
3975   Fixed     Interest In Arrears    84000  83904.77  83,904.77   10.775  10.775       0.5    0   10.275   785.71
3976   Fixed     Interest In Arrears    89000  88938.95  88,938.95     11.2    11.2       0.5    0     10.7   861.05
3977   Fixed     Interest In Arrears   160000 159952.92 159,952.92   11.875  11.875       0.5    0   11.375  1630.41
3978   Fixed     Interest In Arrears    88000   87905.5  87,905.50   11.025  11.025       0.5    0   10.525   839.71
3979   Fixed     Interest In Arrears    89800  89731.48  89,731.48   12.575  12.575       0.5    0   12.075   963.63
3980   Fixed     Interest In Arrears   163000 162883.22 162,883.22       11      11       0.5    0     10.5  1552.29
3981   Fixed     Interest In Arrears    40000  39984.35  39,984.35   10.575  10.575       0.5    0   10.075   368.15
3982   Fixed     Interest In Arrears    38250  38232.51  38,232.51   13.025  13.025       0.5    0   12.525   423.87
3983   Fixed     Interest In Arrears    76320  76233.48  76,233.48   10.775  10.775       0.5    0   10.275   713.87
3984   Fixed     Interest In Arrears    58800  58742.83  58,742.83    9.575   9.575       0.5    0    9.075   497.65
3985   Fixed     Interest In Arrears    85960  85872.11  85,872.11    11.25   11.25       0.5    0    10.75    834.9
3986   Fixed     Interest In Arrears    38000  37930.57  37,930.57   11.275  11.275       0.5    0   10.775   369.81
3987   Fixed     Interest In Arrears   182000 181863.09 181,863.09   10.775  10.775       0.5    0   10.275  1702.36
3988   Fixed     Interest In Arrears   145000 144890.91 144,890.91   10.775  10.775       0.5    0   10.275  1356.28
3989   Fixed     Interest In Arrears   101600  101551.4 101,551.40   12.825  12.825       0.5    0   12.325  1110.02
3990   Fixed     Interest In Arrears    49350  49333.34  49,333.34    11.25   11.25       0.5    0    10.75   479.32
3991   Fixed     Interest In Arrears    93300  93212.12  93,212.12    9.725   9.725       0.5    0    9.225   799.88
3992   Fixed     Interest In Arrears    61000   60951.6  60,951.60     12.4    12.4       0.5    0     11.9    646.3
3993   Fixed     Interest In Arrears    26000  25979.81  25,979.81     12.5    12.5       0.5    0       12   277.49
3994   Fixed     Interest In Arrears   121900 121816.87 121,816.87   13.075  13.075       0.5    0   12.575  1355.61
3995   Fixed     Interest In Arrears    73400  73295.87  73,295.87    9.725   9.725       0.5    0    9.225   629.28
3996   Fixed     Interest In Arrears    90000  89935.86  89,935.86   11.025  11.025       0.5    0   10.525    858.8
3997   Fixed     Interest In Arrears   130000 129905.93 129,905.93   10.955  10.955       0.5    0   10.455  1233.61
3998   Fixed     Interest In Arrears   106000 105937.31 105,937.31   11.875  11.875       0.5    0   11.375  1080.15
3999   Fixed     Interest In Arrears    63000  62962.73  62,962.73   11.875  11.875       0.5    0   11.375   641.98
4000   Fixed     Interest In Arrears   182000 181804.58 181,804.58   11.025  11.025       0.5    0   10.525  1736.67
4001   Fixed     Interest In Arrears    72400  72299.95  72,299.95     9.85    9.85       0.5    0     9.35   627.36
4002   Fixed     Interest In Arrears    28600  28567.93  28,567.93   10.825  10.825       0.5    0   10.325   268.59

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
3945    204.86  10/28/2005 12/1/2005 11/1/2015 8/1/2006    9      120       111      120        0
3946    382.62    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3947    846.34   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3948    281.74   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3949    508.49    3/6/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3950     918.5   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3951    483.47   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3952    839.29    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3953    695.44   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3954     362.7   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3955    251.99   5/17/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
3956    861.05   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3957    574.28   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3958    505.78   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3959    496.04    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3960    738.54    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
3961    396.23   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
3962     888.1   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3963    397.18    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
3964    232.47   4/20/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
3965    444.59   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3966    708.09    3/9/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3967    171.75   4/11/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       12
3968    649.97    3/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3969   1055.58   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3970    853.32   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
3971    682.48   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3972     857.1   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3973      1010    4/4/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3974    824.07   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3975    785.71   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3976    861.05   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3977   1630.41   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3978    839.71   3/22/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3979    963.63   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3980   1552.29    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3981    368.15    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3982    423.87   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3983    713.87   3/28/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3984    497.65    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
3985     834.9   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3986    369.81   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3987   1702.36    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3988   1356.28   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3989   1110.02    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3990    479.32   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
3991    799.88   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
3992     646.3   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3993    277.49   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
3994   1355.61   3/29/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
3995    629.28   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
3996     858.8   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3997   1233.61   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
3998   1080.15    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
3999    641.98   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4000   1736.67   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4001    627.36   3/17/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
4002    268.59   3/10/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0

<CAPTION>


 Loan                                IO
Number    Balloon Flag      Index   Term Margin
------ ------------------ --------- ---- ------
<S>    <C>                <C>       <C>  <C>
3945   Not a Balloon Loan 10 YR FXD    0      0
3946   Not a Balloon Loan 30 YR FXD    0      0
3947   Not a Balloon Loan 30 YR FXD    0      0
3948   Not a Balloon Loan 30 YR FXD    0      0
3949   Not a Balloon Loan 30 YR FXD    0      0
3950   Not a Balloon Loan 30 YR FXD    0      0
3951   Not a Balloon Loan 30 YR FXD    0      0
3952   Not a Balloon Loan 30 YR FXD    0      0
3953   Not a Balloon Loan 30 YR FXD    0      0
3954   Not a Balloon Loan 30 YR FXD    0      0
3955   Not a Balloon Loan 15 YR FXD    0      0
3956   Not a Balloon Loan 30 YR FXD    0      0
3957   Not a Balloon Loan 30 YR FXD    0      0
3958   Not a Balloon Loan 30 YR FXD    0      0
3959   Not a Balloon Loan 30 YR FXD    0      0
3960   Not a Balloon Loan 30 YR FXD    0      0
3961   Not a Balloon Loan 30 YR FXD    0      0
3962   Not a Balloon Loan 30 YR FXD    0      0
3963   Not a Balloon Loan 30 YR FXD    0      0
3964   Not a Balloon Loan 15 YR FXD    0      0
3965   Not a Balloon Loan 30 YR FXD    0      0
3966   Not a Balloon Loan 30 YR FXD    0      0
3967   Not a Balloon Loan 15 YR FXD    0      0
3968   Not a Balloon Loan 30 YR FXD    0      0
3969   Not a Balloon Loan 30 YR FXD    0      0
3970   Not a Balloon Loan 30 YR FXD    0      0
3971   Not a Balloon Loan 30 YR FXD    0      0
3972   Not a Balloon Loan 30 YR FXD    0      0
3973   Not a Balloon Loan 30 YR FXD    0      0
3974   Not a Balloon Loan 30 YR FXD    0      0
3975   Not a Balloon Loan 30 YR FXD    0      0
3976   Not a Balloon Loan 30 YR FXD    0      0
3977   Not a Balloon Loan 30 YR FXD    0      0
3978   Not a Balloon Loan 30 YR FXD    0      0
3979   Not a Balloon Loan 30 YR FXD    0      0
3980   Not a Balloon Loan 30 YR FXD    0      0
3981   Not a Balloon Loan 30 YR FXD    0      0
3982   Not a Balloon Loan 30 YR FXD    0      0
3983   Not a Balloon Loan 30 YR FXD    0      0
3984   Not a Balloon Loan 30 YR FXD    0      0
3985   Not a Balloon Loan 30 YR FXD    0      0
3986   Not a Balloon Loan 30 YR FXD    0      0
3987   Not a Balloon Loan 30 YR FXD    0      0
3988   Not a Balloon Loan 30 YR FXD    0      0
3989   Not a Balloon Loan 30 YR FXD    0      0
3990   Not a Balloon Loan 30 YR FXD    0      0
3991   Not a Balloon Loan 30 YR FXD    0      0
3992   Not a Balloon Loan 30 YR FXD    0      0
3993   Not a Balloon Loan 30 YR FXD    0      0
3994   Not a Balloon Loan 30 YR FXD    0      0
3995   Not a Balloon Loan 30 YR FXD    0      0
3996   Not a Balloon Loan 30 YR FXD    0      0
3997   Not a Balloon Loan 30 YR FXD    0      0
3998   Not a Balloon Loan 30 YR FXD    0      0
3999   Not a Balloon Loan 30 YR FXD    0      0
4000   Not a Balloon Loan 30 YR FXD    0      0
4001   Not a Balloon Loan 30 YR FXD    0      0
4002   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
3945            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3946            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3947            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
3948            0          0       0        0        0        0       0   9.855          0 00/00/0000 00/00/0000
3949            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3950            0          0       0        0        0        0       0    10.8          0 00/00/0000 00/00/0000
3951            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3952            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
3953            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
3954            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
3955            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
3956            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3957            0          0       0        0        0        0       0  11.725          0 00/00/0000 00/00/0000
3958            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
3959            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3960            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
3961            0          0       0        0        0        0       0      12          0 00/00/0000 00/00/0000
3962            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
3963            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
3964            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3965            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
3966            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
3967            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3968            0          0       0        0        0        0       0  10.755          0 00/00/0000 00/00/0000
3969            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
3970            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3971            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3972            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3973            0          0       0        0        0        0       0  10.775          0   5/1/2006   5/1/2006
3974            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3975            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3976            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
3977            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3978            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3979            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
3980            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
3981            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
3982            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
3983            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3984            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
3985            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
3986            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
3987            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3988            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
3989            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
3990            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
3991            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
3992            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
3993            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
3994            0          0       0        0        0        0       0  13.075          0 00/00/0000 00/00/0000
3995            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
3996            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
3997            0          0       0        0        0        0       0  10.955          0 00/00/0000 00/00/0000
3998            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
3999            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4000            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4001            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
4002            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
3945   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   251910
3946   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   191200
3947   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   400000
3948   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   130000
3949   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   199600
3950   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   392000
3951   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   256700
3952   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   352800
3953   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   264000
3954   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   233707
3955   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    86400
3956   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   356000
3957   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   228000
3958   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   232000
3959   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2   552000
3960   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   268000
3961   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   154080
3962   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   420000
3963   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   159200
3964   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    78000
3965   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   171920
3966   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   301600
3967   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    61200
3968   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   278400
3969   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   449600
3970   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   370800
3971   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   254400
3972   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   360000
3973   00/00/0000   6/1/2006       0 Purchase         Stated Doc    Owner Occupied       2   431920
3974   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   345446
3975   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   336000
3976   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   356000
3977   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   640000
3978   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   352000
3979   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   359200
3980   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   652000
3981   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320000
3982   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
3983   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   305280
3984   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   235200
3985   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   343840
3986   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   152000
3987   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   728000
3988   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   580000
3989   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   406400
3990   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   263200
3991   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   373200
3992   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   244000
3993   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Investor Occupied    2   442000
3994   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   487600
3995   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   293600
3996   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   360000
3997   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   520000
3998   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   424000
3999   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   252000
4000   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   728000
4001   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   289600
4002   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   114400

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
3945         0        5       95    279900         0
3946         0       15       95    239000         0
3947         0       20      100    500000         0
3948         0       20      100    162500         0
3949         0       20      100    249500         0
3950         0       20      100    490000         0
3951         0       15      100    302000         0
3952         0       20      100    441000         0
3953         0       20      100    330000         0
3954         0       15      100    274950         0
3955         0       20      100    108000         0
3956         0       20      100    445000         0
3957         0       20      100    285000         0
3958         0       20      100    290000         0
3959         0     6.52    86.52    690000         0
3960         0       20      100    335000         0
3961         0       20      100    192600         0
3962         0       15       95    525000         0
3963         0       20      100    199000         0
3964         0       20      100     97500         0
3965         0       20      100    214900         0
3966         0       20      100    377000         0
3967         0       20      100     76500         0
3968         0       20      100    348000         0
3969         0       20      100    562000         0
3970         0       20    99.99    463555         0
3971         0       20      100    318000         0
3972         0       20      100    450000         0
3973         0       20      100    539900         0
3974         0       20      100    431808         0
3975         0       20      100    420000         0
3976         0       20      100    445000         0
3977         0       20      100    800000         0
3978         0       20      100    440000         0
3979         0       20      100    449000         0
3980         0       20      100    815000         0
3981         0       10       90    400000         0
3982         0       15       95    255000         0
3983         0       20      100    381600         0
3984         0       20      100    294000         0
3985         0       20      100    429800         0
3986         0       20      100    190000         0
3987         0       20      100    910000         0
3988         0       20      100    725000         0
3989         0       20      100    508000         0
3990         0       15       95    329000         0
3991         0       20      100    466500         0
3992         0       20      100    305000         0
3993         0        5       90    520000         0
3994         0       20      100    609500         0
3995         0       20      100    367000         0
3996         0       20      100    450000         0
3997         0       20      100    650000         0
3998         0       20      100    530000         0
3999         0       20      100    315000         0
4000         0       20      100    910000         0
4001         0       20      100    362000         0
4002         0       20      100    143000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
3945      279900 No MI       0                      Two Family        2 WORCESTER               MA  1606   558     0 19.88
3946      239000 No MI       0                      Condomimium       1 ROXBURY                 MA  2119   607     0 43.63
3947      500000 No MI       0                      Two Family        2 NORWALK                 CT  6851   732     0 31.06
3948      162500 No MI       0                      Single Family     1 PROVIDENCE              RI  2909   655     0 48.26
3949      249500 No MI       0                      Single Family     1 MIDDLETOWN              NY 10940   615     0 37.36
3950           0 No MI       0                      Single Family     1 SPRINGFIELD GARDENS     NY 11413   645     0 20.45
3951      302000 No MI       0                      Single Family     1 STOCKTON                CA 95204   599     0 46.75
3952      441500 No MI       0                      Single Family     1 SEATTLE                 WA 98133   658     0 24.89
3953      330000 No MI       0                      Single Family     1 PATTERSON               CA 95363   616     0 48.32
3954      274950 No MI       0                      Single Family     1 MENDOTA                 CA 93640   722     0 49.05
3955      108000 No MI       0                      Single Family     1 BALTIMORE               MD 21216   625     0 49.05
3956      445000 No MI       0                      Single Family     1 WILLITS                 CA 95490   642     0 47.44
3957      285000 No MI       0                      Single Family     1 JAMAICA                 NY 11435   622     0 47.62
3958           0 No MI       0                      Single Family     1 BELLINGHAM              WA 98226   674     0 41.78
3959           0 No MI       0                      Two Family        2 PALISADES PARK          NJ  7650   656     0  24.4
3960      335000 No MI       0                      Single Family     1 HOMESTEAD               FL 33033   587     0 49.95
3961      192600 No MI       0                      Single Family     1 AUBURN                  WA 98092   633     0 39.11
3962           0 No MI       0                      Single Family     1 FREEPORT                NY 11520   632     0 38.54
3963      199280 No MI       0                      Single Family     1 WHITEHALL               PA 18052   648     0 39.44
3964       97500 No MI       0                      Single Family     1 DARLINGTON              SC 29532   619     0  39.6
3965      214900 No MI       0                      Single Family     1 WILMINGTON              NC 28412   606     0 37.98
3966      377000 No MI       0                      Single Family     1 CAPE CORAL              FL 33991   693     0 28.74
3967       76500 No MI       0                      Single Family     1 GRAND ISLAND            NY 14072   663     0 48.15
3968      348000 No MI       0                      Single Family     1 HYANNIS                 MA  2601   661     0 38.99
3969      562000 No MI       0                      Two Family        2 ELMWOOD PARK            NJ  7407   716     0 46.63
3970      463555 No MI       0                      Single Family     1 KISSIMMEE               FL 34746   682     0 47.18
3971      318000 No MI       0                      Single Family     1 HOLBROOK                MA  2343   624     0 47.48
3972      450000 No MI       0                      Single Family     1 UNIONDALE               NY 11553   654     0 46.17
3973      539900 No MI       0                      Two Family        2 NEWARK                  NJ  7114   664     0 47.51
3974      431808 No MI       0                      Single Family     1 CLIFTON PARK            NY 12065   620     0 46.06
3975           0 No MI       0                      Single Family     1 JAMAICA                 NY 11436   663     0 47.54
3976      445000 No MI       0                      Single Family     1 BELLEROSE               NY 11426   648     0 42.36
3977           0 No MI       0                      Single Family     1 SANTA ROSA              CA 95405   600     0 25.09
3978      440000 No MI       0                      Single Family     1 HILLSIDE                NJ  7205   677     0 48.17
3979      449000 No MI       0                      Two Family        2 CHELSEA                 MA  2150   626     0 44.41
3980      815000 No MI       0                      Two Family        2 CORONA                  NY 11368   645     0 37.39
3981      400000 No MI       0                      Single Family     1 YONKERS                 NY 10704   745     0 49.48
3982      255000 No MI       0                      Two Family        2 IRVINGTON               NJ  7111   619     0  43.4
3983      381600 No MI       0                      Single Family     1 INWOOD                  NY 11096   668     0 50.18
3984           0 No MI       0                      Two Family        2 BRIDGEPORT              CT  6605   690     0 49.94
3985      429800 No MI       0                      Two Family        2 ELIZABETH               NJ  7202   647     0  47.8
3986           0 No MI       0                      Single Family     1 DEPTFORD TOWNSHIP       NJ  8096   629     0  45.7
3987           0 No MI       0                      Single Family     1 MONROE                  NY 10950   689     0 48.32
3988           0 No MI       0                      Single Family     1 LEESBURG                VA 20175   670     0 40.62
3989      508000 No MI       0                      Two Family        2 ELIZABETH               NJ  7201   638     0 46.94
3990      329000 No MI       0                      Two Family        2 IRVINGTON               NJ  7111   647     0 47.84
3991      466500 No MI       0                      Single Family     1 OCOEE                   FL 34761   671     0 41.25
3992      305000 No MI       0                      Single Family     1 WORCESTER               MA  1604   592     0 44.14
3993           0 No MI       0                      Three Family      3 BRONX                   NY 10473   667     0 39.27
3994      609500 No MI       0                      Single Family     1 OYSTER BAY              NY 11771   623     0 46.16
3995           0 No MI       0                      Single Family     1 WEST HAVEN              CT  6516   673     0  51.9
3996      450000 No MI       0                      Two Family        2 FAIR LAWN               NJ  7410   678     0 48.71
3997      650000 No MI       0                      Two Family        2 WOODHAVEN               NY 11421   672     0 40.81
3998      530000 No MI       0                      Single Family     1 HAUPPAUGE               NY 11788   604     0 48.26
3999      315000 No MI       0                      Single Family     1 WALLINGFORD             CT  6492   604     0 26.22
4000           0 No MI       0                      Single Family     1 HYDE PARK               MA  2136   638     0 30.92
4001      362000 No MI       0                      Condomimium       1 WHITE PLAINS            NY 10603   659     0 43.35
4002      143000 No MI       0                      Condomimium       1 CHICAGO                 IL 60615   711     0 42.96

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number    Channel       32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
3945   Wholesale             AXP   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3946   Wholesale             XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3947   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3948   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3949   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3950   Wholesale             XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3951   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3952   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3953   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3954   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3955   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3956   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3957   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3958   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3959   Wholesale             A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3960   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3961   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3962   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3963   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3964   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3965   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3966   Wholesale             XTA+  Yes      7/1/2006 4/1/2006     0     0     0      0      FHLT 2006-SA
3967   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3968   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3969   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3970   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3971   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3972   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3973   Correspondent         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3974   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3975   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3976   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3977   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3978   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3979   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3980   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3981   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3982   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3983   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3984   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3985   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3986   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3987   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
3988   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3989   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3990   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3991   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3992   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3993   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3994   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3995   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3996   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
3997   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3998   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
3999   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4000   Wholesale             XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4001   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4002   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4003   Fixed     Interest In Arrears    84000  83959.81  83,959.81   12.825  12.825       0.5    0   12.325   917.74
4004   Fixed     Interest In Arrears    79000  78915.18  78,915.18   11.025  11.025       0.5    0   10.525   753.83
4005   Fixed     Interest In Arrears    89570  89537.99  89,537.99    10.99   10.99       0.5    0    10.49   852.32
4006   Fixed     Interest In Arrears    59000  58954.99  58,954.99   12.575  12.575       0.5    0   12.075   633.12
4007   Fixed     Interest In Arrears    37000  36948.88  36,948.88     9.85    9.85       0.5    0     9.35   320.61
4008   Fixed     Interest In Arrears    79200  79090.56  79,090.56     9.85    9.85       0.5    0     9.35   686.28
4009   Fixed     Interest In Arrears    25720  25699.12  25,699.12     12.3    12.3       0.5    0     11.8   270.52
4010   Fixed     Interest In Arrears    54060  53957.74  53,957.74     11.8    11.8       0.5    0     11.3   547.76
4011   Fixed     Interest In Arrears    26400  26374.45  26,374.45    9.725   9.725       0.5    0    9.225   226.34
4012   Fixed     Interest In Arrears    62600  62569.69  62,569.69    9.575   9.575       0.5    0    9.075   529.81
4013   Fixed     Interest In Arrears    57500  57458.57  57,458.57   10.975  10.975       0.5    0   10.475   546.51
4014   Fixed     Interest In Arrears    72000  71963.57  71,963.57   12.575  12.575       0.5    0   12.075   772.62
4015   Fixed     Interest In Arrears    17000  16854.89  16,854.89     12.4    12.4       0.5    0     11.9   247.85
4016   Fixed     Interest In Arrears    59800  59769.73  59,769.73   12.575  12.575       0.5    0   12.075   641.71
4017   Fixed     Interest In Arrears    95000  94964.42  94,964.42   10.775  10.775       0.5    0   10.275    888.6
4018   Fixed     Interest In Arrears   107100 107040.74 107,040.74   12.175  12.175       0.5    0   11.675   1116.1
4019   Fixed     Interest In Arrears   115800  115758.7 115,758.70       11      11       0.5    0     10.5   1102.8
4020   Fixed     Interest In Arrears    28400  28385.62  28,385.62   12.575  12.575       0.5    0   12.075   304.76
4021   Fixed     Interest In Arrears    94000  93930.04  93,930.04   10.825  10.825       0.5    0   10.325   882.78
4022   Fixed     Interest In Arrears    53144  53118.58  53,118.58   12.825  12.825       0.5    0   12.325   580.62
4023   Fixed     Interest In Arrears    63200  63154.95  63,154.95   11.025  11.025       0.5    0   10.525   603.07
4024   Fixed     Interest In Arrears    43199  43162.24  43,162.24     10.1    10.1       0.5    0      9.6    382.3
4025   Fixed     Interest In Arrears   115400 115356.79 115,356.79   10.775  10.775       0.5    0   10.275  1079.41
4026   Fixed     Interest In Arrears    90000  89942.52  89,942.52   11.525  11.525       0.5    0   11.025   892.98
4027   Fixed     Interest In Arrears    95000  94975.14  94,975.14     12.4    12.4       0.5    0     11.9  1006.53
4028   Fixed     Interest In Arrears    71000  70968.42  70,968.42    9.975   9.975       0.5    0    9.475   621.77
4029   Fixed     Interest In Arrears   108000 107965.29 107,965.29   11.475  11.475       0.5    0   10.975  1067.46
4030   Fixed     Interest In Arrears    66400  66352.68  66,352.68   11.025  11.025       0.5    0   10.525    633.6
4031   Fixed     Interest In Arrears    50000  49982.27  49,982.27   11.025  11.025       0.5    0   10.525   477.11
4032   Fixed     Interest In Arrears   176000 175919.18 175,919.18    9.825   9.825       0.5    0    9.325  1521.82
4033   Fixed     Interest In Arrears    61480  61459.01  61,459.01     11.2    11.2       0.5    0     10.7    594.8
4034   Fixed     Interest In Arrears   139050 138979.65 138,979.65   12.575  12.575       0.5    0   12.075  1492.12
4035   Fixed     Interest In Arrears    81600  81544.94  81,544.94   11.275  11.275       0.5    0   10.775    794.1
4036   Fixed     Interest In Arrears    28090  28075.79  28,075.79   12.575  12.575       0.5    0   12.075   301.43
4037   Fixed     Interest In Arrears    95000  94916.05  94,916.05   10.025  10.025       0.5    0    9.525   835.45
4038   Fixed     Interest In Arrears    91980  91899.13  91,899.13    10.05   10.05       0.5    0     9.55    810.6
4039   Fixed     Interest In Arrears   105000 104960.68 104,960.68   10.775  10.775       0.5    0   10.275   982.13
4040   Fixed     Interest In Arrears    68000  67919.53  67,919.53   10.575  10.575       0.5    0   10.075   625.84
4041   Fixed     Interest In Arrears   108400 108318.44 108,318.44   10.775  10.775       0.5    0   10.275  1013.94
4042   Fixed     Interest In Arrears    62600  62552.24  62,552.24   12.575  12.575       0.5    0   12.075   671.75
4043   Fixed     Interest In Arrears    88500   88439.3  88,439.30     11.2    11.2       0.5    0     10.7   856.21
4044   Fixed     Interest In Arrears   112000 111962.39 111,962.39   11.275  11.275       0.5    0   10.775  1089.94
4045   Fixed     Interest In Arrears   140000 139925.09 139,925.09   12.325  12.325       0.5    0   11.825  1475.18
4046   Fixed     Interest In Arrears   109000 108974.07 108,974.07   12.825  12.825       0.5    0   12.325  1190.87
4047   Fixed     Interest In Arrears    16600  16503.04  16,503.04     12.4    12.4       0.5    0     11.9   203.52
4048   Fixed     Interest In Arrears    91800  91737.37  91,737.37   11.225  11.225       0.5    0   10.725   889.88
4049   Fixed     Interest In Arrears    98000  97913.84  97,913.84    10.05   10.05       0.5    0     9.55   863.65
4050   Fixed     Interest In Arrears   179800 179735.89 179,735.89       11      11       0.5    0     10.5  1712.28
4051   Fixed     Interest In Arrears    35800  35435.58  35,435.58    9.975   9.975       0.5    0    9.475   384.17
4052   Fixed     Interest In Arrears   113000 112955.81 112,955.81   10.575  10.575       0.5    0   10.075     1040
4053   Fixed     Interest In Arrears    92000  91945.59  91,945.59   11.875  11.875       0.5    0   11.375   937.49
4054   Fixed     Interest In Arrears    48250  48204.55  48,204.55    9.725   9.725       0.5    0    9.225   413.66
4055   Fixed     Interest In Arrears    75000  74949.38  74,949.38   11.275  11.275       0.5    0   10.775   729.88
4056   Fixed     Interest In Arrears  32141.4   32127.7  32,127.70   10.175  10.175       0.5    0    9.675   286.23
4057   Fixed     Interest In Arrears    94400  94366.15  94,366.15   10.975  10.975       0.5    0   10.475   897.22
4058   Fixed     Interest In Arrears    55692  55663.35  55,663.35     12.5    12.5       0.5    0       12   594.38
4059   Fixed     Interest In Arrears    63000  62957.02  62,957.02   11.225  11.225       0.5    0   10.725    610.7
4060   Fixed     Interest In Arrears    71000  70982.91  70,982.91   12.775  12.775       0.5    0   12.275   772.94

