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

_________________________________________________

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

UNITED STATES

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

SECURITIES AND EXCHANGE COMMISSION

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

Washington, D.C. 20549

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

FORM 8-K

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

CURRENT REPORT

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

PURSUANT TO SECTION 13 OR 15(d) OF THE

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

SECURITIES EXCHANGE ACT OF 1934

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

Date of Report (Date of earliest event reported)

2. Current LTV
	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Current LTV	<=500	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
10.01 to 20.00	0	0	239012.04	46670.53	41885.26	0	0	0	327567.83	109189.28	8.05496	7.294	0	0.85752
20.01 to 30.00	83276.63	470150.12	162972.8	611698.92	84608.09	104407.88	200000	0	1717114.44	107319.65	6.79685	5.72232	0	0.42091
30.01 to 40.00	0	196221.54	1474104.75	1676179	289874.56	331339.55	164135.53	172429.34	4304284.27	126596.6	6.6483	5.98664	0.05191	0.55452
40.01 to 50.00	169538.25	1649729.16	3850087.19	2611436.73	1423397.5	175222.81	132728.23	0	10012139.87	149434.92	6.74093	5.90086	0.00799	0.50981
50.01 to 60.00	128739.42	5160068.81	7794817.32	7541954.62	4720853.79	1493944.05	635923.15	0	27476301.16	179583.67	6.73502	5.9296	0.06798	0.5038
60.01 to 70.00	937890.57	17917988.73	25852374.72	28861603.93	10908219.63	2237194.49	1171447.02	0	87886719.09	215937.88	6.79527	5.87122	0.08178	0.41611
70.01 to 80.00	1511174.5	43149903.58	86324788.83	209182141	186224217.7	84038072.21	21455768.39	189303.5	632075369.8	211608.76	6.67915	5.7558	0.06515	0.12836
80.01 to 90.00	155257.93	44447137.87	71549752.13	87823162.33	63882885.83	18088395.2	4594787.16	0	290541378.5	205765.85	7.09432	6.34705	0.0904	0.21536
90.01 to 100.00	0	2057525.89	48521404.33	90740819.93	75646720.45	32386805.4	8161433.71	111166.12	257625875.8	95985.8	8.69266	6.67939	0.08293	0.00069
Total:	2985877	115048726	245769314.1	429095667	343222662.8	138855381.6	36516223.19	472898.96	1311966751	169002.5	7.1763	6.02244	0.07482	0.15457
3. Prin Balance
	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Prin Balance	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Limited Doc	Stated Doc
1 to 50,000	98751.66	981184.05	919416.09	1367652.99	666431.93	100603.56	69860.68	0	4203900.96	0.6621	8.30412	6.48164	0.04563	0.07251
50,001 to 100,000	1004280.9	20279974.1	22978993.19	21900682.27	10700330.15	3314519.24	894596.87	0	81073376.69	0.7759	7.60826	6.23039	0.00931	0.11606
100,001 to 150,000	242923.85	23627135.72	30649227.42	36642344.18	22474966.27	5696636.1	1122453.03	289009.72	120744696.3	0.7979	7.20699	5.89928	0.01686	0.17887
150,001 to 200,000	546974.78	20080537.38	27864332.84	34134487.69	23327233.21	5338795.29	1700355.55	0	112992716.7	0.7973	6.97176	5.72162	0.02295	0.24121
200,001 to 250,000	1124673	14195743.55	33379877.21	36765811.66	16742908.3	6458900.36	1657710.64	0	110325624.7	0.7938	6.86613	5.71644	0.01838	0.26323
250,001 to 300,000	585118.45	11479255.12	23357178.68	30462162.36	18656463.33	9385566.09	1094750	0	95020494.03	0.8019	6.67427	5.59323	0.02914	0.34893
300,001 to 350,000	0	8287804.47	17494335.39	24679465.39	12285361.69	4187196.75	1005600	0	67939763.69	0.8062	6.63841	5.46414	0.03841	0.29597
350,001 to 400,000	0	3746636.87	14780404.3	19228927.39	11182562.05	3389335.06	2290079.37	0	54617945.04	0.8079	6.49711	5.40753	0.02102	0.44797
400,001 to 450,000	0	2151414.02	9439221.4	10658795.36	8050793.1	1651673.73	0	0	31951897.61	0.7958	6.49048	5.42422	0.05478	0.27753
450,001 to 500,000	0	1898793.85	8203310.39	12682986.18	9179979.6	2825240.51	987700	0	35778010.53	0.77	6.27337	5.25408	0.05465	0.2159
500,001 to 550,000	0	502516.13	2103395.01	4258066.38	2097950.2	536000	1043500	0	10541427.72	0.8091	6.52589	5.61106	0.09885	0.1996
550,001 to 600,000	0	2345905.76	3530186.07	4482414.2	1786000	600000	0	0	12744506.03	0.7599	6.81507	6.05269	0.09386	0.45136
600,001 to 650,000	0	611484.53	640000	2562553.06	1282169.48	0	0	0	5096207.07	0.746	6.92386	5.98781	0.12656	0.37816
650,001 to 700,000	0	674200.1	1349197.26	2027763.35	679092.19	0	0	0	4730252.9	0.6937	7.58211	6.64589	0.14044	0.42964
700,001 to 750,000	0	747651.02	0	0	0	0	0	0	747651.02	0.8496	9.75	8	0	0
750,001 to 800,000	0	0	0	769356.28	0	0	0	0	769356.28	0.8098	6.9	5.3	0	0
800,001 to 850,000	0	0	840000	0	0	0	0	0	840000	0.721	8.05	6.6	1	0
900,001 to 950,000	0	0	0	0	941000	0	0	0	941000	0.65	7.625	6.75	0	1
950,001 to 1,000,000	0	0	0	0	998052.11	0	0	0	998052.11	0.6238	6.25	4.5	0	0
Total:	3602723	111610237	197529075.3	242623468.7	141051293.6	43484466.69	11866606.14	289009.72	752056879.4	0.7927	6.91261	5.69953	0.02955	0.25887

January 24, 2005

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

Saxon Asset Securities Company

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

(Exact Name of Registrant as Specified in its Charter)

4. Prepayment Penalty Term
Virginia	333-111832	52-1865887
	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
State or Other Jurisdiction Of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)
Prepayment Penalty Term	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
0	859547.63	24537687.54	45078710.39	82175817.78	66023299.58	27582263.69	6539324.65	0	252796651.3	0.8389	7.69079	6.21456	146379.07	0.06372	0.17292
6	0	0	96631.35	0	0	0	0	0	96631.35	0.7973	9	6.375	96631.35	0	0
12	0	3587144.35	14252364.58	19107347.02	20648749.72	8518728.13	2403925.27	0	68518259.07	0.8082	7.1419	5.96817	252834.9	0.05195	0.2107
24	1888160.4	70348551.87	144157794.1	242992735.2	189115712.5	73941864.81	22640044.66	236764.38	745321627.8	0.8234	6.97809	5.96695	185357.28	0.08548	0.12797
36	238169.28	16575341.94	42183813.73	84819767.02	67341941.14	28812524.96	4932928.61	236134.58	245140621.3	0.8147	7.25703	6.07236	140723.66	0.06033	0.20057
60	0	0	0	0	92959.95	0	0	0	92959.95	0.8853	7.75	7	92959.95	0	1
Total:	2985877	115048726	245769314.1	429095667	343222662.8	138855381.6	36516223.19	472898.96	1311966751	0.824	7.1763	6.02244	169002.54	0.07482	0.15457

5. Mortagge Rates
4860 Cox Road Glen Allen, Virginia		23060
	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
(Address of Principal Executive Offices)		(Zip Code)
Mortagge Rates	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	1419450	3962185.22	1124800	143200	0	6649635.22	0.7394	4.87195	4.66911	277068.13	0.07253	0
5.001 to 5.500	0	0	1524493.18	12861296.12	13699945.01	5092096.66	2233076.63	0	35410907.6	0.7677	5.33678	4.87008	270312.27	0.02202	0.1526
5.501 to 6.000	0	549848.65	15287824.17	39162393.45	38036094.14	11854093.15	5536304.61	145600	110572158.2	0.791	5.83531	5.1084	235259.91	0.02643	0.24918
6.001 to 6.500	224582.1	4025589.19	33004188.63	60904250.88	33045686.42	13191452.12	1190486.23	0	145586235.6	0.7832	6.32517	5.3788	212845.37	0.03664	0.28588
6.501 to 7.000	0	10841208.9	50966607.51	69477717.33	28511884.84	7012972.22	2074445.55	0	168884836.4	0.8016	6.80257	5.63057	187441.55	0.03819	0.26703
7.001 to 7.500	0	12098403.91	42362482.9	33408888.57	12728083.74	2094131.81	475731.25	0	103167722.2	0.7968	7.29222	5.96283	168574.71	0.02536	0.29482
7.501 to 8.000	523277.52	24053624.66	33350775.91	19027569.4	8467472.66	1581166.98	193457.07	143409.72	87340753.92	0.8089	7.78258	6.28987	146054.77	0.0151	0.28973
8.001 to 8.500	1000146.6	20856766.39	13311670.16	4154462.08	2127731.8	766537.96	0	0	42217314.98	0.8067	8.28386	6.59232	135746.99	0.02499	0.2136
8.501 to 9.000	607583.96	19761272.57	4982335.96	1744650.85	207539.53	390315	0	0	27693697.87	0.7803	8.77786	6.892	121463.59	0.00749	0.2349
9.001 to 9.500	297184.98	9761107.07	1118984.08	170580.71	163077.01	344115.35	0	0	11855049.2	0.7901	9.27246	7.0184	113990.86	0.01716	0.16321
9.501 to 10.000	466047	6436831.51	1110880.16	118319.17	101593.24	14921.61	0	0	8248592.69	0.7377	9.78768	7.39833	121302.83	0.10319	0.18302
10.001 to 10.500	226202.06	1947384.52	101696.28	116772.27	0	17863.83	19904.8	0	2429823.76	0.7862	10.26868	7.7648	101242.66	0	0.0976
10.501 to 11.000	202698.4	1007127.59	393822.28	0	0	0	0	0	1603648.27	0.6641	10.76883	8.41263	106909.88	0	0.05487
11.001 to 11.500	55000	258589.5	0	0	0	0	0	0	313589.5	0.6146	11.35235	8.02272	104529.83	0	0
11.501 to 12.000	0	12482.21	0	0	0	0	0	0	12482.21	0.7043	11.625	0	12482.21	0	0
12.001 to 12.500	0	0	0	36339.39	0	0	0	0	36339.39	0.9997	12.25	0	36339.39	0	0
13.001 to 13.500	0	0	13314.03	0	0	0	0	0	13314.03	0.7668	13.5	0	13314.03	0	0
13.501 to 14.000	0	0	0	20778.52	0	0	0	0	20778.52	0.9988	13.715	0	20778.52	0	0
Total:	3602723	111610237	197529075.3	242623468.7	141051293.6	43484466.69	11866606.14	289009.72	752056879.4	0.7927	6.91261	5.69953	180047.13	0.02955	0.25887

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

Registrant’s telephone number, including area code: (804) 967-7400

6. Mortagge Rates
	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV
Mortagge Rates	0-10	20-Nov	21-30	31-40	41-50	51-60	61-70	71-80	81-90	91-100	101-110	111-120	Total	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	180000	82000	171000	944000	4754885.02	517750.2	0	0	0	6649635.22	678.83	4.66911	277068.1	0.07253	0
5.001 to 5.500	0	0	0	409325.2	147000	1490007.36	3095816.13	26409654.01	3737624.9	121480	0	0	35410907.6	666.81	4.87008	270312.3	0.02202	0.1526
5.501 to 6.000	0	99695.53	216882.59	203889.33	1539826.45	2971864.96	4310247.78	75234782.27	24171862.92	1823106.34	0	0	110572158.2	653.14	5.1084	235259.9	0.02643	0.24918
6.001 to 6.500	0	183153	215000	839940.72	922590.19	8262624.38	15704991.89	76210209.05	36138350.52	7109375.82	0	0	145586235.6	632.69	5.3788	212845.4	0.03664	0.28588
6.501 to 7.000	0	0	199869.99	1297485.85	1755137.25	3831288.34	14852050.38	82794668.01	52479324.97	11675011.6	0	0	168884836.4	617.29	5.63057	187441.6	0.03819	0.26703
7.001 to 7.500	0	0	454680.43	517201.03	1566366.67	4749543.12	10389692.61	43735229.47	34028122.96	7726885.89	0	0	103167722.2	601.56	5.96283	168574.7	0.02536	0.29482
7.501 to 8.000	0	0	259813.93	458898.48	1133930.54	3304089.03	8172105.24	30370173.34	35028313.02	8613430.34	0	0	87340753.92	584.77	6.28987	146054.8	0.0151	0.28973
8.001 to 8.500	0	50000	159644.33	553918.2	517620.18	837753.29	4145001.15	14028514.4	19036568.01	2888295.42	0	0	42217314.98	560.12	6.59232	135747	0.02499	0.2136
8.501 to 9.000	0	0	0	473627.42	621765.79	1066514.09	5738439.38	8553428.26	9430887.53	1809035.4	0	0	27693697.87	541.52	6.892	121463.6	0.00749	0.2349
9.001 to 9.500	0	49974.76	0	99950.82	94849.72	193000	1973743.4	4549163.59	4876501.56	17865.35	0	0	11855049.2	533.97	7.0184	113990.9	0.01716	0.16321
9.501 to 10.000	0	105000	84091.05	239937.73	155884.63	702501.36	1509064.13	2202453.24	3133145.7	116514.85	0	0	8248592.69	531	7.39833	121302.8	0.10319	0.18302
10.001 to 10.500	0	0	0	0	0	0	575056.7	809491.18	1045275.88	0	0	0	2429823.76	528.89	7.7648	101242.7	0	0.0976
10.501 to 11.000	0	0	0	0	208714.52	49980.23	981112.66	228011.43	135829.43	0	0	0	1603648.27	526.16	8.41263	106909.9	0	0.05487
11.001 to 11.500	0	0	55000	0	0	0	258589.5	0	0	0	0	0	313589.5	529.73	8.02272	104529.8	0	0
11.501 to 12.000	0	0	0	0	0	0	0	12482.21	0	0	0	0	12482.21	512	0	12482.21	0	0
12.001 to 12.500	0	0	0	0	0	0	0	0	0	36339.39	0	0	36339.39	606	0	36339.39	0	0
13.001 to 13.500	0	0	0	0	0	0	0	13314.03	0	0	0	0	13314.03	568	0	13314.03	0	0
13.501 to 14.000	0	0	0	0	0	0	0	0	0	20778.52	0	0	20778.52	603	0	20778.52	0	0
Total:	0	487823.29	1644982.32	5274174.78	8745685.94	27630166.16	72649910.95	369906460	223759557.6	41958119	0	0	752056879	613.76	5.69953	180047	0.02955	0.2589
12.501 to 13.000	0	0	0	0	0	0	0	0	54805.03	10066694.2	0	0	10121499.24	633.87	0	36805.45	0.03137	0.00541
13.001 to 13.500	0	0	0	0	0	0	0	0	0	110094.87	0	0	110094.87	632.18	0	27523.72	0	0
13.501 to 14.000	0	0	0	0	0	0	0	0	0	111105.9	0	0	111105.9	678.01	0	55552.95	0	0
Total:	74691.9	669953.32	3066791.88	10861933.33	22886251.27	53322763.53	154782673.6	1181834065	511701156.1	389349859.6	0	0	8550139	646.67	5.91834	180606	0.08423	0.1435

None

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

(Former Name or Former Address, if Changed Since Last Report)

Deal

SAST 2005-1

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

Account

AIG

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

ML Coverage

Mike Persche

Completed

1/11/05 12:00 AM

Completed by

Fred Hubert

Comments:

Bond

Here's what we like to see:

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

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

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

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

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

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

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

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

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

Item 8.01. Other Events.^1.

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

In connection with the offering of the Saxon Asset Securities Trust 2005-1 Mortgage Loan Asset Backed Securities, Series 2005-1 (the “Securities”), Merrill Lynch, Pierce, Fenner & Smith Incorporated, as representative of the underwriters of the Securities (the “Representative”), has prepared certain materials (the “Computational Materials”) for distribution to potential investors. Although Saxon Asset Securities Company (the “Registrant”) has provided the Representative with certain information regarding the characteristics of the mortgage loans in the related portfolio, it did not participate in the preparation of the Computational Materials filed hereby.

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

The Securities will be offered pursuant to a Prospectus Supplement and related Prospectus (together, the “Prospectus”), which will be filed with the Commission pursuant to Rule 424(b) under the Securities Act of 1933, as amended (the “Act”). The Securities will be registered pursuant to the Act under the Registrant’s Registration Statement on Form S-3 (No. 333-111832) (the “Registration Statement”). The Registrant hereby incorporates the attached Computational Materials by reference in the Registration Statement.

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

Any statements or information contained in the Computational Materials shall be deemed to be modified or superseded for purposes of the Prospectus and the Registration Statement by statements or information contained in the Prospectus. The Computational Materials are attached hereto as Exhibit 99.1.

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

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

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

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

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

Deal
Date	1/11/2005
Deal Size	$1,000,000,000
Other DEAL INFO
Lead	ML
Originator[s]	Saxon
Servicer[s]	Saxon
Raters	F/S/M
POOL SUMMARY DATA
Agency Conforming	80.12%
Non Conforming	19.88%
Prefunding (if any)	$247,943,121
No of Loans	4,177
Average Loan Size	$180,047
WAC	6.913
WA LTV	79.33
% First Lien	99.96
% Owner Occ	97.72
% Purchase	22.97
% Cash out	72.51
% Full Doc	71.16
% Reduced/Limited Doc	2.95
% Stated Income	25.89
% No docs	0
WA FICO	614
FICO Range	489-808
Mortgage Indices
Floating Rate Mortgages	87.49
Fixed Rate	12.51
2/28 Float	65.81
3/27 Float	21.32
5/25 Float	0.33
IO Mortgages	42.82
LOAN SIZE
Loans < 100k	10.83
Loans < 75k	4.39
Loans > 350k	21.24
Loans > 500k	4.97
Loans > 750k	0.47
Income Strats
Average DTI	39.97
DTI 40-45%	21.54
DTI 45-50%	29.16
DTI 50-55%	2.41
DTI > 55%	0.09
GEOGRAPHIC
California	25.92
North California	12.34
South California	13.58
Florida	7.9
Illinois	3.15
Michigan	2.41
Texas	1.97
Colorado	1.94
New York	4.09
New Jersey	1.7
Virginia	7.84
Washington	1.3
Mass	1.3
Property Type
Single Prop	77.46
PUD	14.63
2-4 Family	2.56
Condo	5.33
MH	0.02
FICO
Fico < 600	40.57
Fico < 580	28.55
Fico < 560	18.67
Below 520	5.6
521 - 540	6.04
541 - 560	7.53
561 - 580	10.01
581 - 600	12.28
601- 620	14.04
621 - 640	12.08
641 - 660	12.16
661 - 680	7.66
681 - 700	5.07
701-720	2.97
721 - 740	2.08
Above 740	2.35
LTV
<=50	2.15
50.01-55	1.31
55.01-60	2.36
60.01-65	3.77
65.01-70	5.89
70.01-75	9.67
75.01-80	39.51
80.01-85	11.28
85.01-90	18.47
90.01-95	4.08
95.01-100	1.5
> 100%	-
> 80%	35.33
> 90%	5.58
Average Seasoning	1
% > 3 months	4.41%
mortgage insurance if any	5.83%
MI providers	MGIC
excess spread - ave 1st yr
DELINQUENCIES
30-59 day past	2.05%