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4003    917.74   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4004    753.83   3/23/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4005    852.32   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4006    633.12   3/31/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4007    320.61   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4008    686.28   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4009    270.52   3/30/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4010    547.76   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4011    226.34    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4012    529.81    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4013    546.51   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4014    772.62   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4015    247.85   4/12/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120       24
4016    641.71   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4017     888.6   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4018    1116.1    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4019    1102.8    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4020    304.76   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4021    882.78   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4022    580.62   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4023    603.07   3/31/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4024     382.3   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4025   1079.41    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4026    892.98   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4027   1006.53   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4028    621.77    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4029   1067.46   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4030     633.6   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4031    477.11    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4032   1521.82    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4033     594.8    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4034   1492.12   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4035     794.1    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4036    301.43   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4037    835.45   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4038     810.6   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4039    982.13    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4040    625.84    4/3/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4041   1013.94   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4042    671.75    4/5/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4043    856.21   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4044   1089.94   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4045   1475.18   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4046   1190.87   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4047    203.52   3/31/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       36
4048    889.88   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4049    863.65   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4050   1712.28    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4051    384.17   3/17/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180        0
4052      1040    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4053    937.49   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4054    413.66   4/27/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4055    729.88   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4056    286.23    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4057    897.22    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4058    594.38   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4059     610.7   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4060    772.94   5/18/2006  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>
4003   Not a Balloon Loan 30 YR FXD    0      0
4004   Not a Balloon Loan 30 YR FXD    0      0
4005   Not a Balloon Loan 30 YR FXD    0      0
4006   Not a Balloon Loan 30 YR FXD    0      0
4007   Not a Balloon Loan 30 YR FXD    0      0
4008   Not a Balloon Loan 30 YR FXD    0      0
4009   Not a Balloon Loan 30 YR FXD    0      0
4010   Not a Balloon Loan 30 YR FXD    0      0
4011   Not a Balloon Loan 30 YR FXD    0      0
4012   Not a Balloon Loan 30 YR FXD    0      0
4013   Not a Balloon Loan 30 YR FXD    0      0
4014   Not a Balloon Loan 30 YR FXD    0      0
4015   Not a Balloon Loan 10 YR FXD    0      0
4016   Not a Balloon Loan 30 YR FXD    0      0
4017   Not a Balloon Loan 30 YR FXD    0      0
4018   Not a Balloon Loan 30 YR FXD    0      0
4019   Not a Balloon Loan 30 YR FXD    0      0
4020   Not a Balloon Loan 30 YR FXD    0      0
4021   Not a Balloon Loan 30 YR FXD    0      0
4022   Not a Balloon Loan 30 YR FXD    0      0
4023   Not a Balloon Loan 30 YR FXD    0      0
4024   Not a Balloon Loan 30 YR FXD    0      0
4025   Not a Balloon Loan 30 YR FXD    0      0
4026   Not a Balloon Loan 30 YR FXD    0      0
4027   Not a Balloon Loan 30 YR FXD    0      0
4028   Not a Balloon Loan 30 YR FXD    0      0
4029   Not a Balloon Loan 30 YR FXD    0      0
4030   Not a Balloon Loan 30 YR FXD    0      0
4031   Not a Balloon Loan 30 YR FXD    0      0
4032   Not a Balloon Loan 30 YR FXD    0      0
4033   Not a Balloon Loan 30 YR FXD    0      0
4034   Not a Balloon Loan 30 YR FXD    0      0
4035   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
4039   Not a Balloon Loan 30 YR FXD    0      0
4040   Not a Balloon Loan 30 YR FXD    0      0
4041   Not a Balloon Loan 30 YR FXD    0      0
4042   Not a Balloon Loan 30 YR FXD    0      0
4043   Not a Balloon Loan 30 YR FXD    0      0
4044   Not a Balloon Loan 30 YR FXD    0      0
4045   Not a Balloon Loan 30 YR FXD    0      0
4046   Not a Balloon Loan 30 YR FXD    0      0
4047   Not a Balloon Loan 15 YR FXD    0      0
4048   Not a Balloon Loan 30 YR FXD    0      0
4049   Not a Balloon Loan 30 YR FXD    0      0
4050   Not a Balloon Loan 30 YR FXD    0      0
4051   Not a Balloon Loan 15 YR FXD    0      0
4052   Not a Balloon Loan 30 YR FXD    0      0
4053   Not a Balloon Loan 30 YR FXD    0      0
4054   Not a Balloon Loan 30 YR FXD    0      0
4055   Not a Balloon Loan 30 YR FXD    0      0
4056   Not a Balloon Loan 30 YR FXD    0      0
4057   Not a Balloon Loan 30 YR FXD    0      0
4058   Not a Balloon Loan 30 YR FXD    0      0
4059   Not a Balloon Loan 30 YR FXD    0      0
4060   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4003            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
4004            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4005            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
4006            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4007            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
4008            0          0       0        0        0        0       0    9.85          0 00/00/0000 00/00/0000
4009            0          0       0        0        0        0       0    12.3          0 00/00/0000 00/00/0000
4010            0          0       0        0        0        0       0    11.8          0 00/00/0000 00/00/0000
4011            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
4012            0          0       0        0        0        0       0   9.575          0 00/00/0000 00/00/0000
4013            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4014            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4015            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
4016            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4017            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4018            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
4019            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
4020            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4021            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
4022            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
4023            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4024            0          0       0        0        0        0       0    10.1          0 00/00/0000 00/00/0000
4025            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4026            0          0       0        0        0        0       0  11.525          0 00/00/0000 00/00/0000
4027            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
4028            0          0       0        0        0        0       0   9.975          0 00/00/0000 00/00/0000
4029            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4030            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4031            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4032            0          0       0        0        0        0       0   9.825          0 00/00/0000 00/00/0000
4033            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4034            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4035            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4036            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4037            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4038            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4039            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4040            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
4041            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4042            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4043            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4044            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4045            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4046            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
4047            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
4048            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4049            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4050            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
4051            0          0       0        0        0        0       0   9.975          0 00/00/0000 00/00/0000
4052            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
4053            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4054            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
4055            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4056            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4057            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4058            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
4059            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4060            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
4003   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   336000
4004   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   316000
4005   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   358280
4006   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   236000
4007   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   148000
4008   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   316800
4009   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   102880
4010   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   216240
4011   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   105600
4012   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   250400
4013   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   460000
4014   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   288000
4015   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    68000
4016   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   239200
4017   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   380000
4018   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   428400
4019   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   463200
4020   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   113600
4021   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   376000
4022   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   212576
4023   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   252800
4024   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   172800
4025   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   461400
4026   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   360000
4027   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   380000
4028   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   284000
4029   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   432000
4030   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   265600
4031   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   200000
4032   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   704000
4033   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   245920
4034   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   556200
4035   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   326400
4036   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   112360
4037   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   380000
4038   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   367920
4039   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   420000
4040   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   272000
4041   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   433600
4042   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   250400
4043   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   472000
4044   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   448000
4045   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   560000
4046   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   436000
4047   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    66400
4048   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   367200
4049   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   392000
4050   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   719200
4051   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   143200
4052   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   452000
4053   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   368000
4054   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   386000
4055   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   300000
4056   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2 128565.6
4057   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   377600
4058   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   222768
4059   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   252000
4060   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   284000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4003         0       20      100    420000         0
4004         0       20      100    395000         0
4005         0       20      100    447850         0
4006         0       20      100    295000         0
4007         0       20      100    185000         0
4008         0       20      100    396000         0
4009         0       20      100    128600         0
4010         0    19.95    99.74    271000         0
4011         0       20      100    132000         0
4012         0       20      100    313000         0
4013         0       10       90    575000         0
4014         0       20      100    360000         0
4015         0       20      100     85000         0
4016         0       20      100    299000         0
4017         0       20      100    475000         0
4018         0       20      100    535500         0
4019         0       20      100    579000         0
4020         0       20      100    142000         0
4021         0       20      100    470000         0
4022         0       20      100    265720         0
4023         0       20      100    316000         0
4024         0       20      100    215999         0
4025         0    20.01      100    576800         0
4026         0       20      100    450000         0
4027         0       20      100    475000         0
4028         0       20      100    355000         0
4029         0    19.98    99.89    540600         0
4030         0       20      100    332000         0
4031         0       20      100    250000         0
4032         0       20      100    880000         0
4033         0       20      100    307400         0
4034         0       20      100    695250         0
4035         0       20      100    408000         0
4036         0       20      100    140450         0
4037         0       20      100    475000         0
4038         0       20      100    459900         0
4039         0       20      100    525000         0
4040         0       20      100    340000         0
4041         0       20      100    542000         0
4042         0       20      100    313000         0
4043         0       15       95    590000         0
4044         0       20      100    560000         0
4045         0       20      100    700000         0
4046         0       20      100    545000         0
4047         0       20      100     83000         0
4048         0       20      100    459000         0
4049         0       20      100    490000         0
4050         0       20      100    899000         0
4051         0       20      100    179000         0
4052         0       20      100    565000         0
4053         0       20      100    460000         0
4054         0       10       90    482500         0
4055         0       20      100    375000         0
4056         0       20      100    160707         0
4057         0       20      100    472000         0
4058         0       20      100    278460         0
4059         0       20      100    315000         0
4060         0       20      100    355000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4003           0 No MI       0                      Two Family        2 NEWARK                  NJ  7114   639     0 46.26
4004      395000 No MI       0                      Single Family     1 LITTLE FALLS            NJ  7424   639     0 43.57
4005      447850 No MI       0                      Single Family     1 STATEN ISLAND           NY 10312   647     0 48.88
4006      295000 No MI       0                      Single Family     1 SWANSEA                 MA  2777   628     0 41.72
4007           0 No MI       0                      Condomimium       1 LEOMINSTER              MA  1453   643     0 36.65
4008           0 No MI       0                      Single Family     1 MEDFORD                 MA  2155   651     0 44.67
4009      128600 No MI       0                      Single Family     1 WATERBURY               CT  6708   593     0 45.34
4010      271000 No MI       0                      Single Family     1 MORRISVILLE             PA 19067   623     0 45.28
4011           0 No MI       0                      Single Family     1 INMAN                   SC 29349   676     0 47.95
4012           0 No MI       0                      Single Family     1 PERRY                   GA 31069   745     0 50.31
4013           0 No MI       0                      Single Family     1 KEARNY                  NJ  7032   639     0 45.81
4014      360000 No MI       0                      Single Family     1 MATTAPAN                MA  2126   631     0  42.2
4015       85000 No MI       0                      Single Family     1 WINSTED                 CT  6098   583     0 44.27
4016      299000 No MI       0                      Single Family     1 CENTER MORICHES         NY 11934   632     0 48.53
4017      475000 No MI       0                      Two Family        2 ELIZABETH               NJ  7202   669     0 43.13
4018           0 No MI       0                      Single Family     1 BARDONIA                NY 10954   622     0 40.26
4019      579000 No MI       0                      Two Family        2 BRONX                   NY 10469   652     0 37.28
4020      142000 No MI       0                      Single Family     1 CANAL WINCHESTER        OH 43110   621     0  49.3
4021      470000 No MI       0                      Two Family        2 JERSEY CITY             NJ  7304   691     0 43.35
4022      265720 No MI       0                      Single Family     1 BUSHKILL                PA 18324   635     0 49.75
4023           0 No MI       0                      Single Family     1 LAWRENCEVILLE           NJ  8648   677     0 47.14
4024      215999 No MI       0                      Single Family     1 SICKLERVILLE            NJ  8081   650     0 14.64
4025      576800 No MI       0                      Two Family        2 SPRINGFIELD GARDENS     NY 11434   690     0 49.03
4026           0 No MI       0                      Two Family        2 PATERSON                NJ  7502   623     0 49.84
4027      475000 No MI       0                      Single Family     1 QUEENS VILLAGE          NY 11429   596     0 35.11
4028      355000 No MI       0                      Single Family     1 PATERSON                NJ  7502   664     0 50.91
4029      540600 No MI       0                      Two Family        2 BROOKLYN                NY 11220   673     0 41.86
4030           0 No MI       0                      Single Family     1 HYATTSVILLE             MD 20784   660     0 41.39
4031      250000 No MI       0                      Two Family        2 ORANGE                  NJ  7050   663     0 42.58
4032           0 No MI       0                      Single Family     1 WASHINGTON              NJ  7676   714     0 47.82
4033      307400 No MI       0                      Single Family     1 CORAM                   NY 11727   654     0 46.21
4034      695250 No MI       0                      Two Family        2 COLLEGE POINT           NY 11356   622     0 49.51
4035      408000 No MI       0                      Single Family     1 ISLANDIA                NY 11749   669     0 47.02
4036      140450 No MI       0                      Two Family        2 SCHENECTADY             NY 12309   630     0 49.03
4037      475000 No MI       0                      Single Family     1 GAITHERSBURG            MD 20879   749     0 48.81
4038      459900 No MI       0                      Single Family     1 MALDEN                  MA  2148   658     0 26.04
4039      525000 No MI       0                      Two Family        2 BROOKLYN                NY 11226   711     0 48.79
4040      340000 No MI       0                      Two Family        2 PASSAIC                 NJ  7055   723     0 21.84
4041      542000 No MI       0                      Two Family        2 SOUTH OZONE             NY 11420   674     0 49.46
4042      313000 No MI       0                      Single Family     1 REVERE                  MA  2151   623     0 45.33
4043           0 No MI       0                      Single Family     1 SOUTH OZONE PARK        NY 11420   648     0 44.88
4044      560000 No MI       0                      Two Family        2 BRONX                   NY 10467   715     0 51.51
4045           0 No MI       0                      Single Family     1 EPPING                  NH  3042   602     0 44.97
4046           0 No MI       0                      Single Family     1 BURLINGTON TWP          NJ  8016   620     0 33.08
4047       83000 No MI       0                      Single Family     1 PRINCETON               WV 24740   597     0 48.49
4048      467000 No MI       0                      Two Family        2 CLIFTON                 NJ  7011   673     0  48.8
4049      490000 No MI       0                      Two Family        2 BROOKLYN                NY 11221   647     0  9.85
4050      899000 No MI       0                      Single Family     1 SAG HARBOR              NY 11963   647     0 33.19
4051           0 No MI       0                      Single Family     1 DRUMS                   PA 18222   672     0 26.78
4052      565000 No MI       0                      Two Family        2 BROOKLYN                NY 11203   697     0 46.64
4053      460000 No MI       0                      Two Family        2 CAMBRIA HEIGHTS         NY 11411   610     0 43.76
4054      482500 No MI       0                      Single Family     1 PLAINVIEW               NY 11803   662     0 48.89
4055           0 No MI       0                      Single Family     1 BRICK                   NJ  8724   629     0 17.45
4056      160707 No MI       0                      Single Family     1 ALBUQUERQUE             NM 87121   675     0 25.96
4057      500000 No MI       0                      Single Family     1 CENTRAL ISLIP           NY 11722   672     0 41.16
4058      278460 No MI       0                      Single Family     1 BRIDGEPORT              CT  6606   633     0 47.01
4059           0 No MI       0                      Single Family     1 MIDDLETOWN              NY 10940   628     0 48.22
4060      355000 No MI       0                      Two Family        2 PATERSON                NJ  7501   625     0 45.43

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4003   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4004   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4005   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4006   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4007   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4008   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4009   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4010   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4011   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4012   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4013   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4014   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4015   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4016   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4017   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4018   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4019   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4020   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4021   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4022   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4023   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4024   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4025   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4026   Wholesale         XTA   No       7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
4027   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4028   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4029   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4030   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4031   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4032   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4033   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4034   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4035   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4036   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4037   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4038   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4039   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4040   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4041   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4042   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4043   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4044   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4045   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4046   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4047   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4048   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4049   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4050   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4051   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4052   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4053   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4054   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4055   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4056   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4057   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4058   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4059   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4060   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4061   Fixed     Interest In Arrears    57600  57571.33  57,571.33    12.65   12.65       0.5    0    12.15   621.46
4062   Fixed     Interest In Arrears    69980  69940.41  69,940.41   12.075  12.075       0.5    0   11.575   723.87
4063   Fixed     Interest In Arrears    43650  43620.06  43,620.06     11.2    11.2       0.5    0     10.7    422.3
4064   Fixed     Interest In Arrears    34500  34464.86  34,464.86    9.775   9.775       0.5    0    9.275   297.05
4065   Fixed     Interest In Arrears    80000  79937.14  79,937.14   10.575  10.575       0.5    0   10.075   736.29
4066   Fixed     Interest In Arrears    37200   37190.9  37,190.90     12.7    12.7       0.5    0     12.2    402.8
4067   Fixed     Interest In Arrears    51000  50974.33  50,974.33     12.6    12.6       0.5    0     12.1   548.27
4068   Fixed     Interest In Arrears   100000  99951.61  99,951.61   12.775  12.775       0.5    0   12.275  1088.65
4069   Fixed     Interest In Arrears    60000  59970.97  59,970.97   12.775  12.775       0.5    0   12.275   653.19
4070   Fixed     Interest In Arrears    75000  74948.56  74,948.56     11.2    11.2       0.5    0     10.7    725.6
4071   Fixed     Interest In Arrears    17500  17435.66  17,435.66    12.95   12.95       0.5    0    12.45   220.85
4072   Fixed     Interest In Arrears    68300  68277.93  68,277.93    11.45   11.45       0.5    0    10.95   673.77
4073   Fixed     Interest In Arrears   139000 138904.66 138,904.66     11.2    11.2       0.5    0     10.7  1344.78
4074   Fixed     Interest In Arrears    86000     85941  85,941.00     11.2    11.2       0.5    0     10.7   832.03
4075   Fixed     Interest In Arrears    15000  14942.98  14,942.98     12.6    12.6       0.5    0     12.1   185.86
4076   Fixed     Interest In Arrears    73710  73684.84  73,684.84     11.2    11.2       0.5    0     10.7   713.12
4077   Fixed     Interest In Arrears   108000 107918.74 107,918.74   10.775  10.775       0.5    0   10.275   1010.2
4078   Fixed     Interest In Arrears   137400 137271.94 137,271.94    9.775   9.775       0.5    0    9.275  1183.01
4079   Fixed     Interest In Arrears   158000 157946.07 157,946.07     11.2    11.2       0.5    0     10.7   1528.6
4080   Fixed     Interest In Arrears   155200 155124.91 155,124.91   12.775  12.775       0.5    0   12.275  1689.58
4081   Fixed     Interest In Arrears    70062  70013.94  70,013.94     11.2    11.2       0.5    0     10.7   677.83
4082   Fixed     Interest In Arrears   125000 124953.19 124,953.19   10.775  10.775       0.5    0   10.275  1169.21
4083   Fixed     Interest In Arrears   103600 103576.44 103,576.44   13.025  13.025       0.5    0   12.525  1148.05
4084   Fixed     Interest In Arrears    56850  56821.39  56,821.39     12.6    12.6       0.5    0     12.1   611.16
4085   Fixed     Interest In Arrears    30000  29974.99  29,974.99     10.3    10.3       0.5    0      9.8   269.95
4086   Fixed     Interest In Arrears    33000  32983.39  32,983.39     12.6    12.6       0.5    0     12.1   354.76
4087   Fixed     Interest In Arrears    26100  26057.34  26,057.34     13.6    13.6       0.5    0     13.1   317.01
4088   Fixed     Interest In Arrears   122000 121958.58 121,958.58   11.225  11.225       0.5    0   10.725  1182.63
4089   Fixed     Interest In Arrears   140000 139935.98 139,935.98   13.025  13.025       0.5    0   12.525  1551.42
4090   Fixed     Interest In Arrears    65200  65181.65  65,181.65   12.075  12.075       0.5    0   11.575   674.43
4091   Fixed     Interest In Arrears    89000  88177.13  88,177.13   11.025  11.025       0.5    0   10.525  1227.24
4092   Fixed     Interest In Arrears   102000 101576.41 101,576.41   12.775  12.775       0.5    0   12.275  1509.47
4093   Fixed     Interest In Arrears    79000   78915.2  78,915.20   11.275  11.275       0.5    0   10.775    768.8
4094   Fixed     Interest In Arrears    54200  54162.19  54,162.19     11.2    11.2       0.5    0     10.7   524.37
4095   Fixed     Interest In Arrears    90000   89960.6  89,960.60    10.05   10.05       0.5    0     9.55   793.15
4096   Fixed     Interest In Arrears    34400  34384.26  34,384.26   13.025  13.025       0.5    0   12.525   381.21
4097   Fixed     Interest In Arrears    60000  59979.63  59,979.63   11.225  11.225       0.5    0   10.725   581.62
4098   Fixed     Interest In Arrears   117000 116924.44 116,924.44   11.475  11.475       0.5    0   10.975  1156.41
4099   Fixed     Interest In Arrears    34050  34026.77  34,026.77   11.225  11.225       0.5    0   10.725   330.07
4100   Fixed     Interest In Arrears    77000  76971.17  76,971.17   10.775  10.775       0.5    0   10.275   720.23
4101   Fixed     Interest In Arrears    86000  85970.64  85,970.64     11.2    11.2       0.5    0     10.7   832.03
4102   Fixed     Interest In Arrears    81300  81247.21  81,247.21    11.45   11.45       0.5    0    10.95   802.01
4103   Fixed     Interest In Arrears    49800   49777.1  49,777.10       13      13       0.5    0     12.5   550.89
4104   Fixed     Interest In Arrears   101000 100971.57 100,971.57   12.075  12.075       0.5    0   11.575  1044.74
4105   Fixed     Interest In Arrears    77000  76971.17  76,971.17   10.775  10.775       0.5    0   10.275   720.23
4106   Fixed     Interest In Arrears    37000  36990.74  36,990.74     12.6    12.6       0.5    0     12.1   397.76
4107   Fixed     Interest In Arrears    65980   65957.6  65,957.60   11.225  11.225       0.5    0   10.725   639.59
4108   Fixed     Interest In Arrears    87000  86957.91  86,957.91   12.775  12.775       0.5    0   12.275   947.12
4109   Fixed     Interest In Arrears    48580  48567.84  48,567.84     12.6    12.6       0.5    0     12.1   522.25
4110   Fixed     Interest In Arrears    20500  20422.07  20,422.07     12.6    12.6       0.5    0     12.1   254.01
4111   Fixed     Interest In Arrears    35000  34983.05  34,983.05   12.775  12.775       0.5    0   12.275   381.03
4112   Fixed     Interest In Arrears    51400  51380.75  51,380.75   10.775  10.775       0.5    0   10.275   480.78
4113   Fixed     Interest In Arrears    93000  92970.11  92,970.11   11.475  11.475       0.5    0   10.975    919.2
4114   Fixed     Interest In Arrears   164000 163887.51 163,887.51     11.2    11.2       0.5    0     10.7  1586.65
4115   Fixed     Interest In Arrears    88740  88717.79  88,717.79     12.6    12.6       0.5    0     12.1   953.98
4116   Fixed     Interest In Arrears    63400  63378.35  63,378.35     11.2    11.2       0.5    0     10.7   613.38
4117   Fixed     Interest In Arrears    68100  68026.46  68,026.46       11      11       0.5    0     10.5   648.54
4118   Fixed     Interest In Arrears    71250   71212.3  71,212.30   12.375  12.375       0.5    0   11.875   753.52