Saxon 2005-1
	#Of Laons	Balance	Avg balan	% of the pool	Seasoning	WAC	WARM	FICO	OLTV	CLTV (with Sil 2nds)	DTI	% Of Full Doc	% of Primary	% of (single family and PUD)	% of cashout	% of 2nd lien	IO %
Aggregated pool	4,177	752,056,879	180,047.13		1	6.913	355	614	79.33	83.54	39.97	71.16	97.72	91.03	72.51	0.04	42.82
2nd lien	12	269,077	22,423.05	0.04%	27	10.668	190	660	93.05	93.05	45.33	100.00	100.00	100.00	62.62	100.00	0.00
IO loans only	1,340	322,053,584	240,338.50	42.82%	1	6.497	359	637	80.25	87.12	40.93	66.16	98.22	90.54	62.50	0.00	100.00
rates:
9.5-10	68	8,248,593	121,302.83	1.10%	3	9.788	349	531	74.09	74.62	38.47	71.38	98.58	86.93	90.36	1.41	0.00
10.01-10.5	24	2,429,824	101,242.66	0.32%	6	10.269	345	529	79.09	79.26	33.39	90.24	97.54	90.00	95.57	2.13	0.00
10.51-11	15	1,603,648	106,909.88	0.21%	6	10.769	343	526	67.25	67.25	41.47	94.51	100.00	100.00	97.90	0.00	8.92
11.01-12	4	326,072	81,517.93	0.04%	4	11.363	347	529	62.13	62.13	40.35	100.00	100.00	83.13	100.00	3.83	0.00
12.01-13	1	36,339	36,339.39	0.00%	6	12.250	234	606	100.00	100.00	42.59	100.00	100.00	100.00	0.00	100.00	0.00
gt 13%	2	34,093	17,046.28	0.00%	34	13.631	206	589	92.17	92.17	47.05	100.00	100.00	100.00	39.05	100.00	0.00
FICO---
<500	17	2,613,662	153,744.83	0.35%	3	8.961	357	498	70.02	70.02	39.65	82.20	100.00	88.53	100.00	0.00	0.00
501-525	341	49,967,997	146,533.72	6.64%	1	8.472	357	514	77.49	78.09	40.43	82.32	99.51	91.95	89.84	0.05	0.68
526-550	410	61,642,239	150,346.93	8.20%	1	7.965	354	538	77.92	78.28	39.60	79.47	99.09	87.13	90.25	0.00	0.92
551-575	514	88,249,259	171,691.16	11.73%	1	7.329	354	564	78.01	78.32	39.91	72.06	98.45	93.20	90.16	0.02	34.42
576-600	594	109,279,817	183,972.76	14.53%	1	6.918	354	589	78.74	80.25	39.65	77.93	98.58	93.21	81.99	0.00	47.85
601-625	708	131,004,611	185,034.76	17.42%	1	6.674	355	612	79.48	83.62	40.23	81.11	98.36	92.60	75.84	0.04	47.80
626-650	579	111,618,857	192,778.68	14.84%	1	6.562	355	638	80.79	85.21	39.60	71.17	96.68	89.75	68.82	0.00	51.96
<50,000	93	3,759,326	40,422.87	0.50%	3	8.339	304	602	66.60	68.57	32.27	88.12	97.34	91.56	81.77	5.21	3.55
50,000-75,000	479	30,114,469	62,869.46	4.00%	1	7.788	334	595	76.40	78.41	35.45	89.64	92.70	89.96	84.11	0.24	6.66
75,000-100,000	581	51,303,851	88,302.67	6.82%	1	7.507	345	598	78.31	80.66	37.20	86.17	95.79	93.00	79.76	0.00	12.60
400,000-500,000	149	67,729,908	454,563.14	9.01%	1	6.376	358	627	78.25	84.72	41.17	70.03	97.35	91.23	66.27	0.00	67.86
500,001-600,000	42	23,285,934	554,426.99	3.10%	1	6.684	359	623	78.26	81.33	40.93	56.65	100.00	87.96	71.47	0.00	71.48
>600,000	20	14,122,519	706,125.97	1.88%	1	7.359	359	613	72.16	74.15	39.65	50.08	100.00	100.00	86.18	0.00	43.88
LTV
80-85	1,680	316,873,775	188,615.34	42.13%	1	6.769	356	624	81.14	89.05	40.57	64.65	98.18	90.91	60.14	0.00	49.93
85.01-90	796	138,921,469	174,524.46	18.47%	1	7.142	356	603	89.58	90.20	40.71	97.66	98.89	93.36	82.73	0.00	39.47
90.01-95	190	30,669,561	161,418.74	4.08%	1	7.102	357	635	94.25	94.25	40.52	97.63	100.00	91.47	65.18	0.00	38.24
95.01-100	79	11,288,557	142,893.13	1.50%	2	7.359	356	666	99.83	99.83	39.40	100.00	100.00	94.69	0.81	1.70	39.70
Stated doc	887	194,688,037	219,490.46	25.89%	1	6.925	357	633	75.08	81.55	39.53	0.00	97.36	89.84	60.62	0.00	50.57
Limited	90	22,222,226	246,913.63	2.95%	1	6.819	354	624	74.36	78.63	32.32	0.00	96.75	91.35	72.44	0.00	47.42
2nd home	16	2,279,537	142,471.04	0.30%	1	7.643	348	616	70.42	72.52	40.71	55.84	0.00	91.54	45.72	0.00	35.47
investment property	115	14,862,897	129,242.58	1.98%	1	7.244	353	650	73.16	73.63	38.69	67.34	0.00	71.84	59.60	0.00	33.19
cash out loans	3116	545,314,510	175,004.66	72.51%	1	7.006	354	601	78.37	80.09	39.64	75.41	98.18	92.09	100.00	0.03	36.91
condo	217	40,111,164	184,844.08	5.33%	1	6.770	358	625	78.39	85.78	39.55	65.24	97.79	0.00	57.19	0.00	57.16
2-4 family	102	19,241,470	188,641.86	2.56%	1	7.479	352	613	73.09	75.98	40.65	64.49	83.98	0.00	72.42	0.00	26.22
fixed rate	778	94,052,790	120,890.48	12.51%	1	7.389	327	619	76.20	77.68	38.36	78.52	97.47	92.83	89.52	0.29	5.13
arm	3399	658,004,090	193,587.55	87.49%	1	6.844	359	613	79.78	84.37	40.20	70.11	97.76	90.77	70.08	0.00	48.21
CA	679	194,922,163	287,072.41	25.92%	1	6.424	358	624	76.75	82.04	40.75	60.44	97.31	88.94	71.57	0.00	66.43
NY	159	30,794,566	193,676.52	4.09%	1	6.859	352	614	78.75	82.45	41.10	73.24	98.38	83.60	80.30	0.00	20.82
MASS	41	9,784,378	238,643.38	1.30%	2	7.520	358	604	75.84	77.94	41.28	63.25	100.00	64.23	82.38	0.00	27.87
GA	219	32,116,248	146,649.53	4.27%	1	7.162	358	611	83.49	87.85	39.91	83.10	95.87	97.25	71.83	0.00	31.65
DTI
DTI > 50	109	19,553,555	179,390.42	2.60%	1	7.117	357	597	78.31	80.66	51.81	84.45	91.99	93.19	80.12	0.08	45.25
Silent 2nds	830	174,124,320	209,788.34	23.15%	1	6.350	358	657	79.52	97.69	42.12	58.96	99.54	88.12	31.28	0.00	68.26

Debt-to-Income Ratios

Range of Debt-to-Income Ratios (%)	Number of Mortgage Loans	Aggregate Principal Balance Outstanding	Percent of Mortgage Pool	Weighted Average Coupon	Weighted Average Credit Score	Average Principal Balance Outstanding	Weighted Average Original LTV	Weighted Average DTI	Percent Full Doc	Percent Owner Occupied	Percent Single Family PUD	Percent Cashout
25.00 or less	615	$96,253,016	12.80%	7.12%	610	$156,509	77.86%	20.48%	68.91%	97.83%	88.90%	70.47%
25.01 - 30.00	347	54,460,030	7.24	6.975	610	156,945	77.43	27.64	73.14	94.91	91.16	82.4
30.01 - 35.00	507	83,245,811	11.07	6.934	612	164,193	78.51	32.62	68	99.36	89.95	76.84
35.01 - 40.00	661	117,269,056	15.59	6.866	619	177,412	79.79	37.74	65.32	98.57	90.38	68.26
40.01 - 45.00	850	162,001,277	21.54	6.869	616	190,590	79.76	42.59	68.04	97.15	93.01	71.12
45.01 - 50.00	1,088	219,274,134	29.16	6.838	614	201,539	80.28	47.81	77.09	98.23	91.03	71.92
50.01 - 55.00	98	18,157,969	2.41	7.091	593	185,285	78.23	51.21	85.94	94.68	93.11	81.58
55.01 - 60.00	8	772,474	0.1	7.715	606	96,559	76.98	57.38	87.18	30.9	89.58	79.93
60.01 - 65.00	3	623,113	0.08	7.131	698	207,704	82.34	62.18	37.73	89.26	100	37.73
Total:	4,177	$752,056,879	100.00%	6.91%	614	$180,047	79.33%	39.97%	71.16%	97.72%	91.03%	72.51%