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4061    621.46   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4062    723.87   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4063     422.3   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4064    297.05   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4065    736.29   4/12/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4066     402.8   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4067    548.27   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4068   1088.65   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4069    653.19   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4070     725.6   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4071    220.85   4/21/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
4072    673.77   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4073   1344.78   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4074    832.03   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4075    185.86   4/14/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
4076    713.12    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4077    1010.2   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4078   1183.01   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4079    1528.6   4/28/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4080   1689.58   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4081    677.83   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4082   1169.21   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4083   1148.05   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4084    611.16   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4085    269.95   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4086    354.76   4/19/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4087    317.01   4/14/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240        0
4088   1182.63    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4089   1551.42   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4090    674.43    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4091   1227.24   4/19/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120        0
4092   1509.47    5/4/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       12
4093     768.8   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4094    524.37   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4095    793.15    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4096    381.21   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4097    581.62   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4098   1156.41   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4099    330.07   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4100    720.23   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4101    832.03    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4102    802.01   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4103    550.89   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4104   1044.74   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4105    720.23    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4106    397.76    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4107    639.59    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4108    947.12   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4109    522.25    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4110    254.01   4/19/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       12
4111    381.03   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4112    480.78   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4113     919.2    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4114   1586.65   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4115    953.98    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4116    613.38    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4117    648.54   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       12
4118    753.52   4/24/2006  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>
4061   Not a Balloon Loan 30 YR FXD    0      0
4062   Not a Balloon Loan 30 YR FXD    0      0
4063   Not a Balloon Loan 30 YR FXD    0      0
4064   Not a Balloon Loan 30 YR FXD    0      0
4065   Not a Balloon Loan 30 YR FXD    0      0
4066   Not a Balloon Loan 30 YR FXD    0      0
4067   Not a Balloon Loan 30 YR FXD    0      0
4068   Not a Balloon Loan 30 YR FXD    0      0
4069   Not a Balloon Loan 30 YR FXD    0      0
4070   Not a Balloon Loan 30 YR FXD    0      0
4071   Not a Balloon Loan 15 YR FXD    0      0
4072   Not a Balloon Loan 30 YR FXD    0      0
4073   Not a Balloon Loan 30 YR FXD    0      0
4074   Not a Balloon Loan 30 YR FXD    0      0
4075   Not a Balloon Loan 15 YR FXD    0      0
4076   Not a Balloon Loan 30 YR FXD    0      0
4077   Not a Balloon Loan 30 YR FXD    0      0
4078   Not a Balloon Loan 30 YR FXD    0      0
4079   Not a Balloon Loan 30 YR FXD    0      0
4080   Not a Balloon Loan 30 YR FXD    0      0
4081   Not a Balloon Loan 30 YR FXD    0      0
4082   Not a Balloon Loan 30 YR FXD    0      0
4083   Not a Balloon Loan 30 YR FXD    0      0
4084   Not a Balloon Loan 30 YR FXD    0      0
4085   Not a Balloon Loan 30 YR FXD    0      0
4086   Not a Balloon Loan 30 YR FXD    0      0
4087   Not a Balloon Loan 20 YR FXD    0      0
4088   Not a Balloon Loan 30 YR FXD    0      0
4089   Not a Balloon Loan 30 YR FXD    0      0
4090   Not a Balloon Loan 30 YR FXD    0      0
4091   Not a Balloon Loan 10 YR FXD    0      0
4092   Not a Balloon Loan 10 YR FXD    0      0
4093   Not a Balloon Loan 30 YR FXD    0      0
4094   Not a Balloon Loan 30 YR FXD    0      0
4095   Not a Balloon Loan 30 YR FXD    0      0
4096   Not a Balloon Loan 30 YR FXD    0      0
4097   Not a Balloon Loan 30 YR FXD    0      0
4098   Not a Balloon Loan 30 YR FXD    0      0
4099   Not a Balloon Loan 30 YR FXD    0      0
4100   Not a Balloon Loan 30 YR FXD    0      0
4101   Not a Balloon Loan 30 YR FXD    0      0
4102   Not a Balloon Loan 30 YR FXD    0      0
4103   Not a Balloon Loan 30 YR FXD    0      0
4104   Not a Balloon Loan 30 YR FXD    0      0
4105   Not a Balloon Loan 30 YR FXD    0      0
4106   Not a Balloon Loan 30 YR FXD    0      0
4107   Not a Balloon Loan 30 YR FXD    0      0
4108   Not a Balloon Loan 30 YR FXD    0      0
4109   Not a Balloon Loan 30 YR FXD    0      0
4110   Not a Balloon Loan 15 YR FXD    0      0
4111   Not a Balloon Loan 30 YR FXD    0      0
4112   Not a Balloon Loan 30 YR FXD    0      0
4113   Not a Balloon Loan 30 YR FXD    0      0
4114   Not a Balloon Loan 30 YR FXD    0      0
4115   Not a Balloon Loan 30 YR FXD    0      0
4116   Not a Balloon Loan 30 YR FXD    0      0
4117   Not a Balloon Loan 30 YR FXD    0      0
4118   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4061            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
4062            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4063            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4064            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4065            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
4066            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4067            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4068            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4069            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4070            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4071            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4072            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4073            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4074            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4075            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4076            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4077            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4078            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4079            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4080            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4081            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4082            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4083            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4084            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4085            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4086            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4087            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
4088            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4089            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4090            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4091            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4092            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4093            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4094            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4095            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4096            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4097            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4098            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4099            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4100            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4101            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4102            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4103            0          0       0        0        0        0       0      13          0 00/00/0000 00/00/0000
4104            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4105            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4106            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4107            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4108            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4109            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4110            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4111            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4112            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4113            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4114            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4115            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4116            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4117            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
4118            0          0       0        0        0        0       0  12.375          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
4061   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   230400
4062   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   279920
4063   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   232800
4064   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   310500
4065   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   320000
4066   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   669600
4067   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000
4068   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   400000
4069   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   240000
4070   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   300000
4071   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   315000
4072   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   273200
4073   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   556000
4074   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied    2   344000
4075   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    55000
4076   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   294843
4077   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   432000
4078   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   549600
4079   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   632000
4080   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   620800
4081   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   280246
4082   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   500000
4083   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   414400
4084   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   303200
4085   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   120000
4086   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   132000
4087   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   104400
4088   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   488000
4089   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   750000
4090   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   260800
4091   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   356000
4092   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   619200
4093   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   316000
4094   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   216800
4095   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   360000
4096   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   137600
4097   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   240000
4098   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   468000
4099   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   181600
4100   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   616000
4101   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   344000
4102   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   325200
4103   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   199200
4104   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   404000
4105   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   308000
4106   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   148000
4107   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   263920
4108   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   368000
4109   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   194320
4110   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   184500
4111   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   140000
4112   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   205600
4113   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   372000
4114   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   656000
4115   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   473280
4116   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   253600
4117   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   272400
4118   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   380000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4061         0       20      100    288000         0
4062         0       20      100    349900         0
4063         0       15       95    291000         0
4064         0       10      100    345000         0
4065         0       20      100    400000         0
4066         0        5       95    744000         0
4067         0       20      100    255000         0
4068         0       20      100    500000         0
4069         0       20      100    300000         0
4070         0       20      100    375000         0
4071         0        5       95    350000         0
4072         0       20      100    341500         0
4073         0       20      100    695000         0
4074         0       20      100    430000         0
4075         0    21.43      100     70000         0
4076         0       20      100    368544         0
4077         0       20      100    540000         0
4078         0       20      100    687000         0
4079         0       20      100    790000         0
4080         0       20      100    776000         0
4081         0       20      100    350308         0
4082         0       20      100    625000         0
4083         0       20      100    518000         0
4084         0       15       95    379000         0
4085         0       20      100    150000         0
4086         0       20      100    165000         0
4087         0       20      100    130500         0
4088         0       20      100    610000         0
4089         0    14.74    93.68    950000         0
4090         0       20      100    326000         0
4091         0       20      100    445000         0
4092         0    13.18    93.18    774000         0
4093         0       20      100    395000         0
4094         0       20      100    271000         0
4095         0       20      100    450000         0
4096         0       20      100    172000         0
4097         0       20      100    300000         0
4098         0       20      100    585000         0
4099         0       15       95    227000         0
4100         0       10       90    770000         0
4101         0       20      100    430000         0
4102         0       20      100    406500         0
4103         0       20      100    249000         0
4104         0       20      100    505000         0
4105         0       20      100    385000         0
4106         0       20      100    185000         0
4107         0       20      100    329900         0
4108         0    18.91    98.91    460000         0
4109         0       20      100    242900         0
4110         0       10      100    205000         0
4111         0       20      100    175000         0
4112         0       20      100    257000         0
4113         0       20      100    465000         0
4114         0       20      100    820000         0
4115         0       15       95    591600         0
4116         0       20      100    317000         0
4117         0       20      100    340500         0
4118         0       15       95    475000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4061      288000 No MI       0                      Single Family     1 PERTH AMBOY             NJ  8861   582     0 48.16
4062      349900 No MI       0                      Single Family     1 LYNN                    MA  1905   606     0 40.47
4063      291000 No MI       0                      Two Family        2 NEW HAVEN               CT  6513   642     0 43.08
4064           0 No MI       0                      Single Family     1 TUXEDO PARK             NY 10987   710     0 42.99
4065      400000 No MI       0                      Single Family     1 JAMAICA                 NY 11435   685     0 50.02
4066      744000 No MI       0                      Three Family      3 ROCKAWAY BEACH          NY 11694   662     0 42.63
4067      255000 No MI       0                      Single Family     1 TERRYVILLE              CT  6786   580     0 49.99
4068      500000 No MI       0                      Single Family     1 NEW CITY                NY 10956   626     0 47.92
4069      300000 No MI       0                      Two Family        2 LOWELL                  MA  1854   630     0 42.15
4070      375000 No MI       0                      Single Family     1 FRANKLIN TOWNSHIP       NJ  8540   657     0 49.94
4071      350000 No MI       0                      Single Family     1 BLOOMINGDALE            IL 60108   610     0 49.57
4072      341500 No MI       0                      Single Family     1 ELIZABETH               NJ  7208   650     0 44.61
4073      695000 No MI       0                      Single Family     1 LUMBERTON               NJ  8048   652     0 48.39
4074           0 No MI       0                      Single Family     1 HUNTINGTON              NY 11743   648     0 48.33
4075       70000 No MI       0                      Single Family     1 PHILADELPHIA            PA 19120   589     0 48.24
4076      368554 No MI       0                      Single Family     1 MASTIC BEACH            NY 11957   646     0 44.61
4077      540000 No MI       0                      Two Family        2 FAR ROCKAWAY            NY 11691   750     0 44.86
4078      687000 No MI       0                      Single Family     1 FOREST HILLS            NY 11375   724     0 34.52
4079           0 No MI       0                      Two Family        2 WOODSIDE                NY 11377   651     0 43.43
4080           0 No MI       0                      Single Family     1 EAST SANDWICH           MA  2537   622     0  47.7
4081      350308 No MI       0                      Single Family     1 MINNEOLA                FL 34715   649     0 42.91
4082      625000 No MI       0                      Two Family        2 RICHMOND HILL           NY 11419   701     0 45.57
4083      518000 No MI       0                      Single Family     1 DUMONT                  NJ  7628   627     0 49.96
4084           0 No MI       0                      Single Family     1 MANSFIELD               MA  2048   585     0 46.09
4085           0 No MI       0                      Single Family     1 WOODBINE                NJ  8270   650     0 46.98
4086      165000 No MI       0                      Single Family     1 SPRINGFIELD             MA  1108   593     0 48.97
4087      130500 No MI       0                      Single Family     1 CLEARWATER              FL 33756   590     0 50.27
4088      610000 No MI       0                      Two Family        2 HOLLIS                  NY 11423   620     0 45.74
4089           0 No MI       0                      Single Family     1 MARLBORO TWP            NJ  7751   626     0 41.22
4090      326000 No MI       0                      Two Family        2 BRIDGEPORT              CT  6604   607     0 46.97
4091      445000 No MI       0                      Two Family        2 JERSEY CITY             NJ  7307   738     0 47.61
4092      774000 No MI       0                      Two Family        2 EAST ELMHURST           NY 11369   623     0 49.89
4093      395000 No MI       0                      Single Family     1 HOLLIS                  NY 11423   704     0 46.99
4094      271000 No MI       0                      Two Family        2 PROVIDENCE              RI  2905   654     0 48.22
4095           0 No MI       0                      Single Family     1 CENTRAL ISLIP           NY 11722   656     0 48.31
4096           0 No MI       0                      Two Family        2 PHILADELPHIA            PA 19150   629     0 42.19
4097      300000 No MI       0                      Two Family        2 EAST ORANGE             NJ  7017   670     0 42.37
4098      585000 No MI       0                      Two Family        2 COLLEGE POINT           NY 11356   636     0 38.09
4099           0 No MI       0                      Single Family     1 WINCHENDON              MA  1475   625     0 45.04
4100           0 No MI       0                      Single Family     1 HOLLISWOOD              NY 11423   711     0 44.05
4101      430000 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   642     0 43.22
4102      406500 No MI       0                      Condomimium       1 ABERDEEN TWP            NJ  7747   646     0 52.88
4103           0 No MI       0                      Single Family     1 CAPITOL HEIGHTS         MD 20743   587     0 50.33
4104      505000 No MI       0                      Single Family     1 MIDDLETOWN              NJ  7738   617     0 22.46
4105      392200 No MI       0                      Single Family     1 BRENTWOOD               NY 11717   738     0 43.75
4106      185000 No MI       0                      Single Family     1 WARWICK                 RI  2889   596     0    45
4107      329900 No MI       0                      Single Family     1 BROCKTON                MA  2301   620     0 35.63
4108           0 No MI       0                      Two Family        2 NEWARK                  NJ  7103   622     0 49.57
4109      242900 No MI       0                      Single Family     1 FORT MYERS              FL 33905   588     0 50.53
4110           0 No MI       0                      Single Family     1 MIDDLETOWN              NY 10940   585     0 49.58
4111           0 No MI       0                      Single Family     1 OPA LOCKA               FL 33056   622     0 40.96
4112      257500 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   751     0 42.64
4113      465000 No MI       0                      Two Family        2 BROOKLYN                NY 11208   676     0 45.37
4114      820000 No MI       0                      Two Family        2 STAMFORD                CT  6902   650     0 48.44
4115      591600 No MI       0                      Single Family     1 EAST ELMHURST           NY 11369   589     0 48.06
4116      317000 No MI       0                      Single Family     1 RAHWAY                  NJ  7065   641     0 40.95
4117      340500 No MI       0                      Single Family     1 WYANDANCH               NY 11798   642     0 47.59
4118           0 No MI       0                      Single Family     1 CLIFTON                 NJ  7012   601     0 46.59

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4061   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4062   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4063   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4064   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4065   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4066   Wholesale         A+XP  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4067   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4068   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4069   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4070   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4071   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4072   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4073   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4074   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4075   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4076   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4077   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4078   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4079   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4080   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4081   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4082   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4083   Wholesale         XTA+  No       7/1/2006 8/1/2006     0     0     0      0      FHLT 2006-SA
4084   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4085   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4086   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4087   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4088   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4089   Wholesale         XTA+  No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4090   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4091   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4092   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4093   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4094   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4095   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4096   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4097   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4098   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4099   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4100   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4101   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4102   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4103   Wholesale         XTA   Yes      7/1/2006 6/1/2006     1     0     0      0      FHLT 2006-SA
4104   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4105   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4106   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4107   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4108   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4109   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4110   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4111   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4112   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4113   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4114   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4115   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4116   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4117   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4118   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4119   Fixed     Interest In Arrears    69000  68973.01  68,973.01   10.575  10.575       0.5    0   10.075   635.05
4120   Fixed     Interest In Arrears    86000  85903.55  85,903.55   10.825  10.825       0.5    0   10.325   807.65
4121   Fixed     Interest In Arrears    41000  40963.23  40,963.23   11.875  11.875       0.5    0   11.375    417.8
4122   Fixed     Interest In Arrears    22000  21816.03  21,816.03    12.75   12.75       0.5    0    12.25   325.25
4123   Fixed     Interest In Arrears    91800  91770.34  91,770.34    11.45   11.45       0.5    0    10.95   905.59
4124   Fixed     Interest In Arrears    53200  52525.22  52,525.22    12.65   12.65       0.5    0    12.15   783.39
4125   Fixed     Interest In Arrears    94840  94771.57  94,771.57   12.825  12.825       0.5    0   12.325  1036.17
4126   Fixed     Interest In Arrears    88000  87968.44  87,968.44   10.975  10.975       0.5    0   10.475   836.39
4127   Fixed     Interest In Arrears    35000  34988.12  34,988.12   11.225  11.225       0.5    0   10.725   339.28
4128   Fixed     Interest In Arrears    46000  45913.51  45,913.51   12.575  12.575       0.5    0   12.075   525.06
4129   Fixed     Interest In Arrears    17750  17716.76  17,716.76     12.7    12.7       0.5    0     12.2   221.09
4130   Fixed     Interest In Arrears    99000  98962.93  98,962.93   10.775  10.775       0.5    0   10.275   926.01
4131   Fixed     Interest In Arrears    87400  87340.37  87,340.37   11.225  11.225       0.5    0   10.725   847.23
4132   Fixed     Interest In Arrears    57800  57758.35  57,758.35   10.975  10.975       0.5    0   10.475   549.36
4133   Fixed     Interest In Arrears    20400  20356.07  20,356.07   11.225  11.225       0.5    0   10.725   234.76
4134   Fixed     Interest In Arrears   120000 119959.04 119,959.04     11.2    11.2       0.5    0     10.7  1160.96
4135   Fixed     Interest In Arrears    67800   67767.2  67,767.20   12.775  12.775       0.5    0   12.275    738.1
4136   Fixed     Interest In Arrears    26800  26793.29  26,793.29     12.6    12.6       0.5    0     12.1   288.11
4137   Fixed     Interest In Arrears    37800  37782.01  37,782.01    12.85   12.85       0.5    0    12.35   413.72
4138   Fixed     Interest In Arrears    60000  59961.26  59,961.26   11.475  11.475       0.5    0   10.975   593.03
4139   Fixed     Interest In Arrears    91800  91730.93  91,730.93   10.775  10.775       0.5    0   10.275   858.67
4140   Fixed     Interest In Arrears   117000 116956.18 116,956.18   10.775  10.775       0.5    0   10.275  1094.38
4141   Fixed     Interest In Arrears   100000  99954.27  99,954.27   13.025  13.025       0.5    0   12.525  1108.16
4142   Fixed     Interest In Arrears    60000  59973.73  59,973.73    10.05   10.05       0.5    0     9.55   528.77
4143   Fixed     Interest In Arrears    78500     78476  78,476.00     11.7    11.7       0.5    0     11.2   789.38
4144   Fixed     Interest In Arrears    58400  58386.71  58,386.71   13.025  13.025       0.5    0   12.525   647.17
4145   Fixed     Interest In Arrears    88000  87967.05  87,967.05   10.775  10.775       0.5    0   10.275   823.12
4146   Fixed     Interest In Arrears   132000 131950.57 131,950.57   10.775  10.775       0.5    0   10.275  1234.68
4147   Fixed     Interest In Arrears    94000  93938.97  93,938.97    11.45   11.45       0.5    0    10.95   927.29
4148   Fixed     Interest In Arrears    62800  62773.94  62,773.94     10.3    10.3       0.5    0      9.8   565.09
4149   Fixed     Interest In Arrears    36000  35989.86  35,989.86   12.075  12.075       0.5    0   11.575   372.39
4150   Fixed     Interest In Arrears   102000 101927.32 101,927.32   11.025  11.025       0.5    0   10.525    973.3
4151   Fixed     Interest In Arrears    75600  75533.54  75,533.54    10.05   10.05       0.5    0     9.55   666.24
4152   Fixed     Interest In Arrears    63600  63585.54  63,585.54   13.025  13.025       0.5    0   12.525   704.79
4153   Fixed     Interest In Arrears    82000  81960.33  81,960.33   12.775  12.775       0.5    0   12.275   892.69
4154   Fixed     Interest In Arrears    79884  79854.08  79,854.08   10.775  10.775       0.5    0   10.275   747.21
4155   Fixed     Interest In Arrears    49500   49483.1  49,483.10     11.2    11.2       0.5    0     10.7    478.9
4156   Fixed     Interest In Arrears    76000  75972.74  75,972.74   10.975  10.975       0.5    0   10.475   722.34
4157   Fixed     Interest In Arrears    31000  30991.75  30,991.75   12.325  12.325       0.5    0   11.825   326.65
4158   Fixed     Interest In Arrears    72080  72053.01  72,053.01   10.775  10.775       0.5    0   10.275   674.21
4159   Fixed     Interest In Arrears    27000  26986.41  26,986.41     12.6    12.6       0.5    0     12.1   290.26
4160   Fixed     Interest In Arrears    88000  87978.82  87,978.82   12.775  12.775       0.5    0   12.275   958.01
4161   Fixed     Interest In Arrears   114000 113972.57 113,972.57   12.775  12.775       0.5    0   12.275  1241.06
4162   Fixed     Interest In Arrears    32000  31942.82  31,942.82    12.95   12.95       0.5    0    12.45   373.77
4163   Fixed     Interest In Arrears    49800  49767.66  49,767.66    11.45   11.45       0.5    0    10.95   491.27
4164   Fixed     Interest In Arrears    70600  70582.23  70,582.23   12.575  12.575       0.5    0   12.075    757.6
4165   Fixed     Interest In Arrears    68000  67978.02  67,978.02    11.45   11.45       0.5    0    10.95   670.81
4166   Fixed     Interest In Arrears    69960  69927.53  69,927.53    9.775   9.775       0.5    0    9.275   602.35
4167   Fixed     Interest In Arrears    48000   47957.8  47,957.80    10.05   10.05       0.5    0     9.55   423.01
4168   Fixed     Interest In Arrears    47800  47779.62  47,779.62   10.175  10.175       0.5    0    9.675   425.68
4169   Fixed     Interest In Arrears    73600  73583.26  73,583.26   13.025  13.025       0.5    0   12.525   815.61
4170   Fixed     Interest In Arrears    85000  84980.66  84,980.66   13.025  13.025       0.5    0   12.525   941.94
4171   Fixed     Interest In Arrears    89000  88966.67  88,966.67   10.775  10.775       0.5    0   10.275   832.48
4172   Fixed     Interest In Arrears   108000 107918.74 107,918.74   10.775  10.775       0.5    0   10.275   1010.2
4173   Fixed     Interest In Arrears    72800  72772.73  72,772.73   10.775  10.775       0.5    0   10.275   680.95
4174   Fixed     Interest In Arrears    31000  30992.15  30,992.15    12.55   12.55       0.5    0    12.05   332.06
4175   Fixed     Interest In Arrears    57400  57386.19  57,386.19   12.775  12.775       0.5    0   12.275   624.88
4176   Fixed     Interest In Arrears    38000  37987.71  37,987.71    11.45   11.45       0.5    0    10.95   374.87

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4119    635.05    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4120    807.65   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4121     417.8   3/13/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4122    325.25    4/6/2006  6/1/2006  5/1/2016 8/1/2006    3      120       117      120        0
4123    905.59    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4124    783.39   3/22/2006  5/1/2006  4/1/2016 8/1/2006    4      120       116      120        0
4125   1036.17   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4126    836.39    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4127    339.28   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4128    525.06   4/20/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240       24
4129    221.09    5/2/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       36
4130    926.01   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4131    847.23   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4132    549.36   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4133    234.76    5/3/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       12
4134   1160.96    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4135     738.1   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4136    288.11    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4137    413.72   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4138    593.03   5/23/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4139    858.67   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4140   1094.38   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4141   1108.16   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4142    528.77    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4143    789.38    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4144    647.17   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4145    823.12    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4146   1234.68   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4147    927.29   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4148    565.09   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4149    372.39   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4150     973.3   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4151    666.24   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4152    704.79   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4153    892.69   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4154    747.21   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4155     478.9    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4156    722.34   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4157    326.65   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4158    674.21    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4159    290.26   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4160    958.01    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4161   1241.06   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4162    373.77   4/28/2006  6/1/2006  5/1/2026 8/1/2006    3      240       237      240        0
4163    491.27   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4164     757.6   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4165    670.81   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4166    602.35   5/10/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4167    423.01   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4168    425.68   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4169    815.61   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4170    941.94    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4171    832.48   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4172    1010.2   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4173    680.95    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4174    332.06   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4175    624.88    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4176    374.87    5/2/2006  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>
4119   Not a Balloon Loan 30 YR FXD    0      0
4120   Not a Balloon Loan 30 YR FXD    0      0
4121   Not a Balloon Loan 30 YR FXD    0      0
4122   Not a Balloon Loan 10 YR FXD    0      0
4123   Not a Balloon Loan 30 YR FXD    0      0
4124   Not a Balloon Loan 10 YR FXD    0      0
4125   Not a Balloon Loan 30 YR FXD    0      0
4126   Not a Balloon Loan 30 YR FXD    0      0
4127   Not a Balloon Loan 30 YR FXD    0      0
4128   Not a Balloon Loan 20 YR FXD    0      0
4129   Not a Balloon Loan 15 YR FXD    0      0
4130   Not a Balloon Loan 30 YR FXD    0      0
4131   Not a Balloon Loan 30 YR FXD    0      0
4132   Not a Balloon Loan 30 YR FXD    0      0
4133   Not a Balloon Loan 15 YR FXD    0      0
4134   Not a Balloon Loan 30 YR FXD    0      0
4135   Not a Balloon Loan 30 YR FXD    0      0
4136   Not a Balloon Loan 30 YR FXD    0      0
4137   Not a Balloon Loan 30 YR FXD    0      0
4138   Not a Balloon Loan 30 YR FXD    0      0
4139   Not a Balloon Loan 30 YR FXD    0      0
4140   Not a Balloon Loan 30 YR FXD    0      0
4141   Not a Balloon Loan 30 YR FXD    0      0
4142   Not a Balloon Loan 30 YR FXD    0      0
4143   Not a Balloon Loan 30 YR FXD    0      0
4144   Not a Balloon Loan 30 YR FXD    0      0
4145   Not a Balloon Loan 30 YR FXD    0      0
4146   Not a Balloon Loan 30 YR FXD    0      0
4147   Not a Balloon Loan 30 YR FXD    0      0
4148   Not a Balloon Loan 30 YR FXD    0      0
4149   Not a Balloon Loan 30 YR FXD    0      0
4150   Not a Balloon Loan 30 YR FXD    0      0
4151   Not a Balloon Loan 30 YR FXD    0      0
4152   Not a Balloon Loan 30 YR FXD    0      0
4153   Not a Balloon Loan 30 YR FXD    0      0
4154   Not a Balloon Loan 30 YR FXD    0      0
4155   Not a Balloon Loan 30 YR FXD    0      0
4156   Not a Balloon Loan 30 YR FXD    0      0
4157   Not a Balloon Loan 30 YR FXD    0      0
4158   Not a Balloon Loan 30 YR FXD    0      0
4159   Not a Balloon Loan 30 YR FXD    0      0
4160   Not a Balloon Loan 30 YR FXD    0      0
4161   Not a Balloon Loan 30 YR FXD    0      0
4162   Not a Balloon Loan 20 YR FXD    0      0
4163   Not a Balloon Loan 30 YR FXD    0      0
4164   Not a Balloon Loan 30 YR FXD    0      0
4165   Not a Balloon Loan 30 YR FXD    0      0
4166   Not a Balloon Loan 30 YR FXD    0      0
4167   Not a Balloon Loan 30 YR FXD    0      0
4168   Not a Balloon Loan 30 YR FXD    0      0
4169   Not a Balloon Loan 30 YR FXD    0      0
4170   Not a Balloon Loan 30 YR FXD    0      0
4171   Not a Balloon Loan 30 YR FXD    0      0
4172   Not a Balloon Loan 30 YR FXD    0      0
4173   Not a Balloon Loan 30 YR FXD    0      0
4174   Not a Balloon Loan 30 YR FXD    0      0
4175   Not a Balloon Loan 30 YR FXD    0      0
4176   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4119            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
4120            0          0       0        0        0        0       0  10.825          0 00/00/0000 00/00/0000
4121            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4122            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
4123            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4124            0          0       0        0        0        0       0   12.65          0 00/00/0000 00/00/0000
4125            0          0       0        0        0        0       0  12.825          0 00/00/0000 00/00/0000
4126            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4127            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4128            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4129            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4130            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4131            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4132            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4133            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4134            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4135            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4136            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4137            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4138            0          0       2        0        6        0       0  17.475          0 00/00/0000 00/00/0000
4139            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4140            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4141            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4142            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4143            0          0       0        0        0        0       0    11.7          0 00/00/0000 00/00/0000
4144            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4145            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4146            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4147            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4148            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4149            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4150            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4151            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4152            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4153            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4154            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4155            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4156            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4157            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4158            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4159            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4160            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4161            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4162            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4163            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4164            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4165            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4166            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4167            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4168            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4169            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4170            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4171            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4172            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4173            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4174            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
4175            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4176            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                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
4119   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   276000
4120   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   344000
4121   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   369000
4122   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   374000
4123   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   367200
4124   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   212800
4125   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   379360
4126   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   352000
4127   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   140000
4128   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   184000
4129   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   319500
4130   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   396000
4131   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   349600
4132   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   231000
4133   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    81600
4134   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   480000
4135   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   271200
4136   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   241200
4137   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   151200
4138   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   240000
4139   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   367200
4140   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   468000
4141   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   400000
4142   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   240000
4143   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   314000
4144   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   233600
4145   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   352000
4146   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   528000
4147   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   376000
4148   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   251200
4149   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   144000
4150   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   408000
4151   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   302400
4152   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   254400
4153   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   328000
4154   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   319536
4155   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   396000
4156   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   304000
4157   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124000
4158   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   288320
4159   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   108000
4160   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   352000
4161   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   456000
4162   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   576000
4163   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   199200
4164   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   282400
4165   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   272000
4166   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   279840
4167   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   192000
4168   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   191200
4169   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   294400
4170   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   340000
4171   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   356000
4172   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   432000
4173   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   291200
4174   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   124000
4175   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   229600
4176   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   152000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4119         0       20      100    345000         0
4120         0       20      100    430000         0
4121         0       10      100    410000         0
4122         0        5       90    440000         0
4123         0       20      100    459000         0
4124         0       20      100    266000         0
4125         0       20      100    474200         0
4126         0       20      100    440000         0
4127         0       20      100    175000         0
4128         0       20      100    230000         0
4129         0        5       95    355000         0
4130         0       20      100    495000         0
4131         0       20      100    437000         0
4132         0       20    99.93    289000         0
4133         0       20      100    102000         0
4134         0       20      100    600000         0
4135         0       20      100    339000         0
4136         0       10      100    268000         0
4137         0       20      100    189000         0
4138         0       20      100    300000         0
4139         0       20      100    459000         0
4140         0       20      100    585000         0
4141         0       20      100    500000         0
4142         0       20      100    300000         0
4143         0       20      100    392500         0
4144         0       20      100    292000         0
4145         0       20      100    440000         0
4146         0       20      100    660000         0
4147         0       20      100    470000         0
4148         0       20      100    314000         0
4149         0       20      100    180000         0
4150         0       20      100    510000         0
4151         0       20      100    378000         0
4152         0       20      100    318000         0
4153         0       20      100    410000         0
4154         0       20      100    399420         0
4155         0       10       90    495000         0
4156         0       20      100    380000         0
4157         0       20      100    155000         0
4158         0       20      100    360400         0
4159         0       20      100    135000         0
4160         0       20      100    440000         0
4161         0       20      100    570000         0
4162         0        5       95    640000         0
4163         0       20      100    249000         0
4164         0       20      100    353000         0
4165         0       20      100    340000         0
4166         0       20      100    349800         0
4167         0       20      100    240000         0
4168         0       20      100    239000         0
4169         0       20      100    368000         0
4170         0       20      100    425000         0
4171         0       20      100    445000         0
4172         0       20      100    540000         0
4173         0       20      100    364000         0
4174         0       20      100    155000         0
4175         0       20      100    287000         0
4176         0       20      100    190000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4119      345000 No MI       0                      Single Family     1 MAHOPAC                 NY 10541   685     0 42.55
4120      430000 No MI       0                      Two Family        2 PATERSON                NJ  7502   686     0 48.58
4121           0 No MI       0                      Single Family     1 ROCKAWAY                NJ  7866   608     0 46.13
4122      440000 No MI       0                      Two Family        2 HARRISON                NY 10528   581     0 17.24
4123      459000 No MI       0                      Two Family        2 UNION CITY              NJ  7087   654     0 45.48
4124      266000 No MI       0                      Single Family     1 BAYVILLE                NJ  8721   594     0 19.55
4125      474200 No MI       0                      Two Family        2 KEARNY                  NJ  7032   620     0 37.46
4126      445000 No MI       0                      Single Family     1 GLEN HEAD               NY 11545   660     0 42.19
4127      175000 No MI       0                      Two Family        2 SCOTIA                  NY 12302   632     0 40.58
4128      230000 No MI       0                      Single Family     1 WEST HAVEN              CT  6516   636     0 48.31
4129      355000 No MI       0                      Condomimium       1 DORAL                   FL 33178   631     0 41.79
4130      495000 No MI       0                      Single Family     1 WOODSIDE                NY 11377   727     0 42.54
4131      437000 No MI       0                      Two Family        2 BOONTON TOWN            NJ  7005   676     0 45.38
4132      289000 No MI       0                      Single Family     1 ORLANDO                 FL 32837   664     0 48.04
4133      102000 No MI       0                      Single Family     1 GREECE                  NY 14616   628     0 33.74
4134      600000 No MI       0                      Single Family     1 BEDFORD HILLS           NY 10507   647     0 33.23
4135      339000 No MI       0                      Single Family     1 OSTERVILLE              MA  2655   634     0 42.28
4136      268000 No MI       0                      Single Family     1 NOTTINGHAM              NH  3290   584     0 42.12
4137           0 No MI       0                      Single Family     1 PENNSAUKEN              NJ  8110   591     0 39.34
4138           0 No MI       0                      Single Family     1 BRICK                   NJ  8724   624     0 46.64
4139      459000 No MI       0                      Single Family     1 ALEXANDRIA              VA 22310   760     0 47.65
4140      585000 No MI       0                      Two Family        2 BROOKLYN                NY 11207   706     0 48.46
4141      500000 No MI       0                      Two Family        2 ELIZABETH               NJ  7202   634     0 49.75
4142      300000 No MI       0                      Single Family     1 HIALEAH                 FL 33015   645     0 38.07
4143      392500 No MI       0                      Single Family     1 FREEPORT                NY 11520   656     0 48.74
4144      292000 No MI       0                      Single Family     1 EAST WINDSOR            NJ  8520   627     0 47.63
4145      440000 No MI       0                      Single Family     1 KEW GARDENS             NY 11415   683     0 38.31
4146      660000 No MI       0                      Two Family        2 BROOKLYN                NY 11236   702     0 49.54
4147      470000 No MI       0                      Two Family        2 SOMERVILLE              NJ  8876   658     0 38.21
4148      314000 No MI       0                      Single Family     1 ABINGDON                MD 21003   645     0 48.25
4149      180000 No MI       0                      Single Family     1 ORLANDO                 FL 32809   603     0 48.63
4150      510000 No MI       0                      Two Family        2 LINDEN                  NJ  7036   680     0 44.93
4151           0 No MI       0                      Single Family     1 CHARLOTTE               NC 28226   642     0 28.11
4152           0 No MI       0                      Single Family     1 CLIFFWOOD BEACH         NJ  7735   636     0 49.84
4153      410000 No MI       0                      Two Family        2 SALEM                   MA  1970   621     0 44.47
4154      399420 No MI       0                      Two Family        2 ELIZABETH               NJ  7201   682     0 39.69
4155      495000 No MI       0                      Two Family        2 NORWALK                 CT  6854   650     0 44.64
4156      380000 No MI       0                      Single Family     1 CENTRAL ISLIP           NY 11722   677     0 47.46
4157      155000 No MI       0                      Single Family     1 BERKELEY TWSP           NJ  8757   618     0 45.05
4158      360400 No MI       0                      Single Family     1 BAY SHORE               NY 11706   688     0 42.85
4159      135000 No MI       0                      Single Family     1 BETHLEHEM               NH  3574   599     0 38.46
4160      440000 No MI       0                      Single Family     1 FREDERICKSBURG          VA 22407   630     0 36.56
4161      570000 No MI       0                      Single Family     1 RICHMOND HILL           NY 11418   633     0 46.42
4162      640000 No MI       0                      Single Family     1 STAFFORD                NJ  8050   636     0 33.91
4163      249500 No MI       0                      Single Family     1 BALTIMORE               MD 21224   645     0 32.43
4164      353000 No MI       0                      Two Family        2 MARLBOROUGH             MA  1752   622     0 47.13
4165      340000 No MI       0                      Single Family     1 HILLSIDE                NJ  7205   654     0 44.51
4166      349800 No MI       0                      Single Family     1 ELMONT                  NY 11003   705     0 44.46
4167      240000 No MI       0                      Two Family        2 WOONSOCKET              RI  2895   641     0 48.48
4168      239000 No MI       0                      Condomimium       1 VICTORY GARDENS         NJ  7801   667     0 42.32
4169      368000 No MI       0                      Single Family     1 PLAINFIELD              NJ  7060   633     0 48.31
4170      425000 No MI       0                      Single Family     1 HYATTSVILLE             MD 20783   636     0 42.89
4171      445000 No MI       0                      Two Family        2 CHELSEA                 MA  2150   737     0 49.74
4172      540000 No MI       0                      Two Family        2 BROOKLYN                NY 11208   682     0 49.86
4173      364000 No MI       0                      Single Family     1 DEDHAM                  MA  2026   701     0 49.62
4174      155000 No MI       0                      Single Family     1 WATERBURY               CT  6705   589     0 18.19
4175      287000 No MI       0                      Two Family        2 LYNN                    MA  1902   633     0 39.22
4176      190000 No MI       0                      Condomimium       1 HOMESTEAD               FL 33035   641     0 37.53

<CAPTION>
                                               Sch      Act
                                            Interest Interest
 Loan                Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number    Channel       32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ ------------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>           <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4119   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4120   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4121   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4122   Wholesale             AXP   No       7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4123   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4124   Wholesale             XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4125   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4126   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4127   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4128   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4129   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4130   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4131   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4132   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4133   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4134   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4135   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4136   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4137   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4138   Correspondent         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4139   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4140   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4141   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4142   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4143   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4144   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4145   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4146   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4147   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4148   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4149   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4150   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4151   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4152   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4153   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4154   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4155   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4156   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4157   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4158   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4159   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4160   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4161   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4162   Wholesale             A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4163   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4164   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4165   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4166   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4167   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4168   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4169   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4170   Wholesale             XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4171   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4172   Wholesale             XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4173   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4174   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4175   Wholesale             XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4176   Wholesale             XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4177   Fixed     Interest In Arrears    65250   65234.3  65,234.30   12.775  12.775       0.5    0   12.275   710.34
4178   Fixed     Interest In Arrears    70000  69951.98  69,951.98     11.2    11.2       0.5    0     10.7   677.23
4179   Fixed     Interest In Arrears    72000  71980.83  71,980.83   12.325  12.325       0.5    0   11.825   758.67
4180   Fixed     Interest In Arrears    79000  78967.22  78,967.22     10.3    10.3       0.5    0      9.8   710.86
4181   Fixed     Interest In Arrears    61100  61055.98  61,055.98   10.975  10.975       0.5    0   10.475   580.72
4182   Fixed     Interest In Arrears    59360  59340.07  59,340.07   11.275  11.275       0.5    0   10.775   577.67
4183   Fixed     Interest In Arrears    51000  50971.15  50,971.15   12.075  12.075       0.5    0   11.575   527.54
4184   Fixed     Interest In Arrears    38000  37990.85  37,990.85   12.775  12.775       0.5    0   12.275   413.69
4185   Fixed     Interest In Arrears   107000 106963.48 106,963.48     11.2    11.2       0.5    0     10.7  1035.19
4186   Fixed     Interest In Arrears    75000  74971.91  74,971.91   10.775  10.775       0.5    0   10.275   701.53
4187   Fixed     Interest In Arrears    65000  64969.83  64,969.83    9.775   9.775       0.5    0    9.275   559.65
4188   Fixed     Interest In Arrears    63000  62979.75  62,979.75   11.475  11.475       0.5    0   10.975   622.69
4189   Fixed     Interest In Arrears    78000  77973.37  77,973.37     11.2    11.2       0.5    0     10.7   754.63
4190   Fixed     Interest In Arrears    28500  28493.51  28,493.51   13.025  13.025       0.5    0   12.525   315.83
4191   Fixed     Interest In Arrears    88000  87978.82  87,978.82   12.775  12.775       0.5    0   12.275   958.01
4192   Fixed     Interest In Arrears    76000  75973.04  75,973.04   11.025  11.025       0.5    0   10.525   725.21
4193   Fixed     Interest In Arrears    58000  57967.19  57,967.19   12.075  12.075       0.5    0   11.575   599.95
4194   Fixed     Interest In Arrears    39600  39581.62  39,581.62    9.775   9.775       0.5    0    9.275   340.96
4195   Fixed     Interest In Arrears   109180 109097.87 109,097.87   10.775  10.775       0.5    0   10.275  1021.23
4196   Fixed     Interest In Arrears    80000  79972.69  79,972.69     11.2    11.2       0.5    0     10.7   773.98
4197   Fixed     Interest In Arrears    46000  45984.38  45,984.38   11.225  11.225       0.5    0   10.725   445.91
4198   Fixed     Interest In Arrears   107400 107363.34 107,363.34     11.2    11.2       0.5    0     10.7  1039.06
4199   Fixed     Interest In Arrears    40200  40189.71  40,189.71     12.5    12.5       0.5    0       12   429.04
4200   Fixed     Interest In Arrears   141176 141123.13 141,123.13   10.775  10.775       0.5    0   10.275  1320.51
4201   Fixed     Interest In Arrears    70000   69976.1  69,976.10     11.2    11.2       0.5    0     10.7   677.23
4202   Fixed     Interest In Arrears    30000  29992.78  29,992.78   12.775  12.775       0.5    0   12.275    326.6
4203   Fixed     Interest In Arrears    85000  84972.68  84,972.68   11.475  11.475       0.5    0   10.975   840.13
4204   Fixed     Interest In Arrears    35000  34988.69  34,988.69    11.45   11.45       0.5    0    10.95   345.27
4205   Fixed     Interest In Arrears    85980   85949.5  85,949.50   11.025  11.025       0.5    0   10.525   820.44
4206   Fixed     Interest In Arrears    86600  86567.57  86,567.57   10.775  10.775       0.5    0   10.275   810.03
4207   Fixed     Interest In Arrears    56000  55985.09  55,985.09   12.325  12.325       0.5    0   11.825   590.08
4208   Fixed     Interest In Arrears    65000  64977.84  64,977.84   11.205  11.205       0.5    0   10.705    629.1
4209   Fixed     Interest In Arrears    36892  36882.77  36,882.77     12.6    12.6       0.5    0     12.1    396.6
4210   Fixed     Interest In Arrears   107000 106963.68 106,963.68   11.225  11.225       0.5    0   10.725  1037.22
4211   Fixed     Interest In Arrears    64350  64328.15  64,328.15   11.225  11.225       0.5    0   10.725   623.79
4212   Fixed     Interest In Arrears    27200  27186.31  27,186.31     12.6    12.6       0.5    0     12.1   292.41
4213   Fixed     Interest In Arrears   100000  99949.68  99,949.68     12.6    12.6       0.5    0     12.1  1075.03
4214   Fixed     Interest In Arrears    72200  72153.12  72,153.12    11.45   11.45       0.5    0    10.95   712.24
4215   Fixed     Interest In Arrears    18000   17933.2  17,933.20    12.85   12.85       0.5    0    12.35   225.97
4216   Fixed     Interest In Arrears    69980  69964.08  69,964.08   13.025  13.025       0.5    0   12.525   775.49
4217   Fixed     Interest In Arrears    73000  72975.07  72,975.07     11.2    11.2       0.5    0     10.7   706.26
4218   Fixed     Interest In Arrears    56800  56785.62  56,785.62    12.55   12.55       0.5    0    12.05   608.41
4219   Fixed     Interest In Arrears   136000 135949.07 135,949.07   10.775  10.775       0.5    0   10.275   1272.1
4220   Fixed     Interest In Arrears    60000  59947.24  59,947.24    10.05   10.05       0.5    0     9.55   528.77
4221   Fixed     Interest In Arrears    73600  73583.26  73,583.26   13.025  13.025       0.5    0   12.525   815.61
4222   Fixed     Interest In Arrears    60000  59980.93  59,980.93   11.525  11.525       0.5    0   11.025   595.32
4223   Fixed     Interest In Arrears    79000  78982.03  78,982.03   13.025  13.025       0.5    0   12.525   875.45
4224   Fixed     Interest In Arrears    57000  56981.68  56,981.68   11.475  11.475       0.5    0   10.975   563.38
4225   Fixed     Interest In Arrears    32550  32536.93  32,536.93     13.6    13.6       0.5    0     13.1    375.4
4226   Fixed     Interest In Arrears    35980  35970.41  35,970.41   12.325  12.325       0.5    0   11.825   379.13
4227   Fixed     Interest In Arrears   162400 162272.42 162,272.42   10.575  10.575       0.5    0   10.075  1494.66
4228   Fixed     Interest In Arrears   119780 119650.67 119,650.67       11      11       0.5    0     10.5   1140.7
4229   Fixed     Interest In Arrears    67000  66969.88  66,969.88    9.925   9.925       0.5    0    9.425   584.27
4230   Fixed     Interest In Arrears    98000  97965.25  97,965.25   11.025  11.025       0.5    0   10.525   935.13
4231   Fixed     Interest In Arrears    26000  25993.49  25,993.49     12.6    12.6       0.5    0     12.1   279.51
4232   Fixed     Interest In Arrears    32000  31782.43  31,782.43   10.775  10.775       0.5    0   10.275   359.21
4233   Fixed     Interest In Arrears   132000 131943.74 131,943.74   10.175  10.175       0.5    0    9.675  1175.51
4234   Fixed     Interest In Arrears    97520  97483.48  97,483.48   10.775  10.775       0.5    0   10.275   912.17

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4177    710.34    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4178    677.23   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4179    758.67   5/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4180    710.86   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4181    580.72   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4182    577.67   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4183    527.54   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4184    413.69    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4185   1035.19   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4186    701.53    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4187    559.65    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4188    622.69    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4189    754.63    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4190    315.83   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4191    958.01    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4192    725.21    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4193    599.95    5/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4194    340.96    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4195   1021.23   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4196    773.98    5/3/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4197    445.91    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4198   1039.06   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4199    429.04    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4200   1320.51    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4201    677.23   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4202     326.6   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4203    840.13    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4204    345.27    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4205    820.44    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4206    810.03    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4207    590.08   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4208     629.1    5/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4209     396.6    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4210   1037.22    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4211    623.79    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4212    292.41   4/24/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4213   1075.03   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4214    712.24   4/26/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4215    225.97   4/20/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
4216    775.49   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4217    706.26    5/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4218    608.41    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4219    1272.1    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4220    528.77   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4221    815.61    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4222    595.32   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4223    875.45   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4224    563.38    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4225     375.4   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4226    379.13    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4227   1494.66   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4228    1140.7   3/20/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4229    584.27   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4230    935.13    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4231    279.51   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4232    359.21   3/22/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       12
4233   1175.51   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4234    912.17    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>
4177   Not a Balloon Loan 30 YR FXD    0      0
4178   Not a Balloon Loan 30 YR FXD    0      0
4179   Not a Balloon Loan 30 YR FXD    0      0
4180   Not a Balloon Loan 30 YR FXD    0      0
4181   Not a Balloon Loan 30 YR FXD    0      0
4182   Not a Balloon Loan 30 YR FXD    0      0
4183   Not a Balloon Loan 30 YR FXD    0      0
4184   Not a Balloon Loan 30 YR FXD    0      0
4185   Not a Balloon Loan 30 YR FXD    0      0
4186   Not a Balloon Loan 30 YR FXD    0      0
4187   Not a Balloon Loan 30 YR FXD    0      0
4188   Not a Balloon Loan 30 YR FXD    0      0
4189   Not a Balloon Loan 30 YR FXD    0      0
4190   Not a Balloon Loan 30 YR FXD    0      0
4191   Not a Balloon Loan 30 YR FXD    0      0
4192   Not a Balloon Loan 30 YR FXD    0      0
4193   Not a Balloon Loan 30 YR FXD    0      0
4194   Not a Balloon Loan 30 YR FXD    0      0
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   Not a Balloon Loan 30 YR FXD    0      0
4200   Not a Balloon Loan 30 YR FXD    0      0
4201   Not a Balloon Loan 30 YR FXD    0      0
4202   Not a Balloon Loan 30 YR FXD    0      0
4203   Not a Balloon Loan 30 YR FXD    0      0
4204   Not a Balloon Loan 30 YR FXD    0      0
4205   Not a Balloon Loan 30 YR FXD    0      0
4206   Not a Balloon Loan 30 YR FXD    0      0
4207   Not a Balloon Loan 30 YR FXD    0      0
4208   Not a Balloon Loan 30 YR FXD    0      0
4209   Not a Balloon Loan 30 YR FXD    0      0
4210   Not a Balloon Loan 30 YR FXD    0      0
4211   Not a Balloon Loan 30 YR FXD    0      0
4212   Not a Balloon Loan 30 YR FXD    0      0
4213   Not a Balloon Loan 30 YR FXD    0      0
4214   Not a Balloon Loan 30 YR FXD    0      0
4215   Not a Balloon Loan 15 YR FXD    0      0
4216   Not a Balloon Loan 30 YR FXD    0      0
4217   Not a Balloon Loan 30 YR FXD    0      0
4218   Not a Balloon Loan 30 YR FXD    0      0
4219   Not a Balloon Loan 30 YR FXD    0      0
4220   Not a Balloon Loan 30 YR FXD    0      0
4221   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
4226   Not a Balloon Loan 30 YR FXD    0      0
4227   Not a Balloon Loan 30 YR FXD    0      0
4228   Not a Balloon Loan 30 YR FXD    0      0
4229   Not a Balloon Loan 30 YR FXD    0      0
4230   Not a Balloon Loan 30 YR FXD    0      0
4231   Not a Balloon Loan 30 YR FXD    0      0
4232   Not a Balloon Loan 15 YR FXD    0      0
4233   Not a Balloon Loan 30 YR FXD    0      0
4234   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4177            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4178            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4179            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4180            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4181            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4182            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4183            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4184            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4185            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4186            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4187            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4188            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4189            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4190            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4191            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4192            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4193            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4194            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4195            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4196            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4197            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4198            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4199            0          0       0        0        0        0       0    12.5          0 00/00/0000 00/00/0000
4200            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4201            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4202            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4203            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4204            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4205            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4206            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4207            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4208            0          0       0        0        0        0       0  11.205          0 00/00/0000 00/00/0000
4209            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4210            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4211            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4212            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4213            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4214            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4215            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4216            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4217            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4218            0          0       0        0        0        0       0   12.55          0 00/00/0000 00/00/0000
4219            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4220            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4221            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4222            0          0       0        0        0        0       0  11.525          0 00/00/0000 00/00/0000
4223            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4224            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4225            0          0       0        0        0        0       0    13.6          0 00/00/0000 00/00/0000
4226            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4227            0          0       0        0        0        0       0  10.575          0 00/00/0000 00/00/0000
4228            0          0       0        0        0        0       0      11          0 00/00/0000 00/00/0000
4229            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
4230            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4231            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4232            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4233            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4234            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
4177   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   348000
4178   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   280000
4179   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   288000
4180   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   316000
4181   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   244400
4182   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   237440
4183   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000
4184   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152000
4185   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   428000
4186   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   300000
4187   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   260000
4188   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   252000
4189   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   312000
4190   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   152000
4191   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   352000
4192   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
4193   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   232000
4194   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   158400
4195   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   436720
4196   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   320000
4197   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   184000
4198   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   429600
4199   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   160800
4200   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   800000
4201   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   280000
4202   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   120000
4203   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   340000
4204   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   140000
4205   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   343920
4206   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   346400
4207   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   224000
4208   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   260000
4209   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   147566
4210   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   428000
4211   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   343000
4212   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   108800
4213   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   400000
4214   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   288800
4215   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2    70000
4216   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   279920
4217   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   292000
4218   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   227200
4219   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   544000
4220   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   240000
4221   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   294400
4222   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   240000
4223   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   316000
4224   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   228000
4225   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   184450
4226   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   143920
4227   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   649600
4228   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   479120
4229   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   268000
4230   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   392000
4231   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   104000
4232   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   128000
4233   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   528000
4234   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   390080