Mortgage Loan Characteristics-Group I

Outstanding Principal Balance	Group I	Group II
Average Outstanding Loan Balance	$384,514,906.90	$367,541,972.53
Loan Count	$153,132.18	$220,613.43
Wtd Avg Gross Coupon	2,511	1,666
Wtd Avg Margin	6.97%	6.85%
Wtd Avg Original Term	5.09%	4.88%
Wtd Avg Remaining Term	355	357
Wtd Avg Loan Age	354	356
6ML	1	1
28-Feb	0.00%	0.00%
27-Mar	61.20%	70.28%
25-May	23.82%	19.06%
1-Yr T.	0.42%	0.24%
Wtd Avg Original LTV	0.00%	0.07%
>80 Original LTV	79.96%	78.67%
Single Family Detached	39.31%	31.17%
Full Documentation	74.88%	75.34%
Wtd Avg Credit Score	75.95%	66.14%
Credit Score < 650	612	615
Prepayment Penalty	73.63%	72.19%
Penalty Term (Mos)	67.66%	71.15%
	29	28
Loan Purpose
Purchase	22.80%	23.14%
Rate/Term Refinance	4.90%	4.13%
Refinance - Cashout	72.30%	72.73%
Lien Position
1st	99.95%	99.98%
2nd	0.05%	0.02%
Occupancy Types
Primary Residence	97.23%	98.23%
Second Home	0.45%	0.15%
Investment	2.32%	1.62%
Geographic Concentration
	CA(15.90%),MD(11.03%),VA(8.95%)	CA(36.40%),MD(9.40%),FL(6.82%)

Mortgage Type	WA LTV	WA FICO	Balance
30yr	0.7671	619	83,521,413.13
15 yr	0.7065	619	10,451,571.81
Balloon	0.2045	653	79,804.94
Hybrid	0.7925	591	340,772,169.41
Hybrid IO	0.8034	637	317,231,920.14
Total:	0.793	614	752,056,879.43

2. LTV
LTV	WA LTV	WA FICO	Balance	20.00 or less	0	609	0
20.00 or less	0.1821	609	691,568.19	20.01 to 25.00	0	608	0
20.01 to 25.00	0.233	608	772,656.51	25.01 to 30.00	0	592	0
25.01 to 30.00	0.2724	592	917,752.75	30.01 to 35.00	0	587	0
30.01 to 35.00	0.3255	587	1,828,335.59	35.01 to 40.00	0	599	0
35.01 to 40.00	0.3774	599	3,465,743.99	40.01 to 45.00	0	585	0
40.01 to 45.00	0.4332	585	3,857,976.78	45.01 to 50.00	0	601	0
45.01 to 50.00	0.4812	601	4,887,709.16	50.01 to 55.00	0	607	0
50.01 to 55.00	0.529	607	9,854,900.61	55.01 to 60.00	0	599	0
55.01 to 60.00	0.5798	599	17,775,265.55	60.01 to 65.00	0	592	0
60.01 to 65.00	0.6329	592	28,383,859.14	65.01 to 70.00	0	591	0
65.01 to 70.00	0.6855	591	44,246,147.01	70.01 to 75.00	0	605	0
70.01 to 75.00	0.7366	605	72,749,745.91	75.01 to 80.00	0	630	0
75.01 to 80.00	0.7965	630	297,099,039.87	80.01 to 85.00	7.0618	595	5,991,123.49
80.01 to 85.00	0.8425	595	84,838,088.56	85.01 to 90.00	2.9208	603	4,057,599.25
85.01 to 90.00	0.8958	603	138,921,469.04	90.01 to 95.00	84.5819	635	25,940,901.24
90.01 to 95.00	0.9425	635	30,669,561.41	95.01 to 100.00	97.7014	666	10,841,980.09
95.01 to 100.00	0.9983	666	11,097,059.36	Total:	6.2271	614	46,831,604.07
Total:	0.793	614	752,056,879.43

3. FICO
FICO	WA LTV	WA FICO	Balance
<= 0	0.7071	0	989,060.55
481 to 500	0.7002	498	2,613,662.06
501 to 520	0.7748	512	39,497,342.24
521 to 540	0.7764	530	45,391,452.05
541 to 560	0.7831	551	56,612,282.18
561 to 580	0.7789	570	75,275,213.26
581 to 600	0.7883	591	92,363,022.19
601 to 620	0.7949	610	105,576,020.82
621 to 640	0.8009	630	90,853,955.81
641 to 660	0.803	650	91,474,051.45
661 to 680	0.8032	669	57,628,785.12
681 to 700	0.8189	690	38,141,949.15
701 to 720	0.805	710	22,337,400.41
721 to 740	0.8104	729	15,637,076.33
741 to 760	0.8024	749	8,920,067.66
761 to 780	0.798	769	5,853,049.06
781 to 800	0.7348	787	2,603,479.37
801 to 820	0.7291	805	289,009.72
Total:	0.793	614	752,056,879.43
4. Purpose
Purpose	WA LTV	WA FICO	Balance
Purchase	0.8166	654	172,715,004.86
Cashout Refinance	0.7835	601	545,314,510.16
Rate/Term Refinance	0.8262	616	34,027,364.41
Total:	0.793	614	752,056,879.43
5. Occupancy
Occupancy	WA LTV	WA FICO	Balance
Primary Home	0.7946	613	734,914,445.59
Investment	0.7316	650	14,862,897.17
Second Home	0.7042	616	2,279,536.67
Total:	0.793	614	752,056,879.43
6. Loan Balance
Loan Balance	WA LTV	WA FICO	Balance
0.00 to 199,999.99	0.7907	606	317,414,690.68
200,000.00 to 399,999.99	0.801	618	327,103,827.48
400,000.00 to 599,999.99	0.7852	626	90,415,841.89
600,000.00 or greater	0.7262	616	17,122,519.38
Total:	0.793	614	752,056,879.43
7. Property Type
Property Type	WA LTV	WA FICO	Balance
Single Family Residence	0.794	613	582,662,234.18	582,823,384.06
Planned Unit Development	0.8024	616	110,042,011.11
Condo	0.7839	625	40,111,164.49
Two to Four Family	0.7309	613	19,241,469.65
Manufactured Housing	0.6118	608	161,149.88
Total:	0.793	614	752,056,879.43
8. Documentation Type
Documentation Type	WA LTV	WA FICO	Balance
Full Documentation	0.8105	606	535,146,616.07
Reduced	0.7436	624	22,222,226.44
SISA	0.7508	633	194,688,036.92
Total:	0.793	614	752,056,879.43
9. Fixed Period
Fixed Period	WA LTV	WA FICO	Balance
<= 0	0.7599	619	94,052,789.88
9 to 14	0.9	507	249,119.56
15 to 26	0.7963	615	494,960,353.21
27 to 38	0.8027	608	160,297,068.56
52 to 63	0.7706	631	2,497,548.22
Total:	0.793	614	752,056,879.43
10. DTI
DTI	WA LTV	WA FICO	Balance
0.00 or less	0.7886	610	53,694,322.47
5.01 to 10.00	0.6783	650	616,749.36
10.01 to 15.00	0.7825	635	3,368,012.91
15.01 to 20.00	0.7584	607	11,620,758.52
20.01 to 25.00	0.7689	608	26,953,172.90
25.01 to 30.00	0.7743	610	54,460,029.87
30.01 to 35.00	0.785	612	83,245,810.50
35.01 to 40.00	0.7977	619	117,269,056.03
40.01 to 45.00	0.7975	616	162,001,277.09
45.01 to 50.00	0.8023	614	219,274,134.39
50.01 to 55.00	0.7818	593	18,157,968.52
55.01 or greater	0.7925	647	1,395,586.87
Total:	0.793	614	752,056,879.43

11. Geographic Distribution
Geographic Distribution	WA LTV	WA FICO	Balance
AK	0.81	611	1,064,370.50	AK
				AL
				AR
AR	0.8061	590	1,839,159.72	AS
AZ	0.8291	615	17,328,890.79	AZ
CA	0.7675	624	194,922,163.26	CA
CO	0.8315	626	14,613,364.75	CO
CT	0.784	600	18,615,646.50	CT
				CZ
				DC
DE	0.7606	558	1,773,503.16	DE
FL	0.8036	614	59,428,022.93	FL
GA	0.8349	611	32,116,247.79	GA
				GU
HI	0.7529	658	3,986,898.37	HI
IA	0.8046	653	686,809.33	IA
ID	0.8018	593	602,756.71	ID
IL	0.8206	620	23,668,819.88	IL
IN	0.8203	599	7,555,829.05	IN
KS	0.8517	655	845,978.27	KS
KY	0.7713	607	2,378,373.24	KY
LA	0.8072	588	6,160,959.65	LA
MA	0.7584	604	9,784,378.41	MA
MD	0.7931	613	76,960,290.15	MD
ME	0.7472	587	955,823.08	ME
MI	0.8138	596	18,131,335.16	MI
MN	0.8342	616	6,666,939.50	MN
MO	0.8338	598	5,259,992.94	MO
MS	0.8295	582	4,218,780.77	MS
MT	0.7384	578	462,963.51	MT
NC	0.8238	590	9,716,318.68	NC
ND	0.8	557	76,000.00	ND
NE	0.8449	634	3,314,802.13	NE
NH	0.7768	638	1,962,995.86	NH
NJ	0.7701	598	12,751,949.70	NJ
NM	0.7574	563	1,127,212.20	NM
NV	0.7905	602	24,279,159.34	NV
NY	0.7875	614	30,794,566.08	NY
OH	0.8396	606	15,010,118.40	OH
OK	0.8145	631	4,921,918.15	OK
OR	0.7885	628	11,142,904.45	OR
				OT
PA	0.7987	616	14,268,457.24	PA
				PR
RI	0.6282	585	1,310,955.06	RI
SC	0.796	609	6,199,097.56	SC
				SD
TN	0.834	607	8,795,659.58	TN
				TT
TX	0.7684	616	14,816,740.84	TX
UT	0.8057	633	3,307,784.35	UT
VA	0.7887	607	58,957,251.49	VA
				VI
VT	0.7408	535	843,673.99	VT
WA	0.7939	599	9,776,972.95	WA
WI	0.8262	617	7,193,590.70	WI
WV	0.8389	586	1,237,473.59	WV
WY	0.9	583	222,979.67	WY
Total:	0.793	614	752,056,879.43

Pool Summary		North California		Classification	Total	Check
Total Issue Balance (USD)	1,000,000	% of State	47.6	Mortgage Type	752,056,879	4
Original Mortgage Pool Balance (USD)	752,707,380	WA FICO	630	Loan-to-Value	752,056,879	4
Current Mortgage Pool Balance (USD)	752,056,879	- Minimum FICO	503	FICO	752,056,879	4
Total Number of Loans	4,177	- Maximum FICO	791	Purpose	752,056,879	4
Average Loan Balance (USD)	180,047	WA LTV	78.45	Occupancy	752,056,879	4
1st lien (%age)	100.0%	- Minimum LTV	12.5	Loan Balance	752,056,879	4
2nd lien (%age)	4.0%	- Maximum LTV	95	Property Type	752,056,879	4
WA FICO	614	Highest Zip-Code Density (% of State)	1.2	Documentation Type	752,056,879	4
- Minimum FICO	459	Zip-Code with Highest Density	94591	Fixed Period	752,056,879	4
- Maximum FICO	808			Debt-to-Income Ratio	752,056,879	4
WA LTV	79.3%	South California		Geographic Distribution	752,056,879	4
- Minimum LTV	12.5%	% of State	52.4
- Maximum LTV	100.0%	WA FICO	619	Per Annum Fees
WA DTI	40.0%	Minimum FICO	489	Servicer Fees	0.39
- Minimum DTI	6.3%	Maximum FICO	793	Cost of Carry
- Maximum DTI	63.5%	WA LTV	75.22
WA Age (Months)	1	Minimum LTV	17.97
WA Remaining Term (Months)	355	Maximum LTV	95
Aquired Loans	33.2%	Highest Zip-Code Density (% of State)	0.93
North California (% of Pool)	12.3%	Zip-Code with Highest Density	92562
South California (% of Pool)	13.6%

Mortgage Type	WA LTV	WA FICO	Balance
Classic 30yr FRM	77%	619	83,521,413
Classic 15yr FRM	71%	619	10,451,572
Classic ARM
Classic 15/30 Balloon	20%	653	79,805
Classic 5/1 Hybrid	79%	591	340,772,169
Classic 5/1 IO Hybrid	80%	637	317,231,920
5/1 Hybrid w/3 year IO feature
LTV	WA LTV	WA FICO	Balance
0.01-20.00	18%	609	691,568
20.01-25.00	23%	608	772,657
25.01-30.00	27%	592	917,753
30.01-35.00	33%	587	1,828,336
35.01-40.00	38%	599	3,465,744
40.01-45.00	43%	585	3,857,977
45.01-50.00	48%	601	4,887,709
50.01-55.00	53%	607	9,854,901
55.01-60.00	58%	599	17,775,266
60.01-65.00	63%	592	28,383,859
65.01-70.00	69%	591	44,246,147
70.01-75.00	74%	605	72,749,746
75.01-80.00	80%	630	297,099,040
80.01-85.00	84%	595	84,838,089
85.01-90.00	90%	603	138,921,469
90.01-95.00	94%	635	30,669,561
95.01-100.00	100%	666	11,097,059

FICO	WA LTV	WA FICO	Balance
321 - 340
341 - 360
361 - 380
381 - 400
401 - 420
421 - 440
441 - 460
461 - 480
481 - 500	70%	498	2,613,662
501 - 520	77%	512	39,497,342
521 - 540	78%	530	45,391,452
541 - 560	78%	551	56,612,282
561 - 580	78%	570	75,275,213
581 - 600	79%	591	92,363,022
601 - 620	79%	610	105,576,021
621 - 640	80%	630	90,853,956
641 - 660	80%	650	91,474,051
661 - 680	80%	669	57,628,785
681 - 700	82%	690	38,141,949
701 - 720	81%	710	22,337,400
721 - 740	81%	729	15,637,076
741 - 760	80%	749	8,920,068
761 - 780	80%	769	5,853,049
781 - 800	73%	787	2,603,479
801 - 820	73%	805	289,010
> 820
Unknown	71%	-	989,061

LTV	MIG%	WA FICO	Balance with MIG
0.01-20.00	0%	609	0
20.01-25.00	0%	608	0
25.01-30.00	0%	592	0
30.01-35.00	0%	587	0
35.01-40.00	0%	599	0
40.01-45.00	0%	585	0
45.01-50.00	0%	601	0
50.01-55.00	0%	607	0
55.01-60.00	0%	599	0
60.01-65.00	0%	592	0
65.01-70.00	0%	591	0
70.01-75.00	0%	605	0
75.01-80.00	0%	630	0
80.01-85.00	7%	595	5,991,123
85.01-90.00	3%	603	4,057,599
90.01-95.00	85%	635	25,940,901
95.01-100.00	98%	666	10,841,980
Purpose	WA LTV	WA FICO	Balance
Purchase	82%	654	172,715,005
Cash-Out/Refinancing	78%	601	545,314,510
Refinancing	83%	616	34,027,364
Occupancy	WA LTV	WA FICO	Balance
Owner	79%	613	734,914,446
Investment	73%	650	14,862,897
2nd Home	70%	616	2,279,537

Loan Balance	WA LTV	WA FICO	Balance
<$200,000	79%	606	317,414,691
<$400,000	80%	618	327,103,827
<$600,000	79%	626	90,415,842
>$600,000	73%	616	17,122,519
Property Type	WA LTV	WA FICO	Balance
SFR	79%	613	582,662,234
PUD	80%	616	110,042,011
CND	78%	625	40,111,164
2-4 Family	73%	613	19,241,470
Documentation Type	WA LTV	WA FICO	Balance
Full	81%	606	535,146,616
Reduced	74%	624	22,222,226
SISA	75%	633	194,688,037
NISA
NINA
NAV
No Ratio
Alt

Fixed Period (Months)	WA LTV	WA FICO	Balance
1
3
6
12	90%	507	249,120
24	80%	615	494,960,353
36	80%	608	160,297,069
60	77%	631	2,497,548
84
>=120	76%	619	94,052,790
DTI	WA LTV	WA FICO	Balance
0.01 - 5.00
5.01 - 10.00	68%	650	616,749
10.01 - 15.00	78%	635	3,368,013
15.01 - 20.00	76%	607	11,620,759
20.01 - 25.00	77%	608	26,953,173
25.01 - 30.00	77%	610	54,460,030
30.01 - 35.00	79%	612	83,245,811
35.01 - 40.00	80%	619	117,269,056
40.01 - 45.00	80%	616	162,001,277
45.01 - 50.00	80%	614	219,274,134
50.01 - 55.00	78%	593	18,157,969
> 55.00	79%	647	1,395,587
Unknown	79%	610	53,694,322

Geographic Distribution	WA LTV	WA FICO	Balance
AK	81%	611	1,064,371
AL
AR
AS	81%	590	1,839,160
AZ	83%	615	17,328,891
CA	77%	624	194,922,163
CO	83%	626	14,613,365
CT	78%	600	18,615,647
CZ
DC
DE	76%	558	1,773,503
FL	80%	614	59,428,023
GA	83%	611	32,116,248
GU
HI	75%	658	3,986,898
IA	80%	653	686,809
ID	80%	593	602,757
IL	82%	620	23,668,820
IN	82%	599	7,555,829
KS	85%	655	845,978
KY	77%	607	2,378,373
LA	81%	588	6,160,960
MA	76%	604	9,784,378
MD	79%	613	76,960,290
ME	75%	587	955,823
MI	81%	596	18,131,335
MN	83%	616	6,666,940
MO	83%	598	5,259,993
MS	83%	582	4,218,781
MT	74%	578	462,964
NC	82%	590	9,716,319
ND	80%	557	76,000
NE	84%	634	3,314,802
NH	78%	638	1,962,996
NJ	77%	598	12,751,950
NM	76%	563	1,127,212
NV	79%	602	24,279,159
NY	79%	614	30,794,566
OH	84%	606	15,010,118
OK	81%	631	4,921,918
OR	79%	628	11,142,904
OT
PA	80%	616	14,268,457
PR
RI	63%	585	1,310,955
SC	80%	609	6,199,098
SD
TN	83%	607	8,795,660
TT
TX	77%	616	14,816,741
UT	81%	633	3,307,784
VA	79%	607	58,957,251
VI
VT	74%	535	843,674
WA	79%	599	9,776,973
WI	83%	617	7,193,591
WV	84%	586	1,237,474
WY	90%	583	222,980