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4177         0       15       95    435000         0
4178         0       20      100    350000         0
4179         0    19.46     97.3    370000         0
4180         0       20      100    395000         0
4181         0       20      100    305500         0
4182         0       20      100    296800         0
4183         0       20      100    255000         0
4184         0       20      100    190000         0
4185         0       20      100    535000         0
4186         0       20      100    375000         0
4187         0       20      100    325000         0
4188         0       20      100    315000         0
4189         0       20      100    390000         0
4190         0       15       95    190000         0
4191         0       20      100    440000         0
4192         0       20      100    380000         0
4193         0       20      100    290000         0
4194         0       20      100    198000         0
4195         0       20      100    545900         0
4196         0       20      100    400000         0
4197         0       20      100    230000         0
4198         0       20      100    537000         0
4199         0       20      100    201000         0
4200         0    10.86     72.4   1300000         0
4201         0       20      100    350000         0
4202         0       20      100    150000         0
4203         0       20      100    425000         0
4204         0       20      100    175000         0
4205         0       20      100    429900         0
4206         0       20      100    433000         0
4207         0       20      100    280000         0
4208         0       20      100    325000         0
4209         0       20      100    184458         0
4210         0       20      100    535000         0
4211         0       15    94.95    429000         0
4212         0       20      100    136000         0
4213         0       20      100    500000         0
4214         0       20      100    361000         0
4215         0    20.45      100     88000         0
4216         0       20      100    349900         0
4217         0       20      100    365000         0
4218         0       20      100    284000         0
4219         0       20      100    680000         0
4220         0       20      100    300000         0
4221         0       20      100    368000         0
4222         0       20      100    300000         0
4223         0       20      100    395000         0
4224         0       20      100    285000         0
4225         0       15      100    217000         0
4226         0       20      100    179900         0
4227         0    19.93    99.63    815000         0
4228         0       20      100    598900         0
4229         0       20      100    335000         0
4230         0       20      100    490000         0
4231         0       20      100    130000         0
4232         0       20      100    160000         0
4233         0       20      100    660000         0
4234         0       20      100    487600         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4177      435000 No MI       0                      Single Family     1 BROOKLYN                NY 11236   629     0 49.58
4178      350000 No MI       0                      Single Family     1 CENTEREACH              NY 11720   643     0  48.3
4179           0 No MI       0                      Single Family     1 HAVERTOWN               PA 19083   616     0 49.99
4180      395000 No MI       0                      Single Family     1 PATERSON                NJ  7502   645     0 48.86
4181      305500 No MI       0                      Single Family     1 BELLINGHAM              MA  2019   663     0 45.08
4182      296800 No MI       0                      Single Family     1 FARMINGVILLE            NY 11738   710     0 46.08
4183      255000 No MI       0                      Condomimium       1 FALLS CHURCH            VA 22044   610     0 44.93
4184      190000 No MI       0                      Single Family     1 SPRING HILL             FL 34609   632     0 49.95
4185      535000 No MI       0                      Two Family        2 REVERE                  MA  2151   648     0  46.9
4186      375000 No MI       0                      Single Family     1 BRONX                   NY 10469   714     0 41.72
4187           0 No MI       0                      Single Family     1 NORTH BROOKFIELD        MA  1535   702     0 34.74
4188      315000 No MI       0                      Condomimium       1 BURTONSVILLE            MD 20866   637     0 47.59
4189      390000 No MI       0                      Single Family     1 JAMAICA                 NY 11435   643     0 49.55
4190      190000 No MI       0                      Single Family     1 ATLANTIC CITY           NJ  8401   629     0 42.33
4191           0 No MI       0                      Single Family     1 HEMPSTEAD               NY 11550   639     0 37.38
4192      380000 No MI       0                      Two Family        2 ELIZABETH               NJ  7206   733     0 48.59
4193      290000 No MI       0                      Two Family        2 WORCESTER               MA  1607   615     0 49.69
4194           0 No MI       0                      Single Family     1 LACONIA                 NH  3246   684     0 48.66
4195      545900 No MI       0                      Two Family        2 STATEN ISLAND           NY 10302   703     0 49.14
4196      400000 No MI       0                      Single Family     1 CENTEREACH              NY 11720   659     0 49.93
4197      230000 No MI       0                      Single Family     1 BLAKESLEE               PA 18610   667     0 37.86
4198      537000 No MI       0                      Two Family        2 DORCHESTER              MA  2121   643     0 45.78
4199      201000 No MI       0                      Single Family     1 WEST HAVEN              CT  6516   599     0  52.5
4200     1300000 No MI       0                      Single Family     1 HEWLETT                 NY 11557   714     0 36.35
4201      350000 No MI       0                      Single Family     1 BROCKTON                MA  2301   653     0 47.54
4202           0 No MI       0                      Single Family     1 COHOES                  NY 12047   630     0 49.36
4203           0 No MI       0                      Single Family     1 FREEPORT                NY 11520   621     0 42.36
4204      175000 No MI       0                      Condomimium       1 SEVERN                  MD 21144   640     0 46.51
4205      429900 No MI       0                      Single Family     1 WALDORF                 MD 20601   690     0 43.33
4206      433000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11580   700     0  47.1
4207      280000 No MI       0                      Single Family     1 ANDOVER TWP             NJ  7860   616     0 48.99
4208      325000 No MI       0                      Single Family     1 PATERSON                NJ  7513   671     0 49.94
4209      184458 No MI       0                      Single Family     1 SHARPSBURG              GA 30277   597     0 41.24
4210      535000 No MI       0                      Two Family        2 NORTH ARLINGTON         NJ  7031   670     0 47.86
4211           0 No MI       0                      Single Family     1 HANOVER                 MA  2339   621     0 49.79
4212      136000 No MI       0                      Condomimium       1 BROCKTON                MA  2301   587     0  49.2
4213      500000 No MI       0                      Two Family        2 EVERETT                 MA  2149   583     0 49.09
4214      361000 No MI       0                      Two Family        2 ELIZABETH               NJ  7202   656     0 49.96
4215           0 No MI       0                      Single Family     1 PHILADELPHIA            PA 19120   595     0 46.66
4216      349900 No MI       0                      Single Family     1 VERNON                  NJ  7460   638     0 44.88
4217      365000 No MI       0                      Single Family     1 CENTRAL ISLIP           NY 11722   647     0 38.23
4218      284000 No MI       0                      Single Family     1 MILFORD                 CT  6460   587     0 44.92
4219      680000 No MI       0                      Two Family        2 BROOKLYN                NY 11210   686     0 43.69
4220      300000 No MI       0                      Single Family     1 MIAMI                   FL 33190   644     0 42.91
4221      368000 No MI       0                      Single Family     1 ELIZABETH               NJ  7202   624     0 49.99
4222      300000 No MI       0                      Single Family     1 NORTH HAVEN             CT  6473   713     0 39.01
4223      395000 No MI       0                      Single Family     1 UNION                   NJ  7083   627     0 46.37
4224      285000 No MI       0                      Single Family     1 JERSEY CITY             NJ  7307   625     0 43.59
4225           0 No MI       0                      Single Family     1 HARRINGTON              DE 19952   583     0    32
4226      179900 No MI       0                      Single Family     1 SICKLERVILLE            NJ  8081   614     0 39.04
4227      815000 No MI       0                      Two Family        2 CORONA                  NY 11368   686     0 46.44
4228      598900 No MI       0                      Single Family     1 SPRINGFIELD             VA 22150   642     0 42.66
4229      335000 No MI       0                      Two Family        2 SPRINGFIELD GARDENS     NY 11413   662     0 45.82
4230      490000 No MI       0                      Single Family     1 PHILLIPSBURG            NJ  8865   705     0  45.6
4231           0 No MI       0                      Single Family     1 CHARLOTTE               NC 28269   599     0 47.37
4232           0 No MI       0                      Two Family        2 WATERVLIET              NY 12189   672     0 28.66
4233      660000 No MI       0                      Three Family      3 NORTH BERGEN            NJ  7047   668     0 49.89
4234      487600 No MI       0                      Two Family        2 BROOKLYN                NY 11208   721     0 49.71

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4177   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4178   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4179   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4180   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4181   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4182   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4183   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4184   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4185   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4186   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4187   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4188   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4189   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4190   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4191   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4192   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4193   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4194   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4195   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4196   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4197   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4198   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4199   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4200   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4201   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4202   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4203   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4204   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4205   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4206   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4207   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4208   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4209   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4210   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4211   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4212   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4213   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4214   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4215   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4216   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4217   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4218   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4219   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4220   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4221   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4222   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4223   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4224   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4225   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4226   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4227   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4228   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4229   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4230   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4231   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4232   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4233   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4234   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4235   Fixed     Interest In Arrears    18750  18716.54  18,716.54     13.2    13.2       0.5    0     12.7   239.71
4236   Fixed     Interest In Arrears    99000   98964.5  98,964.50   10.975  10.975       0.5    0   10.475   940.94
4237   Fixed     Interest In Arrears    28000  27990.49  27,990.49   11.225  11.225       0.5    0   10.725   271.43
4238   Fixed     Interest In Arrears    47000  46983.14  46,983.14   10.975  10.975       0.5    0   10.475   446.71
4239   Fixed     Interest In Arrears   115000 114956.93 114,956.93   10.775  10.775       0.5    0   10.275  1075.67
4240   Fixed     Interest In Arrears    80000  79970.04  79,970.04   10.775  10.775       0.5    0   10.275   748.29
4241   Fixed     Interest In Arrears    19000  18965.77  18,965.77     13.1    13.1       0.5    0     12.6   241.65
4242   Fixed     Interest In Arrears    77380  77352.25  77,352.25   10.975  10.975       0.5    0   10.475   735.45
4243   Fixed     Interest In Arrears    70000  69983.43  69,983.43    12.85   12.85       0.5    0    12.35   766.15
4244   Fixed     Interest In Arrears    36000  35990.99  35,990.99     12.6    12.6       0.5    0     12.1   387.01
4245   Fixed     Interest In Arrears    77000  76972.69  76,972.69   11.025  11.025       0.5    0   10.525   734.75
4246   Fixed     Interest In Arrears    45600  45580.04  45,580.04    10.05   10.05       0.5    0     9.55   401.86
4247   Fixed     Interest In Arrears    93000  92980.01  92,980.01   13.275  13.275       0.5    0   12.775   1048.8
4248   Fixed     Interest In Arrears    51800  51785.42  51,785.42   12.075  12.075       0.5    0   11.575   535.82
4249   Fixed     Interest In Arrears   201000 200911.55 200,911.55   10.025  10.025       0.5    0    9.525  1767.64
4250   Fixed     Interest In Arrears    51000   50988.4  50,988.40   13.025  13.025       0.5    0   12.525   565.16
4251   Fixed     Interest In Arrears    33980  33972.26  33,972.26   13.025  13.025       0.5    0   12.525   376.56
4252   Fixed     Interest In Arrears   131850 131812.06 131,812.06   11.975  11.975       0.5    0   11.475  1353.69
4253   Fixed     Interest In Arrears    31480  31472.71  31,472.71    12.95   12.95       0.5    0    12.45   347.01
4254   Fixed     Interest In Arrears    84600   84581.4  84,581.40   13.175  13.175       0.5    0   12.675   947.44
4255   Fixed     Interest In Arrears    67980  67956.79  67,956.79     11.2    11.2       0.5    0     10.7   657.69
4256   Fixed     Interest In Arrears    64000  63976.03  63,976.03   10.775  10.775       0.5    0   10.275   598.64
4257   Fixed     Interest In Arrears    53000     52982  52,982.00   11.225  11.225       0.5    0   10.725   513.77
4258   Fixed     Interest In Arrears    87400  87373.71  87,373.71   11.775  11.775       0.5    0   11.275    883.9
4259   Fixed     Interest In Arrears    90800  90767.44  90,767.44   10.975  10.975       0.5    0   10.475      863
4260   Fixed     Interest In Arrears    24400  24354.31  24,354.31     12.7    12.7       0.5    0     12.2   303.92
4261   Fixed     Interest In Arrears    83000  82980.02  82,980.02   12.775  12.775       0.5    0   12.275   903.58
4262   Fixed     Interest In Arrears    67000  66977.12  66,977.12     11.2    11.2       0.5    0     10.7   648.21
4263   Fixed     Interest In Arrears    57000  56981.58  56,981.58    11.45   11.45       0.5    0    10.95    562.3
4264   Fixed     Interest In Arrears    16400  16369.51  16,369.51   12.775  12.775       0.5    0   12.275   205.08
4265   Fixed     Interest In Arrears    29750  29742.71  29,742.71     12.7    12.7       0.5    0     12.2   322.14
4266   Fixed     Interest In Arrears   126000 125968.47 125,968.47     12.6    12.6       0.5    0     12.1  1354.53
4267   Fixed     Interest In Arrears    24580  24519.45  24,519.45    9.775   9.775       0.5    0    9.275   260.77
4268   Fixed     Interest In Arrears   116000 115956.56 115,956.56   10.775  10.775       0.5    0   10.275  1085.02
4269   Fixed     Interest In Arrears    60750  60729.38  60,729.38   11.225  11.225       0.5    0   10.725   588.89
4270   Fixed     Interest In Arrears    20000  19963.43  19,963.43    12.95   12.95       0.5    0    12.45    252.4
4271   Fixed     Interest In Arrears    77400  77367.01  77,367.01   10.175  10.175       0.5    0    9.675   689.28
4272   Fixed     Interest In Arrears    80430  80411.71  80,411.71   13.025  13.025       0.5    0   12.525   891.29
4273   Fixed     Interest In Arrears    29000  28878.31  28,878.31     12.6    12.6       0.5    0     12.1   426.19
4274   Fixed     Interest In Arrears    72000  71973.03  71,973.03   10.775  10.775       0.5    0   10.275   673.47
4275   Fixed     Interest In Arrears    51600  51583.42  51,583.42   11.475  11.475       0.5    0   10.975   510.01
4276   Fixed     Interest In Arrears    26260  26253.42  26,253.42     12.6    12.6       0.5    0     12.1   282.31
4277   Fixed     Interest In Arrears    62000  61973.58  61,973.58   10.175  10.175       0.5    0    9.675   552.13
4278   Fixed     Interest In Arrears   200000 199907.18 199,907.18    9.775   9.775       0.5    0    9.275  1721.99
4279   Fixed     Interest In Arrears    37200  37191.39  37,191.39    12.95   12.95       0.5    0    12.45   410.06
4280   Fixed     Interest In Arrears    91800  91770.34  91,770.34    11.45   11.45       0.5    0    10.95   905.59
4281   Fixed     Interest In Arrears    19980  19941.22  19,941.22   12.325  12.325       0.5    0   11.825   243.99
4282   Fixed     Interest In Arrears    88900  88878.97  88,878.97    12.85   12.85       0.5    0    12.35      973
4283   Fixed     Interest In Arrears   114000 113965.71 113,965.71   11.775  11.775       0.5    0   11.275  1152.92
4284   Fixed     Interest In Arrears    56000  55974.83  55,974.83    9.925   9.925       0.5    0    9.425   488.34
4285   Fixed     Interest In Arrears    66000  65981.93  65,981.93     12.2    12.2       0.5    0     11.7   689.07
4286   Fixed     Interest In Arrears    65000  64976.95  64,976.95   11.025  11.025       0.5    0   10.525   620.24
4287   Fixed     Interest In Arrears    46000  45987.06  45,987.06   12.075  12.075       0.5    0   11.575   475.82
4288   Fixed     Interest In Arrears    25430   25418.2  25,418.20    9.775   9.775       0.5    0    9.275   218.95
4289   Fixed     Interest In Arrears    53800  53787.06  53,787.06   12.775  12.775       0.5    0   12.275   585.69
4290   Fixed     Interest In Arrears    25200  25193.29  25,193.29   12.325  12.325       0.5    0   11.825   265.54
4291   Fixed     Interest In Arrears   104000 103966.39 103,966.39    11.45   11.45       0.5    0    10.95  1025.94
4292   Fixed     Interest In Arrears   155000 154947.09 154,947.09     11.2    11.2       0.5    0     10.7  1499.58

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4235    239.71    5/9/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4236    940.94   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4237    271.43   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4238    446.71   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4239   1075.67   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4240    748.29   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4241    241.65   5/11/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4242    735.45   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4243    766.15   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4244    387.01   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4245    734.75    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4246    401.86   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4247    1048.8   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4248    535.82   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4249   1767.64   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4250    565.16   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4251    376.56   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4252   1353.69   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4253    347.01   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4254    947.44   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4255    657.69   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4256    598.64   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4257    513.77    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4258     883.9   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4259       863   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4260    303.92    6/2/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
4261    903.58   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4262    648.21    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4263     562.3   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4264    205.08   5/18/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180       24
4265    322.14   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4266   1354.53   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4267    260.77    6/2/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       12
4268   1085.02   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4269    588.89   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4270     252.4   5/18/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4271    689.28   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4272    891.29    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4273    426.19   5/16/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120       36
4274    673.47   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4275    510.01   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4276    282.31   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4277    552.13   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4278   1721.99   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4279    410.06   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4280    905.59   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4281    243.99   5/24/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4282       973    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4283   1152.92   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4284    488.34   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4285    689.07   5/22/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4286    620.24   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4287    475.82    5/9/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4288    218.95    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4289    585.69   5/18/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4290    265.54    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4291   1025.94    6/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4292   1499.58   6/22/2006  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>
4235   Not a Balloon Loan 15 YR FXD    0      0
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 30 YR FXD    0      0
4239   Not a Balloon Loan 30 YR FXD    0      0
4240   Not a Balloon Loan 30 YR FXD    0      0
4241   Not a Balloon Loan 15 YR FXD    0      0
4242   Not a Balloon Loan 30 YR FXD    0      0
4243   Not a Balloon Loan 30 YR FXD    0      0
4244   Not a Balloon Loan 30 YR FXD    0      0
4245   Not a Balloon Loan 30 YR FXD    0      0
4246   Not a Balloon Loan 30 YR FXD    0      0
4247   Not a Balloon Loan 30 YR FXD    0      0
4248   Not a Balloon Loan 30 YR FXD    0      0
4249   Not a Balloon Loan 30 YR FXD    0      0
4250   Not a Balloon Loan 30 YR FXD    0      0
4251   Not a Balloon Loan 30 YR FXD    0      0
4252   Not a Balloon Loan 30 YR FXD    0      0
4253   Not a Balloon Loan 30 YR FXD    0      0
4254   Not a Balloon Loan 30 YR FXD    0      0
4255   Not a Balloon Loan 30 YR FXD    0      0
4256   Not a Balloon Loan 30 YR FXD    0      0
4257   Not a Balloon Loan 30 YR FXD    0      0
4258   Not a Balloon Loan 30 YR FXD    0      0
4259   Not a Balloon Loan 30 YR FXD    0      0
4260   Not a Balloon Loan 15 YR FXD    0      0
4261   Not a Balloon Loan 30 YR FXD    0      0
4262   Not a Balloon Loan 30 YR FXD    0      0
4263   Not a Balloon Loan 30 YR FXD    0      0
4264   Not a Balloon Loan 15 YR FXD    0      0
4265   Not a Balloon Loan 30 YR FXD    0      0
4266   Not a Balloon Loan 30 YR FXD    0      0
4267   Not a Balloon Loan 15 YR FXD    0      0
4268   Not a Balloon Loan 30 YR FXD    0      0
4269   Not a Balloon Loan 30 YR FXD    0      0
4270   Not a Balloon Loan 15 YR FXD    0      0
4271   Not a Balloon Loan 30 YR FXD    0      0
4272   Not a Balloon Loan 30 YR FXD    0      0
4273   Not a Balloon Loan 10 YR FXD    0      0
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 30 YR FXD    0      0
4277   Not a Balloon Loan 30 YR FXD    0      0
4278   Not a Balloon Loan 30 YR FXD    0      0
4279   Not a Balloon Loan 30 YR FXD    0      0
4280   Not a Balloon Loan 30 YR FXD    0      0
4281   Not a Balloon Loan 15 YR FXD    0      0
4282   Not a Balloon Loan 30 YR FXD    0      0
4283   Not a Balloon Loan 30 YR FXD    0      0
4284   Not a Balloon Loan 30 YR FXD    0      0
4285   Not a Balloon Loan 30 YR FXD    0      0
4286   Not a Balloon Loan 30 YR FXD    0      0
4287   Not a Balloon Loan 30 YR FXD    0      0
4288   Not a Balloon Loan 30 YR FXD    0      0
4289   Not a Balloon Loan 30 YR FXD    0      0
4290   Not a Balloon Loan 30 YR FXD    0      0
4291   Not a Balloon Loan 30 YR FXD    0      0
4292   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4235            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
4236            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4237            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4238            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4239            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4240            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4241            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
4242            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4243            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4244            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4245            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4246            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4247            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
4248            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4249            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4250            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4251            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4252            0          0       0        0        0        0       0  11.975          0 00/00/0000 00/00/0000
4253            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4254            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
4255            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4256            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4257            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4258            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
4259            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4260            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4261            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4262            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4263            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4264            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4265            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4266            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4267            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4268            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4269            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4270            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4271            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4272            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4273            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4274            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4275            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4276            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4277            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4278            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4279            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4280            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4281            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4282            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4283            0          0       0        0        0        0       0  11.775          0 00/00/0000 00/00/0000
4284            0          0       0        0        0        0       0   9.925          0 00/00/0000 00/00/0000
4285            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
4286            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4287            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4288            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4289            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4290            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4291            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4292            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
4235   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   337500
4236   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   396000
4237   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   112000
4238   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   188000
4239   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   460000
4240   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   320000
4241   00/00/0000 00/00/0000       0 Rate & Term Refi Full          Owner Occupied       2    76000
4242   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   309520
4243   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   280000
4244   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   144000
4245   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   308000
4246   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   182400
4247   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   496000
4248   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   207200
4249   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   804000
4250   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   204000
4251   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   135920
4252   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   703200
4253   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   126220
4254   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   338400
4255   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   271920
4256   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   256000
4257   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   255100
4258   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   349600
4259   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   363200
4260   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   439200
4261   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   332000
4262   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied       2   268000
4263   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   228000
4264   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    65600
4265   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   535500
4266   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   504000
4267   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    98320
4268   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   464000
4269   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   324000
4270   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   360000
4271   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   309600
4272   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   321720
4273   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   116000
4274   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   384000
4275   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   206400
4276   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   105040
4277   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   248000
4278   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   800000
4279   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   148800
4280   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   367200
4281   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    79920
4282   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   355600
4283   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   456000
4284   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   224000
4285   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   352000
4286   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   260000
4287   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied       2   184000
4288   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   101720
4289   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   215200
4290   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   100800
4291   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   416000
4292   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   620000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4235         0        5       95    375000         0
4236         0       20      100    495000         0
4237         0       20      100    140000         0
4238         0       20      100    235000         0
4239         0       20      100    575000         0
4240         0       20      100    400000         0
4241         0       20      100     95000         0
4242         0       20      100    386900         0
4243         0       20      100    350000         0
4244         0       20      100    180000         0
4245         0       20      100    385000         0
4246         0       20      100    228000         0
4247         0       15       95    620000         0
4248         0       20      100    259000         0
4249         0       20      100   1005000         0
4250         0       20      100    255000         0
4251         0       20      100    169900         0
4252         0       15       95    879000         0
4253         0    19.95    99.94    157800         0
4254         0       20      100    423000         0
4255         0       20      100    339900         0
4256         0       20      100    320000         0
4257         0    16.62    96.61    318900         0
4258         0       20      100    437000         0
4259         0       20      100    454000         0
4260         0        5       95    488000         0
4261         0       20      100    415000         0
4262         0       20      100    335000         0
4263         0       20      100    285000         0
4264         0       20      100     82000         0
4265         0        5       95    595000         0
4266         0       20      100    630000         0
4267         0       20      100    122900         0
4268         0       20      100    580000         0
4269         0       15       95    405000         0
4270         0        5       95    400000         0
4271         0       20      100    387000         0
4272         0       20      100    402150         0
4273         0       20      100    145000         0
4274         0       15       95    480000         0
4275         0       20      100    258000         0
4276         0       20      100    131300         0
4277         0       20      100    310000         0
4278         0       20      100   1000000         0
4279         0       20      100    186000         0
4280         0       20      100    459000         0
4281         0       20      100     99900         0
4282         0       20      100    444500         0
4283         0       20      100    570000         0
4284         0       20      100    280000         0
4285         0       15       95    440000         0
4286         0       20      100    325000         0
4287         0       20      100    230000         0
4288         0       20      100    127150         0
4289         0       20      100    269000         0
4290         0       20      100    126000         0
4291         0       20      100    520000         0
4292         0       20      100    775000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4235      375000 No MI       0                      Single Family     1 COPIAGUE                NY 11726   627     0 48.33
4236      495000 No MI       0                      Two Family        2 HYDE PARK               MA  2136   677     0 49.95
4237      140000 No MI       0                      Single Family     1 DECATUR                 GA 30030   636     0 33.75
4238      235000 No MI       0                      Single Family     1 BRIDGEPORT              CT  6606   674     0    40
4239      575000 No MI       0                      Two Family        2 JAMAICA                 NY 11433   725     0 48.24
4240      400000 No MI       0                      Single Family     1 WESTBURY                NY 11590   748     0 32.09
4241           0 No MI       0                      Single Family     1 ALLENTOWN               PA 18103   594     0 36.88
4242      386900 No MI       0                      Single Family     1 COPIAGUE                NY 11726   668     0 49.13
4243      350000 No MI       0                      Single Family     1 CHERRY HILL TOWNSHIP    NJ  8034   599     0 32.53
4244      180000 No MI       0                      Single Family     1 PORT RICHEY             FL 34668   587     0 44.36
4245      385000 No MI       0                      Two Family        2 PATERSON                NJ  7514   717     0 44.95
4246      228000 No MI       0                      Two Family        2 WINDSOR LOCKS           CT  6096   643     0 48.59
4247      620000 No MI       0                      Two Family        2 MASPETH                 NY 11378   637     0 50.26
4248      259000 No MI       0                      Single Family     1 BRIDGEPORT              CT  6606   612     0 40.82
4249           0 No MI       0                      Single Family     1 POINT PLEASANT BORO     NJ  8742   688     0 44.68
4250      255000 No MI       0                      Single Family     1 DENVER                  CO 80249   631     0 45.14
4251      169900 No MI       0                      Single Family     1 POCONO LAKE             PA 18347   632     0 34.96
4252      879000 No MI       0                      Single Family     1 PORT WASHINGTON         NY 11050   632     0 35.11
4253      157800 No MI       0                      Single Family     1 PHILADELPHIA            PA 19149   586     0 33.33
4254      423000 No MI       0                      Two Family        2 LODI                    NJ  7644   626     0 46.35
4255      339900 No MI       0                      Single Family     1 STATEN ISLAND           NY 10301   651     0 50.98
4256      325000 No MI       0                      Single Family     1 HYDE PARK               NY 12538   684     0 46.65
4257      318900 No MI       0                      Single Family     1 MIDDLEBURY              CT  6762   635     0 46.22
4258      437000 No MI       0                      Single Family     1 WOODBRIDGE              VA 22193   694     0 44.97
4259      454000 No MI       0                      Single Family     1 STATEN ISLAND           NY 10310   662     0  35.8
4260      488000 No MI       0                      Two Family        2 NORWALK                 CT  6854   685     0 23.71
4261      415000 No MI       0                      Single Family     1 COPAIGUE                NY 11726   638     0 43.38
4262           0 No MI       0                      Single Family     1 MILFORD                 PA 18337   645     0 38.69
4263      285000 No MI       0                      Single Family     1 PISCATAWAY              NJ  8854   653     0 41.83
4264       82000 No MI       0                      Condomimium       1 BRIDGEPORT              CT  6610   620     0 46.56
4265           0 No MI       0                      Four Family       4 YONKERS                 NY 10701   694     0 48.48
4266      630000 No MI       0                      Single Family     1 ODESSA                  FL 33556   586     0 47.82
4267      122900 No MI       0                      Single Family     1 ROCHESTER               NY 14624   805     0 37.34
4268      580000 No MI       0                      Two Family        2 BREWSTER                NY 10509   739     0 44.59
4269           0 No MI       0                      Single Family     1 MAYNARD                 MA  1754   620     0 46.34
4270           0 No MI       0                      Single Family     1 MIDDLETOWN              NJ  7748   670     0 50.67
4271      387000 No MI       0                      Single Family     1 PHILEDELPHIA            PA 19151   661     0 47.58
4272      402150 No MI       0                      Two Family        2 KEARNY                  NJ  7032   635     0  44.8
4273      145000 No MI       0                      Single Family     1 LABELLE                 FL 33935   580     0  5.57
4274      480000 No MI       0                      Single Family     1 JAMAICA                 NY 11434   681     0  48.4
4275           0 No MI       0                      Single Family     1 PHILADELPHIA            PA 19128   637     0 49.67
4276      131300 No MI       0                      Single Family     1 WARNER ROBINS           GA 31088   584     0 39.12
4277      310000 No MI       0                      Single Family     1 DOWINGTOWN              PA 19338   668     0 41.56
4278           0 No MI       0                      Single Family     1 OCEANSIDE               NY 11572   754     0  6.39
4279      186000 No MI       0                      Condomimium       1 CHERRY HILL             NJ  8034   589     0  49.9
4280      459000 No MI       0                      Two Family        2 NEWARK                  NJ  7103   655     0  45.2
4281       99900 No MI       0                      Single Family     1 PHILADELPHIA            PA 19124   603     0  49.9
4282           0 No MI       0                      Condomimium       1 SUFFERN                 NY 10901   598     0 49.41
4283      570000 No MI       0                      Single Family     1 MIAMI                   FL 33133   729     0  48.5
4284           0 No MI       0                      Single Family     1 DOUGLAS                 MA  1516   668     0 47.28
4285      440000 No MI       0                      Condomimium       1 WEST PALM BEACH         FL 33407   650     0  35.7
4286      325000 No MI       0                      Two Family        2 IRVINGTON               NJ  7111   724     0 45.92
4287           0 No MI       0                      Single Family     1 TUCSON                  AZ 85730   611     0 49.73
4288      127150 No MI       0                      Condomimium       1 MANCHESTER              PA 17345   694     0 49.77
4289      269000 No MI       0                      Single Family     1 ROCKY POINT             NY 11778   622     0 46.54
4290      126000 No MI       0                      Single Family     1 CARLISLE                PA 17013   607     0 38.83
4291      520000 No MI       0                      Two Family        2 NEWARK                  NJ  7104   673     0 41.92
4292      775000 No MI       0                      Two Family        2 CORONA                  NY 11368   647     0 49.73