Aggregate Loans
Credit Score	%	Avg LTV	Max LTV	% Full Doc	% Owner Occ	% IO	WAC	MARGIN
Not Available	0.13	70.71	80.00	57.16	100.00	0.00	8.212	6.426
480 to 499	0.09	62.06	80.00	100.00	100.00	0.00	8.190	6.435
500 to 519	4.87	77.24	93.00	82.86	99.33	0.00	8.638	6.582
520 to 539	6.49	77.64	93.00	82.44	99.44	1.86	8.169	6.575
540 to 559	7.22	78.38	93.00	74.93	98.55	1.42	7.585	6.165
560 to 579	9.88	77.96	95.00	72.23	98.69	48.32	7.256	5.947
580 to 599	12.01	78.56	95.00	77.58	98.53	47.17	6.920	5.741
600 to 619	14.26	79.69	100.00	81.32	98.28	48.89	6.690	5.497
620 to 639	12.04	79.81	100.00	76.21	97.51	48.68	6.602	5.448
640 to 659	12.37	80.64	100.00	64.04	95.20	56.43	6.480	5.524
660 to 679	7.89	79.91	100.00	60.67	98.26	54.02	6.398	5.336
680 to 699	5.11	82.14	100.00	55.83	98.03	59.23	6.214	5.245
700 to 719	3.03	80.78	100.00	43.05	95.08	69.82	6.379	5.291
720 to 739	2.10	80.41	100.00	37.30	96.93	66.26	6.200	5.081
740 to 759	1.32	81.15	100.00	56.90	92.51	54.14	6.043	5.199
760 to 779	0.77	79.47	100.00	43.58	94.09	70.92	6.095	5.084
780 to 799	0.36	75.39	95.00	55.30	82.16	73.59	5.804	4.707
800 to 819	0.05	68.60	80.00	59.35	100.00	41.27	6.785	5.865
Total:	100.00	79.33	100.00	71.16	97.72	42.82	6.913	5.700
IO Loans
Credit Score	%	Avg LTV	Max LTV	% Full Doc	% Owner Occ	% IO	WAC	MARGIN
520 to 539	0.28	76.88	90.00	100.00	100.00	100.00	7.950	5.945
540 to 559	0.24	77.81	84.75	64.99	100.00	100.00	6.931	5.710
560 to 579	11.15	78.56	95.00	71.70	100.00	100.00	7.082	6.005
580 to 599	13.23	78.80	95.00	72.45	98.83	100.00	6.855	5.818
600 to 619	16.28	80.86	95.00	82.28	99.32	100.00	6.533	5.512
620 to 639	13.69	79.88	100.00	77.79	98.29	100.00	6.454	5.427
640 to 659	16.30	81.32	100.00	61.91	97.65	100.00	6.331	5.528
660 to 679	9.96	79.60	100.00	54.72	97.89	100.00	6.287	5.365
680 to 699	7.07	82.38	100.00	51.61	99.40	100.00	6.151	5.244
700 to 719	4.94	81.40	100.00	41.99	95.48	100.00	6.221	5.271
720 to 739	3.25	80.72	100.00	31.60	100.00	100.00	6.087	5.069
740 to 759	1.67	81.43	100.00	58.30	87.73	100.00	5.989	5.349
760 to 779	1.28	80.18	85.00	36.49	91.66	100.00	6.078	5.145
780 to 799	0.62	79.52	95.00	52.31	81.78	100.00	5.809	4.924
800 to 819	0.05	80.00	80.00	100.00	100.00	100.00	5.875	5.250
Total:	100.00	80.25	100.00	66.16	98.22	100.00	6.497	5.528

TOTAL POOL

^1.

~~Original~~Capitalized ~~Principal~~terms ~~Balances~~used but not otherwise defined herein shall have the same meanings ascribed to them in the Prospectus.

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Original Principal Balances
$0.01 to $25,000.00	5	91,803.01	0.01	18,360.60	10.438	80.92	641
$25,000.01 to $50,000.00	88	3,667,523.48	0.49	41,676.40	8.286	66.24	601
$50,000.01 to $75,000.00	479	30,114,469.42	4	62,869.46	7.788	76.4	595
$75,000.01 to $100,000.00	581	51,303,850.68	6.82	88,302.67	7.507	78.31	598
$100,000.01 to $125,000.00	497	55,966,343.47	7.44	112,608.34	7.309	79.32	603
$125,000.01 to $150,000.00	471	64,605,365.97	8.59	137,166.38	7.114	80.36	611
$150,000.01 to $175,000.00	366	59,107,390.79	7.86	161,495.60	6.96	80.2	612
$175,000.01 to $200,000.00	289	54,157,943.86	7.2	187,397.73	6.991	79.31	610
$200,000.01 to $225,000.00	253	53,933,885.23	7.17	213,177.41	6.97	79.55	608
$225,000.01 to $250,000.00	236	56,141,774.61	7.47	237,888.88	6.769	79.27	614
$250,000.01 to $300,000.00	345	94,970,556.04	12.63	275,276.97	6.675	80.22	621
$300,000.01 to $333,700.00	150	47,361,653.50	6.3	315,744.36	6.675	80.76	612
$333,700.01 to $350,000.00	61	20,878,013.06	2.78	342,262.51	6.547	80.65	628
$350,000.01 to $600,000.00	336	145,633,786.93	19.36	433,433.89	6.471	79.22	627
$600,000.01 to $1,000,000.00	20	14,122,519.38	1.88	706,125.97	7.359	72.16	613
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

Item 9.01. Financial Statements and Exhibits.

2.(a)

~~Current~~Not ~~Principal Balances~~applicable.

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Current Principal Balances
$0.01 to $25,000.00	10	156,067.51	0.02	15,606.75	10.458	78.5	647
$25,000.01 to $50,000.00	92	4,047,833.45	0.54	43,998.19	8.221	66.39	602
$50,000.01 to $75,000.00	471	29,744,778.60	3.96	63,152.40	7.785	76.47	594
$75,000.01 to $100,000.00	581	51,328,598.09	6.83	88,345.26	7.506	78.35	599
$100,000.01 to $125,000.00	498	56,114,606.04	7.46	112,679.93	7.313	79.3	603
$125,000.01 to $150,000.00	471	64,630,090.25	8.59	137,218.88	7.115	80.35	612
$150,000.01 to $175,000.00	364	58,834,772.88	7.82	161,633.99	6.954	80.23	612
$175,000.01 to $200,000.00	289	54,157,943.86	7.2	187,397.73	6.991	79.31	610
$200,000.01 to $225,000.00	255	54,383,375.55	7.23	213,268.14	6.972	79.61	609
$225,000.01 to $250,000.00	235	55,942,249.17	7.44	238,052.12	6.763	79.25	614
$250,000.01 to $300,000.00	345	95,020,494.03	12.63	275,421.72	6.674	80.24	621
$300,000.01 to $333,700.00	149	47,061,750.63	6.26	315,850.68	6.679	80.67	611
$333,700.01 to $350,000.00	61	20,878,013.06	2.78	342,262.51	6.547	80.65	628
$350,000.01 to $600,000.00	336	145,633,786.93	19.36	433,433.89	6.471	79.22	627
$600,000.01 to $1,000,000.00	20	14,122,519.38	1.88	706,125.97	7.359	72.16	613
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

(b)

3Not applicable.

~~Current Mortgage Interest Rates~~ (%c)

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Current Mortgage
Interest Rates (%)
4.999% or less	17	4,332,846.58	0.58	254,873.33	4.803	73.58	686
5.000% to 5.499%	101	28,953,820.60	3.85	286,671.49	5.26	76.25	666
5.500% to 5.999%	414	99,632,482.44	13.25	240,658.17	5.773	79.02	657
6.000% to 6.499%	652	136,532,748.40	18.15	209,406.06	6.241	78.49	634
6.500% to 6.999%	921	179,189,467.80	23.83	194,559.68	6.734	79.84	620
7.000% to 7.499%	612	104,884,862.69	13.95	171,380.49	7.208	80.08	605
7.500% to 7.999%	657	98,465,354.56	13.09	149,871.16	7.722	80.78	587
8.000% to 8.499%	320	42,718,583.99	5.68	133,495.57	8.221	80.32	564
8.500% to 8.999%	251	30,917,878.26	4.11	123,178.80	8.718	78.48	543
9.000% to 9.499%	105	12,318,316.75	1.64	117,317.30	9.204	79.38	537
9.500% to 9.999%	79	9,533,471.76	1.27	120,676.86	9.741	74.55	528
10.000% to 10.499%	23	2,318,078.92	0.31	100,786.04	10.226	80.13	528
10.500% to 10.999%	15	1,608,006.70	0.21	107,200.45	10.689	67.93	525
11.000% to 11.499%	6	568,045.83	0.08	94,674.31	11.195	64.84	538
11.500% to 11.999%	1	12,482.21	0	12,482.21	11.625	76.64	512
12.000% to 12.499%	1	36,339.39	0	36,339.39	12.25	100	606
13.500% to 13.999%	2	34,092.55	0	17,046.28	13.631	92.17	589
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

Exhibits:

499.1

~~Original~~Computational ~~Term~~Materials. ~~(months)~~

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Original Term (months)
1 to 180	131	10,451,571.81	1.39	79,782.99	7.58	70.95	619
181 to 240	86	8,111,781.12	1.08	94,323.04	7.523	76.71	616
241 to 360	3,960	733,493,526.50	97.53	185,225.64	6.896	79.48	614
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

SIGNATURES

5Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

~~Remaining~~SAXON ASSET ~~Term~~SECURITIES ~~(months)~~COMPANY

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Remaining Term (months)
1 to 60	3	41,182.06	0.01	13,727.35	10.669	77.83	589
61 to 120	17	1,097,626.96	0.15	64,566.29	7.758	56.9	604
121 to 180	113	9,372,688.13	1.25	82,944.14	7.57	72.68	621
181 to 240	84	8,051,855.78	1.07	95,855.43	7.494	76.63	616
241 to 300	14	1,598,434.74	0.21	114,173.91	7.361	80.9	607
301 to 360	3,946	731,895,091.76	97.32	185,477.72	6.895	79.47	614
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

By: /s/ Ernest G. Bretana

6Name: Ernest G. Bretana

~~Mortgage~~Title: Vice ~~Insurance~~President

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Mortgage Insurance
No	3,900	705,225,275.36	93.77	180,826.99	6.903	78.35	611
Yes	277	46,831,604.07	6.23	169,067.16	7.06	94.07	655
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

Dated: January 24, 2005

7.EXHIBIT INDEX

~~Lien~~Exhibit ~~Position~~No.

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Lien
Position
1st Lien	4,165	751,787,802.79	99.96	180,501.27	6.911	79.32	614
2nd Lien	12	269,076.64	0.04	22,423.05	10.668	93.05	660
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

Description

899.1

~~Seasoning~~Computational Materials

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Seasoning
0	1,419	250,766,555.16	33.34	176,720.62	6.89	78.98	617
1	1,568	275,877,397.52	36.68	175,942.22	6.837	79.24	613
2	872	167,486,713.25	22.27	192,071.92	6.939	80.14	612
3	127	24,725,638.89	3.29	194,690.07	7.098	79.73	619
4	111	19,926,746.66	2.65	179,520.24	7.4	79.02	604
5	52	9,784,629.40	1.3	188,165.95	7.449	76.57	593
6	13	2,561,707.15	0.34	197,054.40	7.431	78.22	591
7	3	459,240.60	0.06	153,080.20	6.459	82.87	690
9	1	73,049.30	0.01	73,049.30	9.625	100	685
63	1	65,594.27	0.01	65,594.27	10.5	84.99	616
71	1	33,634.08	0	33,634.08	11	75	522
72	1	48,751.66	0.01	48,751.66	10.25	80	492
74	1	123,031.65	0.02	123,031.65	9.74	70	572
75	2	25,796.24	0	12,898.12	12.593	78.34	541
76	4	51,782.29	0.01	12,945.57	10.211	74.66	689
84	1	46,611.31	0.01	46,611.31	10.75	90	576
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

Exhibit 99.1 Computational Materials

Original Combined Loan-to-Value Ratio (%)

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Original Combined
Loan-to-Value Ratio (%)
0.01% to 25.00%	15	1,242,380.55	0.17	82,825.37	7.604	21.14	599
25.01% to 30.00%	10	890,425.06	0.12	89,042.51	7.129	27.26	594
30.01% to 35.00%	19	1,828,335.59	0.24	96,228.19	7.551	32.55	587
35.01% to 40.00%	26	3,445,839.19	0.46	132,532.28	7.001	37.73	598
40.01% to 45.00%	32	3,857,976.78	0.51	120,561.77	7.322	43.32	585
45.01% to 50.00%	39	4,887,709.16	0.65	125,325.88	7.097	48.12	601
50.01% to 55.00%	60	9,854,900.61	1.31	164,248.34	7.002	52.9	607
55.01% to 60.00%	108	17,775,265.55	2.36	164,585.79	6.841	57.98	599
60.01% to 65.00%	174	28,383,859.14	3.77	163,125.63	7.226	63.29	592
65.01% to 70.00%	252	44,266,051.81	5.89	175,658.94	7.177	68.55	591
70.01% to 75.00%	367	72,749,745.91	9.67	198,228.19	6.821	73.66	605
75.01% to 80.00%	1,531	297,156,713.60	39.51	194,093.22	6.639	79.65	630
80.01% to 85.00%	479	84,838,088.56	11.28	177,115.01	7.151	84.25	595
85.01% to 90.00%	796	138,921,469.04	18.47	174,524.46	7.142	89.58	603
90.01% to 95.00%	190	30,669,561.41	4.08	161,418.74	7.102	94.25	635
95.01% to 100.00%	79	11,288,557.47	1.5	142,893.13	7.359	99.83	666
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

10.

Occupancy Type

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Occupancy Type
Primary Home	4,046	734,914,445.59	97.72	181,639.75	6.904	79.48	613
Investment	115	14,862,897.17	1.98	129,242.58	7.244	73.16	650
Second Home	16	2,279,536.67	0.3	142,471.04	7.643	70.42	616
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

11.

Property Type

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Property Type
Single Family Detached	3,286	564,842,645.68	75.11	171,893.68	6.919	79.39	613
Planned Unit Development	461	109,853,911.11	14.61	238,294.82	6.812	80.25	616
Condominium Low-Rise	201	36,985,020.08	4.92	184,005.08	6.725	78.16	626
Two to Four Family	102	19,241,469.65	2.56	188,641.86	7.479	73.09	613
Single Family Attached	57	9,702,575.27	1.29	170,220.62	6.99	80.1	625
Townhouse	49	7,955,863.35	1.06	162,364.56	7.043	82.01	605
Condominium High-Rise	16	3,126,144.41	0.42	195,384.03	7.313	81.03	615
Deminimus PUD	2	188,100.00	0.03	94,050.00	7.079	73.16	586
Manufactured Housing	3	161,149.88	0.02	53,716.63	8.318	61.18	608
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

12.

Origination Program

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Origination Program
Full Documenation	3,200	535,146,616.07	71.16	167,233.32	6.912	81.08	606
Stated Documentation	887	194,688,036.92	25.89	219,490.46	6.925	75.08	633
Limited Documentation	90	22,222,226.44	2.95	246,913.63	6.819	74.36	624
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

13.

Loan Type

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Loan Type
2/6 LIBOR - 60 Month IO	1,042	257,393,571.92	34.23	247,018.78	6.47	80.32	637
2/6 LIBOR	1,365	236,221,881.41	31.41	173,056.32	7.178	78.84	590
3/6 LIBOR	715	103,664,119.12	13.78	144,984.78	7.167	80.2	592
30 Year Fixed	524	69,270,047.48	9.21	132,194.75	7.377	76.98	619
3/6 LIBOR - 60 Month IO	254	55,637,049.44	7.4	219,043.50	6.543	80.41	636
15 Year Fixed	114	9,406,147.56	1.25	82,510.07	7.596	72.44	620
20 Year Fixed	83	8,031,976.18	1.07	96,770.80	7.49	76.48	615
30 Year Fixed - 60 Month IO	25	4,735,300.66	0.63	189,412.03	6.998	73.93	626
5/6 LIBOR - 60 Month IO	9	1,860,498.90	0.25	206,722.10	7.029	78.19	632
25 Year Fixed	12	1,484,088.81	0.2	123,674.07	7.128	80.75	610
3/6 LIBOR - 24 Month IO	6	1,344,899.88	0.18	224,149.98	6.605	86.08	623
3/6 LIBOR - 36 Month IO	3	995,900.00	0.13	331,966.67	7.291	79.99	604
10 Year Fixed	16	959,060.85	0.13	59,941.30	7.458	55.16	606
4/6 LIBOR	4	637,049.32	0.08	159,262.33	7.303	73.74	626
1 Year CMT	1	249,119.56	0.03	249,119.56	7.625	90	507
15 Year Fixed - 60 Month IO	1	86,363.40	0.01	86,363.40	7.25	84.67	637
20/30 Balloon	3	79,804.94	0.01	26,601.65	10.849	100	653
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

14.

Geographic Distribution of Mortgaged Premises

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Geographic Distribution of Mortgaged Premises
California	679	194,922,163.26	25.92	287,072.41	6.424	76.75	624
Maryland	332	76,960,290.15	10.23	231,808.10	6.721	79.31	613
Florida	381	59,428,022.93	7.9	155,979.06	7.03	80.36	614
Other	2,785	420,746,403.09	55.95	151,075.91	7.158	80.38	609
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

15.

Prepayment Penalty

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Prepayment Penalty
Has Prepay Penalty	2,810	514,767,481.47	68.45	183,191.27	6.836	79.13	615
None	1,367	237,289,397.96	31.55	173,584.05	7.08	79.75	612
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

16.

Prepayment Penalty Type

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Prepayment Penalty Type
None	1,367	237,289,397.96	31.57	173,584.05	7.08	79.75	612
12 Months	50	7,319,180.37	0.97	146,383.61	7.23	76.76	614
24 Months	1,527	321,267,734.50	42.74	210,391.44	6.69	79.44	617
30 Months	15	3,432,622.03	0.46	228,841.47	7.181	84.95	588
36 Months	1,185	178,601,152.26	23.76	150,718.27	7.058	78.47	612
60 Months	32	3,770,792.31	0.5	117,837.26	7.565	83.34	600
Total:	4,176	751,680,879.43	100	180,000.21	6.912	79.33	614

17.