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4235   Wholesale         A-XP  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4236   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4237   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4238   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4239   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4240   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4241   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4242   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4243   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4244   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4245   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4246   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4247   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4248   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4249   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4250   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4251   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4252   Wholesale         XTA   No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4253   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4254   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4255   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4256   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4257   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4258   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4259   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4260   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4261   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4262   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4263   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4264   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4265   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4266   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4267   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4268   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4269   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4270   Wholesale         A+XP  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4271   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4272   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4273   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4274   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4275   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4276   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4277   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4278   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4279   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4280   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4281   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4282   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4283   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4284   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4285   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4286   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4287   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4288   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4289   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4290   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4291   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4292   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4293   Fixed     Interest In Arrears    31300  31289.94  31,289.94   11.475  11.475       0.5    0   10.975   309.37
4294   Fixed     Interest In Arrears    33000  32991.74  32,991.74     12.6    12.6       0.5    0     12.1   354.76
4295   Fixed     Interest In Arrears    85000  84976.07  84,976.07   12.075  12.075       0.5    0   11.575   879.24
4296   Fixed     Interest In Arrears    18495  18420.11  18,420.11     13.2    13.2       0.5    0     12.7   278.34
4297   Fixed     Interest In Arrears    38600  38582.08  38,582.08    9.775   9.775       0.5    0    9.275   332.35
4298   Fixed     Interest In Arrears    65700  65684.46  65,684.46    12.85   12.85       0.5    0    12.35   719.08
4299   Fixed     Interest In Arrears    30000  29990.04  29,990.04   11.325  11.325       0.5    0   10.825   293.09
4300   Fixed     Interest In Arrears    69400  69383.58  69,383.58    12.85   12.85       0.5    0    12.35   759.58
4301   Fixed     Interest In Arrears    80000  79979.98  79,979.98     12.6    12.6       0.5    0     12.1   860.02
4302   Fixed     Interest In Arrears    81720  81692.25  81,692.25   11.225  11.225       0.5    0   10.725   792.17
4303   Fixed     Interest In Arrears    88600  88562.23  88,562.23   10.175  10.175       0.5    0    9.675   789.02
4304   Fixed     Interest In Arrears   115000 114972.33 114,972.33   12.775  12.775       0.5    0   12.275  1251.94
4305   Fixed     Interest In Arrears    97900  97865.28  97,865.28   11.025  11.025       0.5    0   10.525   934.18
4306   Fixed     Interest In Arrears    49000  48983.36  48,983.36   11.225  11.225       0.5    0   10.725   474.99
4307   Fixed     Interest In Arrears   110000 109960.99 109,960.99   11.025  11.025       0.5    0   10.525  1049.64
4308   Fixed     Interest In Arrears    38200  38190.96  38,190.96    12.85   12.85       0.5    0    12.35    418.1
4309   Fixed     Interest In Arrears   105000 104955.25 104,955.25   10.175  10.175       0.5    0    9.675   935.06
4310   Fixed     Interest In Arrears    22500  22457.87  22,457.87     12.7    12.7       0.5    0     12.2   280.26
4311   Fixed     Interest In Arrears    26990  26981.32  26,981.32   11.475  11.475       0.5    0   10.975   266.77
4312   Fixed     Interest In Arrears    67780  67761.96  67,761.96   12.325  12.325       0.5    0   11.825    714.2
4313   Fixed     Interest In Arrears   138262 138224.36 138,224.36   12.225  12.225       0.5    0   11.725  1446.18
4314   Fixed     Interest In Arrears    57000  56985.73  56,985.73     12.6    12.6       0.5    0     12.1   612.77
4315   Fixed     Interest In Arrears    59199  59180.38  59,180.38   11.575  11.575       0.5    0   11.075   589.64
4316   Fixed     Interest In Arrears    90000   89966.3  89,966.30   10.775  10.775       0.5    0   10.275   841.83
4317   Fixed     Interest In Arrears    56136  56114.97  56,114.97   10.775  10.775       0.5    0   10.275   525.08
4318   Fixed     Interest In Arrears    93980  93958.62  93,958.62   13.025  13.025       0.5    0   12.525  1041.45
4319   Fixed     Interest In Arrears    15650  15621.39  15,621.39    12.95   12.95       0.5    0    12.45    197.5
4320   Fixed     Interest In Arrears    39200  39186.09  39,186.09   11.025  11.025       0.5    0   10.525   374.06
4321   Fixed     Interest In Arrears    42000  41986.42  41,986.42    11.45   11.45       0.5    0    10.95   414.33
4322   Fixed     Interest In Arrears    77000  76981.47  76,981.47   12.775  12.775       0.5    0   12.275   838.26
4323   Fixed     Interest In Arrears    88800   88768.5  88,768.50   11.025  11.025       0.5    0   10.525   847.35
4324   Fixed     Interest In Arrears    85000  84963.39  84,963.39   10.125  10.125       0.5    0    9.625    753.8
4325   Fixed     Interest In Arrears    25180  25172.63  25,172.63     11.9    11.9       0.5    0     11.4   257.07
4326   Fixed     Interest In Arrears    29800  29793.45  29,793.45   13.175  13.175       0.5    0   12.675   333.73
4327   Fixed     Interest In Arrears    71868  71851.93  71,851.93     13.1    13.1       0.5    0     12.6   800.63
4328   Fixed     Interest In Arrears   127720 127692.55 127,692.55   13.275  13.275       0.5    0   12.775  1440.35
4329   Fixed     Interest In Arrears    62500  62470.99  62,470.99    9.775   9.775       0.5    0    9.275   538.12
4330   Fixed     Interest In Arrears   108400 108364.39 108,364.39   11.375  11.375       0.5    0   10.875  1063.15
4331   Fixed     Interest In Arrears    50000  49982.84  49,982.84   11.175  11.175       0.5    0   10.675   482.79
4332   Fixed     Interest In Arrears    58100  58085.78  58,085.78     12.7    12.7       0.5    0     12.2   629.11
4333   Fixed     Interest In Arrears    38000  37987.51  37,987.51   11.375  11.375       0.5    0   10.875    372.7
4334   Fixed     Interest In Arrears   110800  110758.5 110,758.50   10.775  10.775       0.5    0   10.275  1036.39
4335   Fixed     Interest In Arrears    42000  41917.32  41,917.32   12.175  12.175       0.5    0   11.675   508.81
4336   Fixed     Interest In Arrears    22500  22451.43  22,451.43     11.2    11.2       0.5    0     10.7   258.57
4337   Fixed     Interest In Arrears    61700  61682.64  61,682.64   12.075  12.075       0.5    0   11.575   638.22
4338   Fixed     Interest In Arrears    26400  26391.74  26,391.74     11.6    11.6       0.5    0     11.1   263.46
4339   Fixed     Interest In Arrears    39000  38983.82  38,983.82     10.3    10.3       0.5    0      9.8   350.93
4340   Fixed     Interest In Arrears    66000  65978.08  65,978.08   11.325  11.325       0.5    0   10.825    644.8
4341   Fixed     Interest In Arrears    67500  67475.26  67,475.26   10.875  10.875       0.5    0   10.375   636.46
4342   Fixed     Interest In Arrears    75000  74966.99  74,966.99   10.025  10.025       0.5    0    9.525   659.57
4343   Fixed     Interest In Arrears    58500  58486.46  58,486.46    12.95   12.95       0.5    0    12.45   644.85
4344   Fixed     Interest In Arrears    64873  64857.99  64,857.99    12.95   12.95       0.5    0    12.45    715.1
4345   Fixed     Interest In Arrears    57750  57724.58  57,724.58   10.025  10.025       0.5    0    9.525   507.87
4346   Fixed     Interest In Arrears    64048  64030.37  64,030.37   12.175  12.175       0.5    0   11.675   667.45
4347   Fixed     Interest In Arrears    94000  93827.76  93,827.76   12.925  12.925       0.5    0   12.425   1184.7
4348   Fixed     Interest In Arrears    24600  24553.94  24,553.94     12.7    12.7       0.5    0     12.2   306.41
4349   Fixed     Interest In Arrears   152600 152548.75 152,548.75   11.275  11.275       0.5    0   10.775  1485.05
4350   Fixed     Interest In Arrears    88600  88580.52  88,580.52   13.175  13.175       0.5    0   12.675   992.23

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4293    309.37    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4294    354.76   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4295    879.24   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4296    278.34   5/19/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120        0
4297    332.35   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4298    719.08   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4299    293.09   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4300    759.58    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4301    860.02   5/23/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4302    792.17   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4303    789.02   5/17/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4304   1251.94   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4305    934.18   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4306    474.99    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4307   1049.64   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4308     418.1   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4309    935.06   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4310    280.26   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       12
4311    266.77    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4312     714.2   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4313   1446.18   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4314    612.77    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4315    589.64   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4316    841.83   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4317    525.08   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4318   1041.45    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4319     197.5   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4320    374.06   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4321    414.33    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4322    838.26    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4323    847.35    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4324     753.8    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4325    257.07    6/6/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4326    333.73   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4327    800.63    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4328   1440.35   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4329    538.12    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4330   1063.15    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4331    482.79    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4332    629.11   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4333     372.7    6/1/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4334   1036.39   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4335    508.81   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180       24
4336    258.57   5/31/2006  7/1/2006  6/1/2021 8/1/2006    2      180       178      180        0
4337    638.22    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4338    263.46   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4339    350.93   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4340     644.8   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4341    636.46    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4342    659.57    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4343    644.85   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4344     715.1   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4345    507.87    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4346    667.45    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       36
4347    1184.7   6/16/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
4348    306.41   6/23/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
4349   1485.05   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4350    992.23    6/2/2006  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>
4293   Not a Balloon Loan 30 YR FXD    0      0
4294   Not a Balloon Loan 30 YR FXD    0      0
4295   Not a Balloon Loan 30 YR FXD    0      0
4296   Not a Balloon Loan 10 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 30 YR FXD    0      0
4301   Not a Balloon Loan 30 YR FXD    0      0
4302   Not a Balloon Loan 30 YR FXD    0      0
4303   Not a Balloon Loan 30 YR FXD    0      0
4304   Not a Balloon Loan 30 YR FXD    0      0
4305   Not a Balloon Loan 30 YR FXD    0      0
4306   Not a Balloon Loan 30 YR FXD    0      0
4307   Not a Balloon Loan 30 YR FXD    0      0
4308   Not a Balloon Loan 30 YR FXD    0      0
4309   Not a Balloon Loan 30 YR FXD    0      0
4310   Not a Balloon Loan 15 YR FXD    0      0
4311   Not a Balloon Loan 30 YR FXD    0      0
4312   Not a Balloon Loan 30 YR FXD    0      0
4313   Not a Balloon Loan 30 YR FXD    0      0
4314   Not a Balloon Loan 30 YR FXD    0      0
4315   Not a Balloon Loan 30 YR FXD    0      0
4316   Not a Balloon Loan 30 YR FXD    0      0
4317   Not a Balloon Loan 30 YR FXD    0      0
4318   Not a Balloon Loan 30 YR FXD    0      0
4319   Not a Balloon Loan 15 YR FXD    0      0
4320   Not a Balloon Loan 30 YR FXD    0      0
4321   Not a Balloon Loan 30 YR FXD    0      0
4322   Not a Balloon Loan 30 YR FXD    0      0
4323   Not a Balloon Loan 30 YR FXD    0      0
4324   Not a Balloon Loan 30 YR FXD    0      0
4325   Not a Balloon Loan 30 YR FXD    0      0
4326   Not a Balloon Loan 30 YR FXD    0      0
4327   Not a Balloon Loan 30 YR FXD    0      0
4328   Not a Balloon Loan 30 YR FXD    0      0
4329   Not a Balloon Loan 30 YR FXD    0      0
4330   Not a Balloon Loan 30 YR FXD    0      0
4331   Not a Balloon Loan 30 YR FXD    0      0
4332   Not a Balloon Loan 30 YR FXD    0      0
4333   Not a Balloon Loan 30 YR FXD    0      0
4334   Not a Balloon Loan 30 YR FXD    0      0
4335   Not a Balloon Loan 15 YR FXD    0      0
4336   Not a Balloon Loan 15 YR FXD    0      0
4337   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
4343   Not a Balloon Loan 30 YR FXD    0      0
4344   Not a Balloon Loan 30 YR FXD    0      0
4345   Not a Balloon Loan 30 YR FXD    0      0
4346   Not a Balloon Loan 30 YR FXD    0      0
4347   Not a Balloon Loan 15 YR FXD    0      0
4348   Not a Balloon Loan 15 YR FXD    0      0
4349   Not a Balloon Loan 30 YR FXD    0      0
4350   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4293            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4294            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4295            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4296            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
4297            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4298            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4299            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
4300            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4301            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4302            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4303            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4304            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4305            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4306            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4307            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4308            0          0       0        0        0        0       0   12.85          0 00/00/0000 00/00/0000
4309            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4310            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4311            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4312            0          0       0        0        0        0       0  12.325          0 00/00/0000 00/00/0000
4313            0          0       0        0        0        0       0  12.225          0 00/00/0000 00/00/0000
4314            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4315            0          0       0        0        0        0       0  11.575          0 00/00/0000 00/00/0000
4316            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4317            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4318            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4319            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4320            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4321            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4322            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4323            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4324            0          0       0        0        0        0       0  10.125          0 00/00/0000 00/00/0000
4325            0          0       0        0        0        0       0    11.9          0 00/00/0000 00/00/0000
4326            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
4327            0          0       0        0        0        0       0    13.1          0 00/00/0000 00/00/0000
4328            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
4329            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4330            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
4331            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4332            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4333            0          0       0        0        0        0       0  11.375          0 00/00/0000 00/00/0000
4334            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4335            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
4336            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4337            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4338            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
4339            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4340            0          0       0        0        0        0       0  11.325          0 00/00/0000 00/00/0000
4341            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
4342            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4343            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4344            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4345            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4346            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
4347            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4348            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4349            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4350            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                                 Senior
 Loan    Change     Change    Months                                                         Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation     Occupancy     Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- ----------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>               <C>  <C>
4293   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   125200
4294   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   132000
4295   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   340000
4296   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   332910
4297   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   154400
4298   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   262800
4299   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   120000
4300   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   277600
4301   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   320000
4302   00/00/0000 00/00/0000       0 Rate & Term Refi Stated Doc    Owner Occupied       2   326880
4303   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   354400
4304   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   460000
4305   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   391600
4306   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   196000
4307   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   440000
4308   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   152800
4309   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   420000
4310   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   405000
4311   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   153510
4312   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   271100
4313   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   553048
4314   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   228000
4315   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   236800
4316   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   360000
4317   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   224543
4318   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   375920
4319   00/00/0000 00/00/0000       0 Purchase         Full          Investor Occupied    2   281700
4320   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   156800
4321   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   168000
4322   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   308000
4323   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   355200
4324   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   340000
4325   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   100720
4326   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   119200
4327   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   287472
4328   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   510880
4329   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   562500
4330   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   433600
4331   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   200000
4332   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   232400
4333   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   152000
4334   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   443200
4335   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   168000
4336   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2    90000
4337   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   246800
4338   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   105600
4339   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   156000
4340   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   264000
4341   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   360000
4342   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   300000
4343   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   312000
4344   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   345992
4345   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied       2   327250
4346   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2   256192
4347   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   376000
4348   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied       2    98400
4349   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   610400
4350   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied       2   354400

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4293         0       20      100    156500         0
4294         0       20      100    165000         0
4295         0       20      100    425000         0
4296         0        5       95    369900         0
4297         0       20      100    193000         0
4298         0       20      100    328500         0
4299         0       20      100    150000         0
4300         0       20      100    347000         0
4301         0       20      100    400000         0
4302         0       20      100    408600         0
4303         0    19.98    99.89    443500         0
4304         0       20      100    575000         0
4305         0       20      100    489500         0
4306         0       20      100    245000         0
4307         0       20      100    550000         0
4308         0       20      100    191000         0
4309         0       20      100    525000         0
4310         0        5       95    450000         0
4311         0    14.95      100    180500         0
4312         0       20    99.99    338900         0
4313         0       20      100    691310         0
4314         0       20      100    285000         0
4315         0       20      100    295999         0
4316         0       20      100    450000         0
4317         0       20      100    280679         0
4318         0       20      100    469900         0
4319         0        5       95    313000         0
4320         0       20      100    196000         0
4321         0       20      100    210000         0
4322         0       20      100    385000         0
4323         0       20      100    444000         0
4324         0       20      100    425000         0
4325         0       20      100    125900         0
4326         0       20      100    149000         0
4327         0       20      100    359340         0
4328         0       20      100    638600         0
4329         0       10      100    625000         0
4330         0       20      100    542000         0
4331         0       20      100    250000         0
4332         0       20      100    290500         0
4333         0       20      100    190000         0
4334         0       20      100    554000         0
4335         0       20      100    210000         0
4336         0       20      100    112500         0
4337         0       20      100    308500         0
4338         0       20      100    132000         0
4339         0       20      100    195000         0
4340         0       20      100    330000         0
4341         0       15       95    450000         0
4342         0       20      100    375000         0
4343         0       15       95    390000         0
4344         0       15       95    432490         0
4345         0       15      100    385000         0
4346         0       20      100    320240         0
4347         0       20      100    470000         0
4348         0       20      100    123000         0
4349         0       20      100    763000         0
4350         0       20      100    443000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4293      156600 No MI       0                      Two Family        2 TROY                    NY 12180   665     0 44.77
4294      165000 No MI       0                      Condomimium       1 EAST LYME               CT  6357   580     0 48.18
4295           0 No MI       0                      Single Family     1 DANBURY                 CT  6811   607     0 49.48
4296      369900 No MI       0                      Single Family     1 PLYMOUTH                MA  2360   584     0 37.19
4297      193000 No MI       0                      Single Family     1 EAST HARTFORD           CT  6108   793     0 40.66
4298      328500 No MI       0                      Single Family     1 WOODBRIDGE              VA 22192   582     0 48.75
4299           0 No MI       0                      Single Family     1 WESTFIELD               MA  1085   628     0 31.52
4300      347000 No MI       0                      Single Family     1 DOVER TOWNSHIP          NJ  8755   595     0  46.3
4301      400000 No MI       0                      Single Family     1 BILLERICA               MA  1821   591     0  49.5
4302           0 No MI       0                      Single Family     1 LAS CRUCES              NM 88011   671     0 40.02
4303      443500 No MI       0                      Single Family     1 OLD BRIDGE              NJ  8857   662     0 36.19
4304      575000 No MI       0                      Two Family        2 BRONX                   NY 10469   630     0 46.96
4305      489500 No MI       0                      Single Family     1 YARDLEY                 PA 19067   695     0 42.42
4306      245000 No MI       0                      Single Family     1 NEWARK                  NJ  7106   676     0 41.47
4307      550000 No MI       0                      Two Family        2 NEWARK                  NJ  7104   707     0 43.19
4308      191000 No MI       0                      Single Family     1 NEW CASTLE              DE 19720   581     0 41.66
4309      525000 No MI       0                      Single Family     1 NORTH HALEDON           NJ  7508   662     0 10.53
4310      450000 No MI       0                      Two Family        2 BRONX                   NY 10466   638     0  46.9
4311      180500 No MI       0                      Single Family     1 NORFOLK                 VA 23513   637     0 48.59
4312      338900 No MI       0                      Single Family     1 LACEY TOWNSHIP          NJ  8731   618     0  35.8
4313      691310 No MI       0                      Single Family     1 GAINESVILLE             VA 20155   632     0 49.55
4314      285000 No MI       0                      Two Family        2 MIDDLEBORO              MA  2346   582     0 48.22
4315      295999 No MI       0                      Single Family     1 WOODBRIDGE              VA 22193   670     0 48.52
4316      450000 No MI       0                      Single Family     1 QUEENS VILLAGE          NY 11428   705     0 43.98
4317      280679 No MI       0                      Single Family     1 LAS VEGAS               NV 89123   696     0 31.31
4318      469900 No MI       0                      Single Family     1 NEWARK                  NJ  7104   639     0 49.91
4319      313000 No MI       0                      Two Family        2 PATERSON                NJ  7522   684     0 42.28
4320      196000 No MI       0                      Single Family     1 POMPANO BEACH           FL 33060   807     0 38.18
4321      210000 No MI       0                      Single Family     1 MORRISVILLE             PA 19067   648     0 32.14
4322      385000 No MI       0                      Single Family     1 DANBURY                 CT  6810   628     0 48.47
4323      444000 No MI       0                      Two Family        2 WALLINGTON              NJ  7057   727     0 47.84
4324      425000 No MI       0                      Single Family     1 MIDDLETON               NJ  7718   689     0  7.98
4325      125900 No MI       0                      Single Family     1 ASHBURNHAM              MA  1430   646     0  48.3
4326      149000 No MI       0                      Single Family     1 TRENTON                 NJ  8629   628     0 48.78
4327      359340 No MI       0                      Single Family     1 YONKERS                 NY 10701   597     0 46.44
4328      638600 No MI       0                      Two Family        2 BROOKLYN                NY 11236   632     0 36.39
4329           0 No MI       0                      Single Family     1 FAIRFIELD               CT  6824   681     0 43.96
4330      542000 No MI       0                      Two Family        2 RIDGEFIELD PARK         NJ  7660   661     0 44.91
4331      250000 No MI       0                      Single Family     1 PATERSON                NJ  7522   715     0 40.75
4332      290500 No MI       0                      Single Family     1 MILFORD                 CT  6461   589     0 49.98
4333      190000 No MI       0                      Single Family     1 DUNMORE                 PA 18512   666     0 41.27
4334      554000 No MI       0                      Two Family        2 BROOKLYN                NY 11208   759     0 49.26
4335      210000 No MI       0                      Single Family     1 STRATFORD               CT  6615   610     0 40.23
4336      112500 No MI       0                      Two Family        2 MILWAUKEE               WI 53209   649     0 45.71
4337      308500 No MI       0                      Condomimium       1 SUTTON                  MA  1590   611     0 48.47
4338      132000 No MI       0                      Single Family     1 PHILLIPSBURG            NJ  8865   654     0 46.96
4339           0 No MI       0                      Single Family     1 PHILLIPSBURG            NJ  8865   643     0 49.22
4340      330000 No MI       0                      Single Family     1 HYDE PARK               NY 12538   624     0  49.9
4341      450000 No MI       0                      Single Family     1 WENATCHEE               WA 98801   688     0 40.91
4342           0 No MI       0                      Single Family     1 FOSTER                  RI  2825   677     0 48.47
4343           0 No MI       0                      Single Family     1 PATERSON                NJ  7514   582     0 54.08
4344      432490 No MI       0                      Single Family     1 BERGENFIELD             NJ  7621   589     0 49.28
4345           0 No MI       0                      Single Family     1 BELLPORT                NY 11713   667     0 47.61
4346      320240 No MI       0                      Single Family     1 STEPHENS CITY           VA 22655   619     0 45.32
4347      470000 No MI       0                      Single Family     1 WEST BOYLSTON           MA  1583   621     0  39.1
4348      123000 No MI       0                      Single Family     1 MILWAUKEE               WI 53216   592     0 49.94
4349      763000 No MI       0                      Two Family        2 JACKSON HEIGHTS         NY 11370   698     0 43.36
4350      443000 No MI       0                      Single Family     1 BAYVILLE                NJ  8721   627     0 47.75

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4293   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4294   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4295   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4296   Wholesale         A-XP  Yes      7/1/2006 6/1/2006     2     0     0      0      FHLT 2006-SA
4297   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4298   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4299   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4300   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4301   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4302   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4303   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4304   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4305   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4306   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4307   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4308   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4309   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4310   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4311   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4312   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4313   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4314   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4315   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4316   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4317   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4318   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4319   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4320   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4321   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4322   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4323   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4324   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4325   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4326   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4327   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4328   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4329   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4330   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4331   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4332   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4333   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4334   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4335   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4336   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4337   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4338   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4339   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4340   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4341   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4342   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4343   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4344   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4345   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4346   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4347   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4348   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4349   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4350   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4351   Fixed     Interest In Arrears    33400  33387.48  33,387.48   10.775  10.775       0.5    0   10.275   312.42
4352   Fixed     Interest In Arrears    84000  83982.55  83,982.55   13.425  13.425       0.5    0   12.925    957.2
4353   Fixed     Interest In Arrears    84000  83969.55  83,969.55   10.925  10.925       0.5    0   10.425    795.2
4354   Fixed     Interest In Arrears    74250  74222.19  74,222.19   10.775  10.775       0.5    0   10.275   694.51
4355   Fixed     Interest In Arrears    98000   97963.3  97,963.30   10.775  10.775       0.5    0   10.275   916.66
4356   Fixed     Interest In Arrears    76000  75972.45  75,972.45   10.925  10.925       0.5    0   10.425   719.47
4357   Fixed     Interest In Arrears    49539  49526.88  49,526.88     12.7    12.7       0.5    0     12.2   536.41
4358   Fixed     Interest In Arrears    98000  97976.42  97,976.42   12.775  12.775       0.5    0   12.275  1066.87
4359   Fixed     Interest In Arrears    54300  54287.37  54,287.37   12.925  12.925       0.5    0   12.425   597.49
4360   Fixed     Interest In Arrears    55000  54987.98  54,987.98     13.2    13.2       0.5    0     12.7   617.02
4361   Fixed     Interest In Arrears   103000 102976.04 102,976.04   12.925  12.925       0.5    0   12.425  1133.36
4362   Fixed     Interest In Arrears    78000  77973.23  77,973.23   11.175  11.175       0.5    0   10.675   753.15
4363   Fixed     Interest In Arrears    32500  32492.04  32,492.04     12.7    12.7       0.5    0     12.2   351.92
4364   Fixed     Interest In Arrears    58200  58185.76  58,185.76     12.7    12.7       0.5    0     12.2   630.19
4365   Fixed     Interest In Arrears    48400  48382.45  48,382.45   10.925  10.925       0.5    0   10.425   458.19
4366   Fixed     Interest In Arrears    91160   91134.9  91,134.90   12.175  12.175       0.5    0   11.675   949.99
4367   Fixed     Interest In Arrears    97800  97776.07  97,776.07     12.7    12.7       0.5    0     12.2  1058.98
4368   Fixed     Interest In Arrears    71600  71571.69  71,571.69   10.525  10.525       0.5    0   10.025    656.3
4369   Fixed     Interest In Arrears    67000     66977  66,977.00   11.175  11.175       0.5    0   10.675   646.94
4370   Fixed     Interest In Arrears    17600  17567.82  17,567.82    12.95   12.95       0.5    0    12.45   222.11
4371   Fixed     Interest In Arrears    50780  50767.57  50,767.57     12.7    12.7       0.5    0     12.2   549.85
4372   Fixed     Interest In Arrears    31000  30993.56  30,993.56   13.425  13.425       0.5    0   12.925   353.25
4373   Fixed     Interest In Arrears    96600  96556.11  96,556.11    9.875   9.875       0.5    0    9.375   838.83
4374   Fixed     Interest In Arrears    43260  43244.32  43,244.32   10.925  10.925       0.5    0   10.425   409.53
4375   Fixed     Interest In Arrears    77800     77782  77,782.00    12.95   12.95       0.5    0    12.45   857.59
4376   Fixed     Interest In Arrears    51000  50988.21  50,988.21    12.95   12.95       0.5    0    12.45   562.17
4377   Fixed     Interest In Arrears    28000  27987.68  27,987.68   10.025  10.025       0.5    0    9.525   246.24
4378   Fixed     Interest In Arrears    45600  45580.46  45,580.46    10.15   10.15       0.5    0     9.65   405.24
4379   Fixed     Interest In Arrears   125000 124963.02 124,963.02    11.85   11.85       0.5    0    11.35  1271.36
4380   Fixed     Interest In Arrears    25700  25691.17  25,691.17   11.175  11.175       0.5    0   10.675   248.16
4381   Fixed     Interest In Arrears   124000 123971.32 123,971.32    12.95   12.95       0.5    0    12.45  1366.85
4382   Fixed     Interest In Arrears   107200 107173.76 107,173.76     12.7    12.7       0.5    0     12.2  1160.77
4383   Fixed     Interest In Arrears    84000  83980.46  83,980.46   12.925  12.925       0.5    0   12.425   924.29
4384   Fixed     Interest In Arrears    55650  55636.38  55,636.38     12.7    12.7       0.5    0     12.2   602.58
4385   Fixed     Interest In Arrears    76980  76963.08  76,963.08   13.175  13.175       0.5    0   12.675    862.1
4386   Fixed     Interest In Arrears    26600  26551.38  26,551.38    12.95   12.95       0.5    0    12.45   335.68
4387   Fixed     Interest In Arrears   116000  115941.3 115,941.30   12.575  12.575       0.5    0   12.075  1244.78
4388   Fixed     Interest In Arrears    47600  47588.35  47,588.35     12.7    12.7       0.5    0     12.2   515.42
4389   Fixed     Interest In Arrears    98772  98750.28  98,750.28   13.175  13.175       0.5    0   12.675  1106.15
4390   Fixed     Interest In Arrears    88000  87969.79  87,969.79   11.175  11.175       0.5    0   10.675   849.71
4391   Fixed     Interest In Arrears    52000  51982.82  51,982.82    11.35   11.35       0.5    0    10.85   509.01
4392   Fixed     Interest In Arrears    77000  76982.49  76,982.49   13.025  13.025       0.5    0   12.525   853.28
4393   Fixed     Interest In Arrears    45000  44989.77  44,989.77   13.025  13.025       0.5    0   12.525   498.67
4394   Fixed     Interest In Arrears    41000  40988.46  40,988.46   12.075  12.075       0.5    0   11.575    424.1
4395   Fixed     Interest In Arrears    62000  61973.58  61,973.58   10.175  10.175       0.5    0    9.675   552.13
4396   Fixed     Interest In Arrears    83600  83579.88  83,579.88   12.775  12.775       0.5    0   12.275   910.11
4397   Fixed     Interest In Arrears    80560  80532.49  80,532.49     11.2    11.2       0.5    0     10.7    779.4
4398   Fixed     Interest In Arrears    85000  84968.17  84,968.17   10.775  10.775       0.5    0   10.275   795.06
4399   Fixed     Interest In Arrears    87000   86970.3  86,970.30     11.2    11.2       0.5    0     10.7    841.7
4400   Fixed     Interest In Arrears   144000 143950.84 143,950.84     11.2    11.2       0.5    0     10.7  1393.16
4401   Fixed     Interest In Arrears    74000  73964.19  73,964.19   12.775  12.775       0.5    0   12.275    805.6
4402   Fixed     Interest In Arrears    81000  80970.95  80,970.95   10.975  10.975       0.5    0   10.475   769.86
4403   Fixed     Interest In Arrears    76000  75971.54  75,971.54   10.775  10.775       0.5    0   10.275   710.88
4404   Fixed     Interest In Arrears   125600 125545.02 125,545.02    10.05   10.05       0.5    0     9.55  1106.88
4405   Fixed     Interest In Arrears   200000  199932.1 199,932.10   11.225  11.225       0.5    0   10.725  1938.73
4406   Fixed     Interest In Arrears    44580  44569.62  44,569.62   12.925  12.925       0.5    0   12.425   490.54
4407   Fixed     Interest In Arrears    60000   59716.2  59,716.20    10.55   10.55       0.5    0    10.05    811.3
4408   Fixed     Interest In Arrears    59800  59773.83  59,773.83    10.05   10.05       0.5    0     9.55      527

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4351    312.42    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4352     957.2   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4353     795.2    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4354    694.51   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4355    916.66   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4356    719.47   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4357    536.41   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4358   1066.87   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4359    597.49   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4360    617.02    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4361   1133.36   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4362    753.15   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4363    351.92    6/8/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4364    630.19    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4365    458.19   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4366    949.99   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4367   1058.98   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4368     656.3   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4369    646.94   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4370    222.11   6/13/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
4371    549.85   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4372    353.25   6/14/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4373    838.83   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4374    409.53   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4375    857.59   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4376    562.17   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4377    246.24   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4378    405.24   6/15/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4379   1271.36   6/26/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4380    248.16   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4381   1366.85   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       24
4382   1160.77   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4383    924.29   6/19/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4384    602.58   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4385     862.1   6/16/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4386    335.68    6/7/2006  8/1/2006  7/1/2021 8/1/2006    1      180       179      180        0
4387   1244.78   4/28/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       12
4388    515.42   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4389   1106.15   6/23/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4390    849.71   6/21/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4391    509.01   6/20/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4392    853.28   6/13/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4393    498.67   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4394     424.1    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4395    552.13   6/12/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4396    910.11   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4397     779.4    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4398    795.06    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4399     841.7    6/6/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4400   1393.16    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4401     805.6    5/1/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4402    769.86    6/1/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4403    710.88    6/5/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4404   1106.88    6/2/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4405   1938.73    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4406    490.54   6/22/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       36
4407     811.3   5/25/2006  7/1/2006  6/1/2016 8/1/2006    2      120       118      120        0
4408       527   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>
4351   Not a Balloon Loan 30 YR FXD    0      0
4352   Not a Balloon Loan 30 YR FXD    0      0
4353   Not a Balloon Loan 30 YR FXD    0      0
4354   Not a Balloon Loan 30 YR FXD    0      0
4355   Not a Balloon Loan 30 YR FXD    0      0
4356   Not a Balloon Loan 30 YR FXD    0      0
4357   Not a Balloon Loan 30 YR FXD    0      0
4358   Not a Balloon Loan 30 YR FXD    0      0
4359   Not a Balloon Loan 30 YR FXD    0      0
4360   Not a Balloon Loan 30 YR FXD    0      0
4361   Not a Balloon Loan 30 YR FXD    0      0
4362   Not a Balloon Loan 30 YR FXD    0      0
4363   Not a Balloon Loan 30 YR FXD    0      0
4364   Not a Balloon Loan 30 YR FXD    0      0
4365   Not a Balloon Loan 30 YR FXD    0      0
4366   Not a Balloon Loan 30 YR FXD    0      0
4367   Not a Balloon Loan 30 YR FXD    0      0
4368   Not a Balloon Loan 30 YR FXD    0      0
4369   Not a Balloon Loan 30 YR FXD    0      0
4370   Not a Balloon Loan 15 YR FXD    0      0
4371   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
4375   Not a Balloon Loan 30 YR FXD    0      0
4376   Not a Balloon Loan 30 YR FXD    0      0
4377   Not a Balloon Loan 30 YR FXD    0      0
4378   Not a Balloon Loan 30 YR FXD    0      0
4379   Not a Balloon Loan 30 YR FXD    0      0
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 30 YR FXD    0      0
4385   Not a Balloon Loan 30 YR FXD    0      0
4386   Not a Balloon Loan 15 YR FXD    0      0
4387   Not a Balloon Loan 30 YR FXD    0      0
4388   Not a Balloon Loan 30 YR FXD    0      0
4389   Not a Balloon Loan 30 YR FXD    0      0
4390   Not a Balloon Loan 30 YR FXD    0      0
4391   Not a Balloon Loan 30 YR FXD    0      0
4392   Not a Balloon Loan 30 YR FXD    0      0
4393   Not a Balloon Loan 30 YR FXD    0      0
4394   Not a Balloon Loan 30 YR FXD    0      0
4395   Not a Balloon Loan 30 YR FXD    0      0
4396   Not a Balloon Loan 30 YR FXD    0      0
4397   Not a Balloon Loan 30 YR FXD    0      0
4398   Not a Balloon Loan 30 YR FXD    0      0
4399   Not a Balloon Loan 30 YR FXD    0      0
4400   Not a Balloon Loan 30 YR FXD    0      0
4401   Not a Balloon Loan 30 YR FXD    0      0
4402   Not a Balloon Loan 30 YR FXD    0      0
4403   Not a Balloon Loan 30 YR FXD    0      0
4404   Not a Balloon Loan 30 YR FXD    0      0
4405   Not a Balloon Loan 30 YR FXD    0      0
4406   Not a Balloon Loan 30 YR FXD    0      0
4407   Not a Balloon Loan 10 YR FXD    0      0
4408   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4351            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4352            0          0       0        0        0        0       0  13.425          0 00/00/0000 00/00/0000
4353            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4354            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4355            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4356            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4357            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4358            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4359            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4360            0          0       0        0        0        0       0    13.2          0 00/00/0000 00/00/0000
4361            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4362            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4363            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4364            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4365            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4366            0          0       0        0        0        0       0  12.175          0 00/00/0000 00/00/0000
4367            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4368            0          0       0        0        0        0       0  10.525          0 00/00/0000 00/00/0000
4369            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4370            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4371            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4372            0          0       0        0        0        0       0  13.425          0 00/00/0000 00/00/0000
4373            0          0       0        0        0        0       0   9.875          0 00/00/0000 00/00/0000
4374            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4375            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4376            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4377            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4378            0          0       0        0        0        0       0   10.15          0 00/00/0000 00/00/0000
4379            0          0       0        0        0        0       0   11.85          0 00/00/0000 00/00/0000
4380            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4381            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4382            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4383            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4384            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4385            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
4386            0          0       0        0        0        0       0   12.95          0 00/00/0000 00/00/0000
4387            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4388            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4389            0          0       0        0        0        0       0  13.175          0 00/00/0000 00/00/0000
4390            0          0       0        0        0        0       0  11.175          0 00/00/0000 00/00/0000
4391            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4392            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4393            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4394            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4395            0          0       0        0        0        0       0  10.175          0 00/00/0000 00/00/0000
4396            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4397            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4398            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4399            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4400            0          0       0        0        0        0       0    11.2          0 00/00/0000 00/00/0000
4401            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4402            0          0       0        0        0        0       0  10.975          0 00/00/0000 00/00/0000
4403            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4404            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000
4405            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4406            0          0       0        0        0        0       0  12.925          0 00/00/0000 00/00/0000
4407            0          0       0        0        0        0       0   10.55          0 00/00/0000 00/00/0000
4408            0          0       0        0        0        0       0   10.05          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
4351   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   133600
4352   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   336000
4353   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   336000
4354   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   396000
4355   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   392000
4356   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
4357   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   198156
4358   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   392000
4359   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   217200
4360   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   220000
4361   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   412000
4362   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   312000
4363   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   585000
4364   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   232800
4365   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   193600
4366   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   364640
4367   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   391200
4368   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   286400
4369   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   268000
4370   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    70400
4371   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   203120
4372   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   124000
4373   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   386400
4374   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   173040
4375   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   311200
4376   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   204000
4377   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   112000
4378   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   182400
4379   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   500000
4380   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   102800
4381   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   496000
4382   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   428800
4383   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   336000
4384   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   222600
4385   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   307920
4386   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   106400
4387   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   464000
4388   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   190400
4389   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   395085
4390   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   352000
4391   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   208000
4392   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   308000
4393   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   180000
4394   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   164000
4395   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   248000
4396   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   334400
4397   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   322240
4398   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   340000
4399   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   348000
4400   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   606000
4401   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   296000
4402   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   324000
4403   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   304000
4404   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   502400
4405   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   800000
4406   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   178320
4407   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   240000
4408   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   239200

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4351         0       20      100    167000         0
4352         0       20      100    420000         0
4353         0       20      100    420000         0
4354         0       15       95    495000         0
4355         0       20      100    490000         0
4356         0       20      100    380000         0
4357         0       20      100    247695         0
4358         0       20      100    490000         0
4359         0       20      100    271500         0
4360         0       20      100    275000         0
4361         0       20      100    515000         0
4362         0       20      100    390000         0
4363         0        5       95    650000         0
4364         0       20      100    291000         0
4365         0       20      100    242000         0
4366         0       20      100    455800         0
4367         0       20      100    489000         0
4368         0       20      100    358000         0
4369         0       20      100    335000         0
4370         0       20      100     88000         0
4371         0       20      100    253900         0
4372         0       20      100    155000         0
4373         0       20      100    483000         0
4374         0       20      100    216300         0
4375         0       20      100    389000         0
4376         0       20      100    255000         0
4377         0       20      100    140000         0
4378         0       20      100    228000         0
4379         0       20      100    625000         0
4380         0       20      100    128500         0
4381         0       20      100    620000         0
4382         0       20      100    536000         0
4383         0       20      100    420000         0
4384         0       20      100    278250         0
4385         0       20      100    384900         0
4386         0       20      100    133000         0
4387         0       20      100    580000         0
4388         0       20      100    238000         0
4389         0       20      100    493857         0
4390         0       20      100    440000         0
4391         0       20      100    260000         0
4392         0       20      100    385000         0
4393         0       20      100    225000         0
4394         0       20      100    205000         0
4395         0       20      100    310000         0
4396         0       20      100    418000         0
4397         0       20      100    402800         0
4398         0       20      100    425000         0
4399         0       20      100    435000         0
4400         0    19.01    99.01    757500         0
4401         0       20      100    370000         0
4402         0       20      100    405000         0
4403         0       20      100    380000         0
4404         0       20      100    628000         0
4405         0       20      100   1000000         0
4406         0       20      100    222900         0
4407         0       20      100    300000         0
4408         0       20      100    299000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4351      167000 No MI       0                      Single Family     1 NISKAYUNA               NY 12309   663     0 43.29
4352      420000 No MI       0                      Single Family     1 CARMEL                  NY 10512   631     0 44.56
4353      420000 No MI       0                      Single Family     1 PLYMOUTH                MA  2360   699     0 41.16
4354           0 No MI       0                      Two Family        2 BROOKLYN                NY 11203   698     0 48.48
4355      490000 No MI       0                      Single Family     1 RICHMOND HILL           NY 11418   757     0  49.6
4356      380000 No MI       0                      Single Family     1 BROOKLYN                NY 11234   787     0 47.68
4357      247695 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   588     0  43.5
4358      490000 No MI       0                      Two Family        2 EVERETT                 MA  2149   628     0 49.84
4359      271500 No MI       0                      Condomimium       1 MILFORD                 MA  1757   634     0 46.34
4360           0 No MI       0                      Two Family        2 UNION                   NJ  7088   598     0 47.45
4361      515000 No MI       0                      Single Family     1 WALTHAM                 MA  2451   625     0 46.82
4362      390000 No MI       0                      Single Family     1 CARTERET                NJ  7008   730     0 50.09
4363           0 No MI       0                      Three Family      3 MOUNT VERNON            NY 10550   612     0 48.07
4364      291000 No MI       0                      Single Family     1 CRANSTON                RI  2905   595     0 43.58
4365      242000 No MI       0                      Two Family        2 BRIDGEPORT              CT  6607   702     0 44.86
4366      455800 No MI       0                      Single Family     1 POUGHKEEPSIE            NY 12603   612     0  49.2
4367      489000 No MI       0                      Single Family     1 STERLING                VA 20164   585     0  49.9
4368      358000 No MI       0                      Single Family     1 SOUTH OZONE PARK        NY 11434   662     0 45.07
4369      340000 No MI       0                      Single Family     1 CHICAGO                 IL 60615   701     0 39.89
4370       88000 No MI       0                      Single Family     1 CAMDEN                  NJ  8104   594     0 38.79
4371      253900 No MI       0                      Single Family     1 CAPE CORAL              FL 33993   594     0 41.82
4372      155000 No MI       0                      Single Family     1 GREECE                  NY 14615   623     0 44.95
4373      483000 No MI       0                      Single Family     1 SOUTH OZONE PARK        NY 11420   699     0 44.42
4374      216300 No MI       0                      Single Family     1 WINSTED                 CT  6098   699     0 36.53
4375      389000 No MI       0                      Single Family     1 ORLANDO                 FL 32835   585     0  41.8
4376      255000 No MI       0                      Single Family     1 BALTIMORE               MD 21234   595     0 47.59
4377      140000 No MI       0                      Single Family     1 CHESAPEAKE              VA 23321   663     0 45.07
4378           0 No MI       0                      Single Family     1 WEST WARWICK            RI  2893   655     0 49.69
4379      625000 No MI       0                      Single Family     1 BROOKLYN                NY 11225   644     0 41.94
4380      128500 No MI       0                      Single Family     1 TOBYHANNA               PA 18466   715     0 38.75
4381      620000 No MI       0                      Single Family     1 GREAT FALLS             VA 22066   588     0 42.21
4382      536000 No MI       0                      Two Family        2 WOBURN                  MA  1801   596     0 49.24
4383           0 No MI       0                      Single Family     1 JAMAICA                 NY 11434   623     0 47.54
4384      278250 No MI       0                      Single Family     1 WAPPINGERS FALLS        NY 12590   581     0 49.23
4385      384900 No MI       0                      Two Family        2 CARTERET                NJ  7008   622     0 47.47
4386      133000 No MI       0                      Single Family     1 EVERETT                 PA 15537   586     0 30.05
4387      580000 No MI       0                      Two Family        2 OZONE PARK              NY 11417   638     0 49.58
4388      238000 No MI       0                      Single Family     1 TAMPA                   FL 33615   581     0 49.86
4389      493857 No MI       0                      Single Family     1 MARSHALLS CREEK         PA 18335   626     0 32.41
4390      440000 No MI       0                      Two Family        2 HAWTHORNE               NJ  7506   702     0 40.89
4391      260000 No MI       0                      Single Family     1 CLERMONT                FL 34714   643     0 49.72
4392      385000 No MI       0                      Single Family     1 HILLSIDE                NJ  7205   624     0 49.37
4393      225000 No MI       0                      Single Family     1 WILLINGBORO             NJ  8046   629     0 48.86
4394           0 No MI       0                      Single Family     1 ORANGE                  MA  1364   605     0 47.62
4395           0 No MI       0                      Single Family     1 PISCATAWAY              NJ  8854   673     0 49.91
4396      418000 No MI       0                      Two Family        2 BROCKTON                MA  2301   628     0 50.35
4397      402800 No MI       0                      Single Family     1 UNIONDALE               NY 11553   656     0 46.85
4398      425000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11581   684     0 44.69
4399      435000 No MI       0                      Condomimium       1 FT LAUDERDALE           FL 33308   646     0 46.99
4400      757500 No MI       0                      Two Family        2 EAST ELMHURST           NY 11369   643     0 48.67
4401      375000 No MI       0                      Condomimium       1 CHANTILLY               VA 20151   632     0  48.5
4402      405000 No MI       0                      Single Family     1 BRONX                   NY 10466   672     0 47.81
4403      380000 No MI       0                      Single Family     1 FREEPORT                NY 11520   697     0 46.75
4404      628000 No MI       0                      Two Family        2 OZONE PARK              NY 11416   648     0 50.01
4405     1000000 No MI       0                      Single Family     1 WARREN                  NJ  7059   668     0 39.21
4406      222900 No MI       0                      Single Family     1 LEHIGH ACRES            FL 33971   621     0  38.9
4407      300000 No MI       0                      Single Family     1 LAUREL                  MD 20707   657     0 37.13
4408      299000 No MI       0                      Two Family        2 STERLING                MA  1564   649     0 50.83

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4351   Wholesale         XTA   Yes      7/1/2006 7/1/2006     1     0     0      0      FHLT 2006-SA
4352   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4353   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4354   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4355   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4356   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4357   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4358   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4359   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4360   Wholesale         XTA   Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4361   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4362   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4363   Wholesale         A+XP  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4364   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4365   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4366   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4367   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4368   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4369   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4370   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4371   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4372   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4373   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4374   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4375   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4376   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4377   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4378   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4379   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4380   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4381   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4382   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4383   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4384   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4385   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4386   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4387   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4388   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4389   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4390   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4391   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4392   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4393   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4394   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4395   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4396   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4397   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4398   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4399   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4400   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4401   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4402   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4403   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4404   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4405   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4406   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4407   Wholesale         XTA   Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4408   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


 Loan                                Original  Current  Scheduled  Original Current                         Original
Number Arm/Fixed     Amortization     Balance  Balance    Balance    Rate    Rate   Servicing LPMI Net Rate  Payment
------ --------- ------------------- -------- --------- ---------- -------- ------- --------- ---- -------- --------
<S>    <C>       <C>                 <C>      <C>       <C>        <C>      <C>     <C>       <C>  <C>      <C>
4409   Fixed     Interest In Arrears   150000  149951.8 149,951.80   11.475  11.475       0.5    0   10.975  1482.58
4410   Fixed     Interest In Arrears    97000  96975.59  96,975.59   12.575  12.575       0.5    0   12.075  1040.89
4411   Fixed     Interest In Arrears    74400  74375.96  74,375.96    11.45   11.45       0.5    0    10.95   733.94
4412   Fixed     Interest In Arrears    68000  67975.88  67,975.88   11.025  11.025       0.5    0   10.525   648.87
4413   Fixed     Interest In Arrears    90000  89980.66  89,980.66   13.275  13.275       0.5    0   12.775  1014.97
4414   Fixed     Interest In Arrears   107800 107769.66 107,769.66   12.075  12.075       0.5    0   11.575  1115.08
4415   Fixed     Interest In Arrears    75000   74973.4  74,973.40   11.025  11.025       0.5    0   10.525   715.66
4416   Fixed     Interest In Arrears    70200  70177.32  70,177.32    11.45   11.45       0.5    0    10.95   692.51
4417   Fixed     Interest In Arrears    90000   89966.3  89,966.30   10.775  10.775       0.5    0   10.275   841.83
4418   Fixed     Interest In Arrears    37948   37935.8  37,935.80   11.475  11.475       0.5    0   10.975   375.08
4419   Fixed     Interest In Arrears    86200   86178.9  86,178.90     12.7    12.7       0.5    0     12.2   933.38
4420   Fixed     Interest In Arrears    34250  34241.62  34,241.62     12.7    12.7       0.5    0     12.2   370.86
4421   Fixed     Interest In Arrears    84000  83972.85  83,972.85    11.45   11.45       0.5    0    10.95   828.65
4422   Fixed     Interest In Arrears    68000  67984.53  67,984.53   13.025  13.025       0.5    0   12.525   753.55
4423   Fixed     Interest In Arrears    89040  89007.73  89,007.73   10.925  10.925       0.5    0   10.425   842.91
4424   Fixed     Interest In Arrears    47900  47877.77  47,877.77    9.775   9.775       0.5    0    9.275   412.42
4425   Fixed     Interest In Arrears    21000   20916.1  20,916.10   12.075  12.075       0.5    0   11.575   253.05
4426   Fixed     Interest In Arrears   115000  114922.4 114,922.40   11.275  11.275       0.5    0   10.775  1119.14
4427   Fixed     Interest In Arrears    17100     17035  17,035.00     12.6    12.6       0.5    0     12.1   211.88
4428   Fixed     Interest In Arrears    33580  33564.64  33,564.64   13.025  13.025       0.5    0   12.525   372.12
4429   Fixed     Interest In Arrears    74000  73964.19  73,964.19   12.775  12.775       0.5    0   12.275    805.6
4430   Fixed     Interest In Arrears    65500  65473.54  65,473.54   10.425  10.425       0.5    0    9.925   595.49
4431   Fixed     Interest In Arrears    30000  29972.03  29,972.03    9.775   9.775       0.5    0    9.275    258.3
4432   Fixed     Interest In Arrears    36735   36698.9  36,698.90    9.525   9.525       0.5    0    9.025   309.56
4433   Fixed     Interest In Arrears    37500  37302.81  37,302.81     13.5    13.5       0.5    0       13   486.87
4434   Fixed     Interest In Arrears    50500  50450.99  50,450.99    11.49   11.49       0.5    0    10.99   499.72
4435   Fixed     Interest In Arrears   127400 127306.55 127,306.55    12.75   12.75       0.5    0    12.25  1384.45
4436   Fixed     Interest In Arrears    48000  47964.66  47,964.66   10.875  10.875       0.5    0   10.375   452.59
4437   Fixed     Interest In Arrears    68000  67937.69  67,937.69    11.75   11.75       0.5    0    11.25    686.4
4438   Fixed     Interest In Arrears   150000 149788.32 149,788.32     9.75    9.75       0.5    0     9.25  1288.74
4439   Fixed     Interest In Arrears    47000  46967.93  46,967.93   11.225  11.225       0.5    0   10.725   455.61
4440   Fixed     Interest In Arrears    91000  90927.81  90,927.81     12.4    12.4       0.5    0     11.9   964.15
4441   Fixed     Interest In Arrears   200000  199826.2 199,826.20    11.99   11.99       0.5    0    11.49  2055.69
4442   Fixed     Interest In Arrears   180000 179893.56 179,893.56   11.875  11.875       0.5    0   11.375  1834.21
4443   Fixed     Interest In Arrears    35000  34965.06  34,965.06     9.45    9.45       0.5    0     8.95   293.03
4444   Fixed     Interest In Arrears    85000  84972.83  84,972.83     11.5    11.5       0.5    0       11   841.75
4445   Fixed     Interest In Arrears    48000  47957.56  47,957.56   10.025  10.025       0.5    0    9.525   422.13
4446   Fixed     Interest In Arrears    48000  47984.14  47,984.14    11.35   11.35       0.5    0    10.85   469.86
4447   Fixed     Interest In Arrears    76000   75933.9  75,933.90     10.1    10.1       0.5    0      9.6   672.58
4448   Fixed     Interest In Arrears   115000 114921.97 114,921.97    11.25   11.25       0.5    0    10.75  1116.96
4449   Fixed     Interest In Arrears   120000 119887.57 119,887.57     9.75    9.75       0.5    0     9.25  1030.99
4450   Fixed     Interest In Arrears    93990  93906.31  93,906.31     9.99    9.99       0.5    0     9.49   824.14
4451   Fixed     Interest In Arrears    67078  67041.09  67,041.09     12.2    12.2       0.5    0     11.7   700.32
4452   Fixed     Interest In Arrears   145600 145519.89 145,519.89     12.2    12.2       0.5    0     11.7  1520.12
4453   Fixed     Interest In Arrears    68980  68911.15  68,911.15     9.45    9.45       0.5    0     8.95   577.51
4454   Fixed     Interest In Arrears    96000  95923.37  95,923.37     10.5    10.5       0.5    0       10   878.15
4455   Fixed     Interest In Arrears   110780 110676.76 110,676.76    9.775   9.775       0.5    0    9.275   953.81
4456   Fixed     Interest In Arrears    83800  83724.16  83,724.16     10.3    10.3       0.5    0      9.8   754.05
4457   Fixed     Interest In Arrears    56000  55947.25  55,947.25    9.725   9.725       0.5    0    9.225    480.1
4458   Fixed     Interest In Arrears   181000 180870.05 180,870.05    10.99   10.99       0.5    0    10.49  1722.34
4459   Fixed     Interest In Arrears    34800  34778.13  34,778.13     11.6    11.6       0.5    0     11.1   347.28
4460   Fixed     Interest In Arrears   125600 125499.72 125,499.72     10.5    10.5       0.5    0       10  1148.92
4461   Fixed     Interest In Arrears    61000  60962.92  60,962.92    11.75   11.75       0.5    0    11.25   615.74

<CAPTION>

                                                                      Remaining Original  Prepay
 Loan  Current Origination   First    Maturity   As of  Loan Original    Term     Amort  Original
Number    PI      Dates     Pay Date    Date     Date    Age   Term    (Stated)   Term     Term
------ ------- ----------- --------- --------- -------- ---- -------- --------- -------- --------
<S>    <C>     <C>         <C>       <C>       <C>      <C>  <C>      <C>       <C>      <C>
4409   1482.58    5/8/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4410   1040.89   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4411    733.94   5/26/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4412    648.87    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4413   1014.97   5/12/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4414   1115.08   5/19/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4415    715.66    5/5/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4416    692.51   5/31/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4417    841.83   5/11/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4418    375.08   5/15/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4419    933.38    6/9/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360        0
4420    370.86    6/2/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       12
4421    828.65   5/25/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4422    753.55   5/24/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4423    842.91    6/7/2006  8/1/2006  7/1/2036 8/1/2006    1      360       359      360       12
4424    412.42   5/30/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4425    253.05   4/12/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180        0
4426   1119.14   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4427    211.88   4/10/2006  6/1/2006  5/1/2021 8/1/2006    3      180       177      180       36
4428    372.12   4/25/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4429     805.6   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4430    595.49    5/4/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4431     258.3   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4432    309.56    4/7/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4433    486.87   3/17/2006  5/1/2006  4/1/2021 8/1/2006    4      180       176      180       36
4434    499.72   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4435   1384.45   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360        0
4436    452.59   4/18/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4437     686.4   3/24/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       36
4438   1288.74   3/14/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4439    455.61    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4440    964.15   3/15/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4441   2055.69   3/27/2006  5/1/2006  4/1/2036 8/1/2006    4      360       356      360       24
4442   1834.21    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4443    293.03    4/3/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4444    841.75   5/16/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360        0
4445    422.13    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4446    469.86   4/27/2006  7/1/2006  6/1/2036 8/1/2006    2      360       358      360       24
4447    672.58   4/13/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4448   1116.96    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4449   1030.99    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4450    824.14   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4451    700.32    4/6/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4452   1520.12   4/10/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4453    577.51    4/5/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4454    878.15   4/14/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4455    953.81   4/17/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4456    754.05   4/21/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4457     480.1   4/11/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       36
4458   1722.34    4/4/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360        0
4459    347.28   4/22/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4460   1148.92   4/20/2006  6/1/2006  5/1/2036 8/1/2006    3      360       357      360       24
4461    615.74   4/12/2006  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>
4409   Not a Balloon Loan 30 YR FXD    0      0
4410   Not a Balloon Loan 30 YR FXD    0      0
4411   Not a Balloon Loan 30 YR FXD    0      0
4412   Not a Balloon Loan 30 YR FXD    0      0
4413   Not a Balloon Loan 30 YR FXD    0      0
4414   Not a Balloon Loan 30 YR FXD    0      0
4415   Not a Balloon Loan 30 YR FXD    0      0
4416   Not a Balloon Loan 30 YR FXD    0      0
4417   Not a Balloon Loan 30 YR FXD    0      0
4418   Not a Balloon Loan 30 YR FXD    0      0
4419   Not a Balloon Loan 30 YR FXD    0      0
4420   Not a Balloon Loan 30 YR FXD    0      0
4421   Not a Balloon Loan 30 YR FXD    0      0
4422   Not a Balloon Loan 30 YR FXD    0      0
4423   Not a Balloon Loan 30 YR FXD    0      0
4424   Not a Balloon Loan 30 YR FXD    0      0
4425   Not a Balloon Loan 15 YR FXD    0      0
4426   Not a Balloon Loan 30 YR FXD    0      0
4427   Not a Balloon Loan 15 YR FXD    0      0
4428   Not a Balloon Loan 30 YR FXD    0      0
4429   Not a Balloon Loan 30 YR FXD    0      0
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
4460   Not a Balloon Loan 30 YR FXD    0      0
4461   Not a Balloon Loan 30 YR FXD    0      0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              First
          Rate      Payment  Initial Periodic          Periodic                               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>
4409            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4410            0          0       0        0        0        0       0  12.575          0 00/00/0000 00/00/0000
4411            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4412            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4413            0          0       0        0        0        0       0  13.275          0 00/00/0000 00/00/0000
4414            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4415            0          0       0        0        0        0       0  11.025          0 00/00/0000 00/00/0000
4416            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4417            0          0       0        0        0        0       0  10.775          0 00/00/0000 00/00/0000
4418            0          0       0        0        0        0       0  11.475          0 00/00/0000 00/00/0000
4419            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4420            0          0       0        0        0        0       0    12.7          0 00/00/0000 00/00/0000
4421            0          0       0        0        0        0       0   11.45          0 00/00/0000 00/00/0000
4422            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4423            0          0       0        0        0        0       0  10.925          0 00/00/0000 00/00/0000
4424            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4425            0          0       0        0        0        0       0  12.075          0 00/00/0000 00/00/0000
4426            0          0       0        0        0        0       0  11.275          0 00/00/0000 00/00/0000
4427            0          0       0        0        0        0       0    12.6          0 00/00/0000 00/00/0000
4428            0          0       0        0        0        0       0  13.025          0 00/00/0000 00/00/0000
4429            0          0       0        0        0        0       0  12.775          0 00/00/0000 00/00/0000
4430            0          0       0        0        0        0       0  10.425          0 00/00/0000 00/00/0000
4431            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4432            0          0       0        0        0        0       0   9.525          0 00/00/0000 00/00/0000
4433            0          0       0        0        0        0       0    13.5          0 00/00/0000 00/00/0000
4434            0          0       0        0        0        0       0   11.49          0 00/00/0000 00/00/0000
4435            0          0       0        0        0        0       0   12.75          0 00/00/0000 00/00/0000
4436            0          0       0        0        0        0       0  10.875          0 00/00/0000 00/00/0000
4437            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000
4438            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
4439            0          0       0        0        0        0       0  11.225          0 00/00/0000 00/00/0000
4440            0          0       0        0        0        0       0    12.4          0 00/00/0000 00/00/0000
4441            0          0       0        0        0        0       0   11.99          0 00/00/0000 00/00/0000
4442            0          0       0        0        0        0       0  11.875          0 00/00/0000 00/00/0000
4443            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
4444            0          0       0        0        0        0       0    11.5          0 00/00/0000 00/00/0000
4445            0          0       0        0        0        0       0  10.025          0 00/00/0000 00/00/0000
4446            0          0       0        0        0        0       0   11.35          0 00/00/0000 00/00/0000
4447            0          0       0        0        0        0       0    10.1          0 00/00/0000 00/00/0000
4448            0          0       0        0        0        0       0   11.25          0 00/00/0000 00/00/0000
4449            0          0       0        0        0        0       0    9.75          0 00/00/0000 00/00/0000
4450            0          0       0        0        0        0       0    9.99          0 00/00/0000 00/00/0000
4451            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
4452            0          0       0        0        0        0       0    12.2          0 00/00/0000 00/00/0000
4453            0          0       0        0        0        0       0    9.45          0 00/00/0000 00/00/0000
4454            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
4455            0          0       0        0        0        0       0   9.775          0 00/00/0000 00/00/0000
4456            0          0       0        0        0        0       0    10.3          0 00/00/0000 00/00/0000
4457            0          0       0        0        0        0       0   9.725          0 00/00/0000 00/00/0000
4458            0          0       0        0        0        0       0   10.99          0 00/00/0000 00/00/0000
4459            0          0       0        0        0        0       0    11.6          0 00/00/0000 00/00/0000
4460            0          0       0        0        0        0       0    10.5          0 00/00/0000 00/00/0000
4461            0          0       0        0        0        0       0   11.75          0 00/00/0000 00/00/0000

<CAPTION>
          First
           Pay      Payment                                                              Senior
 Loan    Change     Change    Months                                                      Lien
Number    Date       Date    to Roll   Loan Purpose   Documentation    Occupancy   Lien  Balance
------ ---------- ---------- ------- ---------------- ------------- -------------- ---- --------
<S>    <C>        <C>        <C>     <C>              <C>           <C>            <C>  <C>
4409   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   600000
4410   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   388000
4411   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   297600
4412   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   272000
4413   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   360000
4414   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   431200
4415   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   300000
4416   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   280800
4417   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   360000
4418   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   151792
4419   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   775800
4420   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   616500
4421   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   336000
4422   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   272000
4423   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   356160
4424   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   191600
4425   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2    84000
4426   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   460000
4427   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   153900
4428   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   134320
4429   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   296000
4430   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   262000
4431   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   120000
4432   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   195920
4433   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   765000
4434   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   454500
4435   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   509600
4436   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   192000
4437   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   272000
4438   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   600000
4439   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   188000
4440   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   364000
4441   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   800000
4442   00/00/0000 00/00/0000       0 Home Improvement Full          Owner Occupied    2   720000
4443   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   140000
4444   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   340000
4445   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   192000
4446   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   192000
4447   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   304000
4448   00/00/0000 00/00/0000       0 Cash Out Refi    Stated Doc    Owner Occupied    2   460000
4449   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   480000
4450   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   375960
4451   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   268312
4452   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   582400
4453   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   275920
4454   00/00/0000 00/00/0000       0 Purchase         Stated Doc    Owner Occupied    2   384000
4455   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   443120
4456   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   335200
4457   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   224000
4458   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   724000
4459   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   139200
4460   00/00/0000 00/00/0000       0 Purchase         Full          Owner Occupied    2   502400
4461   00/00/0000 00/00/0000       0 Cash Out Refi    Full          Owner Occupied    2   244000

<CAPTION>

        Junior          Original
 Loan    Lien  Original Combined Appraisal  Current
Number Balance    LTV      LTv     Value   Appriasal
------ ------- -------- -------- --------- ---------
<S>    <C>     <C>      <C>      <C>       <C>
4409         0       20      100    750000         0
4410         0       20      100    485000         0
4411         0       20      100    372000         0
4412         0       20      100    340000         0
4413         0       20      100    450000         0
4414         0       20      100    539000         0
4415         0       20      100    375000         0
4416         0       20      100    351000         0
4417         0       20      100    450000         0
4418         0       20      100    189740         0
4419         0       10      100    862000         0
4420         0        5       95    685000         0
4421         0       20      100    420000         0
4422         0       20      100    340000         0
4423         0       20      100    445200         0
4424         0       20      100    239500         0
4425         0       20      100    105000         0
4426         0       20      100    575000         0
4427         0       10      100    171000         0
4428         0       20      100    167900         0
4429         0       20      100    370000         0
4430         0       20      100    327500         0
4431         0       20      100    150000         0
4432         0       15       95    244900         0
4433         0     4.41    94.41    850000         0
4434         0       10      100    505000         0
4435         0       20      100    637000         0
4436         0       20      100    240000         0
4437         0       20      100    340000         0
4438         0       20      100    750000         0
4439         0       20      100    235000         0
4440         0       20      100    455000         0
4441         0       20      100   1000000         0
4442         0       20      100    900000         0
4443         0       20      100    175000         0
4444         0       20      100    425000         0
4445         0       20      100    240000         0
4446         0       20      100    240000         0
4447         0       20      100    380000         0
4448         0       20      100    575000         0
4449         0       20      100    600000         0
4450         0       20      100    469950         0
4451         0       20      100    335390         0
4452         0       20      100    728000         0
4453         0       20      100    344900         0
4454         0       20      100    480000         0
4455         0       20      100    553900         0
4456         0       20      100    419000         0
4457         0       20      100    280000         0
4458         0       20      100    905000         0
4459         0       20      100    174000         0
4460         0       20      100    628000         0
4461         0       20      100    305000         0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                              Pool
                                 Pool   Pool   PMI
 Loan   Purchase   PMI    PMI    PMI    PMI   Cert                                            Prop  Prop  FICO Front  Back
Number   Price   Company Level Company Level Number Property Type Units       Prop City      State  Zip  Score Ratio Ratio
------ --------- ------- ----- ------- ----- ------ ------------- ----- -------------------- ----- ----- ----- ----- -----
<S>    <C>       <C>     <C>   <C>     <C>   <C>    <C>           <C>   <C>                  <C>   <C>   <C>   <C>   <C>
4409      750000 No MI       0                      Two Family        2 MASPETH                 NY 11378   663     0 46.89
4410      485000 No MI       0                      Two Family        2 ROSLINDALE              MA  2131   622     0  48.1
4411      372000 No MI       0                      Two Family        2 ELIZABETH               NJ  7206   665     0 46.66
4412      340000 No MI       0                      Single Family     1 WEST ORANGE             NJ  7052   714     0 29.01
4413      450000 No MI       0                      Single Family     1 FLORAL PARK             NY 11001   635     0 47.52
4414      539000 No MI       0                      Single Family     1 VALLEY STREAM           NY 11580   617     0  47.6
4415      375000 No MI       0                      Single Family     1 COLUMBIA                MD 21045   685     0 45.97
4416      351000 No MI       0                      Two Family        2 PATERSON                NJ  7524   652     0 48.43
4417           0 No MI       0                      Single Family     1 HANSON                  MA  2341   755     0 43.38
4418      189740 No MI       0                      Single Family     1 MILFORD                 PA 18337   623     0 48.05
4419      862000 No MI       0                      Single Family     1 ATLANTA                 GA 30311   597     0  43.9
4420      685000 No MI       0                      Three Family      3 BROOKLYN                NY 11233   664     0 30.52
4421           0 No MI       0                      Two Family        2 NEWARK                  NJ  7106   642     0 47.12
4422      340000 No MI       0                      Single Family     1 NORTH BERGEN            NJ  7047   620     0 45.52
4423      450000 No MI       0                      Single Family     1 ELMONT                  NY 11003   753     0 35.68
4424      239500 No MI       0                      Single Family     1 FITCHBURG               MA  1420   753     0 48.48
4425      105000 No MI       0                      Single Family     1 SPARTANBURG             SC 29301   616     0 41.23
4426      575000 No MI       0                      Two Family        2 OZONE PARK              NY 11417   716     0 45.35
4427      171000 No MI       0                      Single Family     1 TAMPA                   FL 33610   583     0 49.82
4428      167900 No MI       0                      Single Family     1 HARRISBURG              PA 17112   628     0 47.71
4429      370000 No MI       0                      Single Family     1 KISSIMMEE               FL 34744   635     0  48.7
4430      327500 No MI       0                      Single Family     1 LINDENHURST             NY 11757   666     0 49.88
4431      150000 No MI       0                      Single Family     1 TAMPA                   FL 33614   761     0 44.33
4432      244900 No MI       0                      Single Family     1 BRANDON                 FL 33511   687     0 47.65
4433           0 No MI       0                      Single Family     1 LAS VEGAS               NV 89149   609     0  37.4
4434           0 No MI       0                      Single Family     1 LOS ANGELES             CA 90043   590     0 49.99
4435      637000 No MI       0                      Single Family     1 SARATOGA SPRINGS        NY 12866   612     0 49.44
4436           0 No MI       0                      Single Family     1 CLINTON TOWNSHIP        MI 48038   636     0 34.01
4437      340000 No MI       0                      Condomimium       1 PANORAMA CITY           CA 91402   598     0  49.6
4438           0 No MI       0                      Single Family     1 RANCHO MIRAGE           CA 92270   642     0 33.08
4439           0 No MI       0                      Single Family     1 LEXINGTON               NC 27292   621     0 37.52
4440           0 No MI       0                      Single Family     1 LOS ANGELES             CA 90044   612     0 47.26
4441     1000000 No MI       0                      Single Family     1 NOVATO                  CA 94949   576     0 47.12
4442           0 No MI       0                      Single Family     1 BAKERSFIELD             CA 93312   614     0 17.42
4443           0 No MI       0                      Single Family     1 WEST WENDOVER           NV 89883   620     0 49.89
4444      425000 No MI       0                      Single Family     1 LOS ANGELES             CA 90043   663     0 49.72
4445      240000 No MI       0                      Single Family     1 GOODYEAR                AZ 85338   728     0 48.55
4446           0 No MI       0                      Single Family     1 WASHINGTON              DC 20019   632     0 46.29
4447      380000 No MI       0                      Condomimium       1 POMONA                  CA 91766   642     0 29.09
4448           0 No MI       0                      Single Family     1 CARSON                  CA 90745   645     0 49.53
4449      600000 No MI       0                      Single Family     1 SANTA ANA               CA 92703   687     0 36.93
4450      469950 No MI       0                      Single Family     1 MONTCLAIR               CA 91763   641     0 47.14
4451      335390 No MI       0                      Single Family     1 LAS VEGAS               NV 89148   643     0 47.26
4452      728000 No MI       0                      Single Family     1 TORRANCE                CA 90501   654     0 45.27
4453      344900 No MI       0                      Condomimium       1 PANORAMA CITY           CA 91402   740     0 43.27
4454      480000 No MI       0                      Two Family        2 LOS ANGELES AREA        CA 90063   655     0 43.55
4455      553900 No MI       0                      Single Family     1 CORONA                  CA 92883   760     0 16.91
4456      419000 No MI       0                      Single Family     1 RANCHO CUCAMONGO        CA 91730   644     0 49.15
4457      280000 No MI       0                      Single Family     1 SAN BERNARDINO          CA 92407   696     0  45.2
4458      905000 No MI       0                      Single Family     1 SAN GABRIEL             CA 91775   638     0 46.23
4459           0 No MI       0                      Single Family     1 ELKHART                 IN 46514   586     0 41.71
4460      628000 No MI       0                      Single Family     1 SANTA ANA               CA 92701   634     0 48.52
4461           0 No MI       0                      Single Family     1 HIALEAH                 FL 33010   609     0 45.25

<CAPTION>
                                           Sch      Act
                                        Interest Interest
 Loan            Section         FNMA     Paid     Paid   times times times  Curr  Delq
Number  Channel     32   Grade Eligible  to Date  to Date   30    60    90  Delinq Hist  Deal Name   Group
------ --------- ------- ----- -------- -------- -------- ----- ----- ----- ------ ---- ------------ -----
<S>    <C>       <C>     <C>   <C>      <C>      <C>      <C>   <C>   <C>   <C>    <C>  <C>          <C>
4409   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4410   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4411   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4412   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4413   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4414   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4415   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4416   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4417   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4418   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4419   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4420   Wholesale         A+XP  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4421   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4422   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4423   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4424   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4425   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4426   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4427   Wholesale         XTA+  Yes      7/1/2006 5/1/2006     0     0     0      0      FHLT 2006-SA
4428   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4429   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4430   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4431   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4432   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4433   Wholesale         BXP   No       7/1/2006 6/1/2006     0     1     0      0      FHLT 2006-SA
4434   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4435   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4436   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4437   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4438   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4439   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4440   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4441   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4442   Wholesale         XTA   No       7/1/2006 5/1/2006     1     0     0      0      FHLT 2006-SA
4443   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4444   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4445   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4446   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4447   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4448   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4449   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4450   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4451   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4452   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4453   Wholesale         XTA+  Yes      7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4454   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4455   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4456   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4457   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4458   Wholesale         XTA+  No       7/1/2006 7/1/2006     0     0     0      0      FHLT 2006-SA
4459   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4460   Wholesale         XTA+  No       7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
4461   Wholesale         XTA+  Yes      7/1/2006 6/1/2006     0     0     0      0      FHLT 2006-SA
</TABLE>