Credit Score

	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	WA FICO
Credit Score
Not Available	11	989,060.55	0.13	89,914.60	8.212	70.71	NA
480 to 499	5	668,031.20	0.09	133,606.24	8.19	62.06	491
500 to 519	252	36,625,975.27	4.87	145,341.17	8.638	77.24	510
520 to 539	320	48,820,827.54	6.49	152,565.09	8.169	77.64	529
540 to 559	359	54,290,671.73	7.22	151,227.50	7.585	78.38	550
560 to 579	418	74,325,801.10	9.88	177,812.92	7.256	77.96	569
580 to 599	488	90,351,987.85	12.01	185,147.52	6.92	78.56	589
600 to 619	573	107,241,092.70	14.26	187,157.23	6.69	79.69	609
620 to 639	491	90,554,951.00	12.04	184,429.64	6.602	79.81	629
640 to 659	465	93,013,968.85	12.37	200,030.04	6.48	80.64	649
660 to 679	309	59,358,230.43	7.89	192,097.83	6.398	79.91	668
680 to 699	199	38,457,392.57	5.11	193,253.23	6.214	82.14	689
700 to 719	114	22,776,822.17	3.03	199,796.69	6.379	80.78	709
720 to 739	80	15,778,133.98	2.1	197,226.67	6.2	80.41	727
740 to 759	48	9,927,640.35	1.32	206,825.84	6.043	81.15	747
760 to 779	29	5,816,603.05	0.77	200,572.52	6.095	79.47	769
780 to 799	13	2,706,929.37	0.36	208,225.34	5.804	75.39	786
800 to 819	3	352,759.72	0.05	117,586.57	6.785	68.6	804
Total:	4,177	752,056,879.43	100	180,047.13	6.913	79.33	614

ARMS
1. Original Principal Balances
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Original Principal Balances	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
$25,000.01 to $50,000.00	37	1,687,058.86	0.26	45,596.19	7.938	70.56	584
$50,000.01 to $75,000.00	286	18,153,804.81	2.76	63,474.84	7.732	77.45	587
$75,000.01 to $100,000.00	409	36,308,941.56	5.52	88,774.92	7.462	78.84	592
$100,000.01 to $125,000.00	393	44,263,597.44	6.73	112,630.02	7.278	79.96	599
$125,000.01 to $150,000.00	392	53,739,452.75	8.17	137,090.44	7.061	80.87	610
$150,000.01 to $175,000.00	316	51,067,649.47	7.76	161,606.49	6.923	80.55	610
$175,000.01 to $200,000.00	262	49,088,891.74	7.46	187,362.18	6.984	79.82	608
$200,000.01 to $225,000.00	226	48,206,172.66	7.33	213,301.65	6.976	80.23	606
$225,000.01 to $250,000.00	223	53,086,246.13	8.07	238,054.92	6.734	79.31	614
$250,000.01 to $300,000.00	322	88,574,270.89	13.46	275,075.38	6.647	80.11	620
$300,000.01 to $333,700.00	138	43,538,827.37	6.62	315,498.75	6.642	80.82	610
$333,700.01 to $350,000.00	60	20,535,243.12	3.12	342,254.05	6.547	80.66	627
$350,000.01 to $600,000.00	317	137,009,972.91	20.82	432,208.12	6.434	79.59	627
$600,000.01 to $1,000,000.00	18	12,743,959.84	1.94	707,997.77	7.321	73.47	612
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613

2. Current Principal Balances
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Current Principal Balances	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
$25,000.01 to $50,000.00	38	1,735,810.52	0.26	45,679.22	8.002	70.83	582
$50,000.01 to $75,000.00	285	18,105,053.15	2.75	63,526.50	7.726	77.44	588
$75,000.01 to $100,000.00	409	36,308,941.56	5.52	88,774.92	7.462	78.84	592
$100,000.01 to $125,000.00	394	44,388,459.42	6.75	112,661.06	7.275	79.98	599
$125,000.01 to $150,000.00	392	53,764,177.03	8.17	137,153.51	7.062	80.85	610
$150,000.01 to $175,000.00	315	50,918,063.21	7.74	161,644.65	6.923	80.55	610
$175,000.01 to $200,000.00	262	49,088,891.74	7.46	187,362.18	6.984	79.82	608
$200,000.01 to $225,000.00	227	48,430,872.69	7.36	213,351.86	6.975	80.32	607
$225,000.01 to $250,000.00	223	53,111,510.98	8.07	238,168.21	6.731	79.27	614
$250,000.01 to $300,000.00	322	88,624,208.88	13.47	275,230.46	6.646	80.13	620
$300,000.01 to $333,700.00	137	43,238,924.50	6.57	315,612.59	6.646	80.73	610
$333,700.01 to $350,000.00	60	20,535,243.12	3.12	342,254.05	6.547	80.66	627
$350,000.01 to $600,000.00	317	137,009,972.91	20.82	432,208.12	6.434	79.59	627
$600,000.01 to $1,000,000.00	18	12,743,959.84	1.94	707,997.77	7.321	73.47	612
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613

3. Current Mortgage Interest Rates (%)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Current Mortgage	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Interest Rates (%)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
4.999% or less	17	4,332,846.58	0.66	254,873.33	4.803	73.58	686
5.000% to 5.499%	101	28,953,820.60	4.4	286,671.49	5.26	76.25	666
5.500% to 5.999%	414	99,632,482.44	15.14	240,658.17	5.773	79.02	657
6.000% to 6.499%	580	125,089,321.15	19.01	215,671.24	6.229	79.19	632
6.500% to 6.999%	752	153,169,813.92	23.28	203,683.26	6.728	80.54	617
7.000% to 7.499%	472	86,770,270.49	13.19	183,835.32	7.198	81.04	601
7.500% to 7.999%	476	78,953,383.49	12	165,868.45	7.722	81.22	581
8.000% to 8.499%	223	32,568,558.02	4.95	146,047.35	8.223	80.92	555
8.500% to 8.999%	190	25,631,523.48	3.9	134,902.76	8.718	78.75	539
9.000% to 9.499%	80	10,658,277.43	1.62	133,228.47	9.196	79.43	533
9.500% to 9.999%	64	8,520,762.08	1.29	133,136.91	9.749	74.13	524
10.000% to 10.499%	15	2,065,029.67	0.31	137,668.64	10.237	81.11	521
10.500% to 10.999%	11	1,176,069.94	0.18	106,915.45	10.679	65.91	526
11.000% to 11.499%	4	481,930.26	0.07	120,482.57	11.224	63.57	543
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
4. Original Term (months)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Original Term (months)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
241 to 360	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613

5. Remaining Term (months)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Remaining Term (months)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
241 to 300	2	114,345.93	0.02	57,172.97	10.393	82.86	563
301 to 360	3,397	657,889,743.62	99.98	193,667.87	6.844	79.78	613
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
6. Mortgage Insurance
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Mortgage Insurance	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
No	3,168	616,848,484.78	93.75	194,712.27	6.835	78.82	610
Yes	231	41,155,604.77	6.25	178,162.79	6.988	94.15	654
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
7. Lien Position
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Lien	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Position	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
1st Lien	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
8. Seasoning
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Seasoning	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
0	1,114	214,121,392.36	32.54	192,209.51	6.82	79.68	617
1	1,221	234,614,419.28	35.66	192,149.40	6.74	79.6	612
2	810	158,343,149.29	24.06	195,485.37	6.907	80.39	611
3	112	22,239,269.10	3.38	198,564.90	7.058	79.79	618
4	85	16,998,641.24	2.58	199,984.01	7.346	79.08	604
5	41	8,609,042.51	1.31	209,976.65	7.461	77.35	590
6	12	2,525,367.76	0.38	210,447.31	7.361	77.9	590
7	2	438,462.08	0.07	219,231.04	6.115	82.06	694
63	1	65,594.27	0.01	65,594.27	10.5	84.99	616
72	1	48,751.66	0.01	48,751.66	10.25	80	492
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
9. Original Combined Loan-to-Value Ratio (%)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Original Combined	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Loan-to-Value Ratio (%)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
0.01% to 25.00%	9	854,831.28	0.13	94,981.25	7.467	21.34	603
25.01% to 30.00%	5	490,647.39	0.07	98,129.48	6.915	27.31	582
30.01% to 35.00%	11	1,281,184.57	0.19	116,471.32	7.747	32.16	575
35.01% to 40.00%	18	2,946,097.91	0.45	163,672.11	6.933	37.54	596
40.01% to 45.00%	15	2,112,919.18	0.32	140,861.28	7.474	43.79	569
45.01% to 50.00%	24	3,481,441.38	0.53	145,060.06	7.117	48.49	590
50.01% to 55.00%	39	7,178,980.81	1.09	184,076.43	6.981	52.8	598
55.01% to 60.00%	77	13,473,924.07	2.05	174,986.03	6.778	57.98	595
60.01% to 65.00%	136	23,840,721.72	3.62	175,299.42	7.11	63.43	589
65.01% to 70.00%	183	34,876,181.46	5.3	190,580.23	7.137	68.66	585
70.01% to 75.00%	288	62,453,573.62	9.49	216,852.69	6.753	73.68	602
75.01% to 80.00%	1,320	271,188,462.08	41.21	205,445.80	6.575	79.67	631
80.01% to 85.00%	390	74,144,345.43	11.27	190,113.71	7.106	84.24	592
85.01% to 90.00%	665	123,133,537.44	18.71	185,163.21	7.083	89.57	601
90.01% to 95.00%	155	26,307,657.56	4	169,726.82	7.019	94.22	634
95.01% to 100.00%	64	10,239,583.65	1.56	159,993.49	7.285	99.83	663
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
10. Occupancy Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Occupancy Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Primary Home	3,296	643,244,305.64	97.76	195,159.07	6.837	79.94	612
Investment	92	13,082,356.37	1.99	142,199.53	7.136	73.29	653
Second Home	11	1,677,427.54	0.25	152,493.41	7.551	69.32	616
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
11. Property Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Property Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Single Family Detached	2,598	483,108,754.64	73.42	185,954.10	6.839	79.9	611
Planned Unit Development	434	105,166,123.94	15.98	242,318.26	6.792	80.4	616
Condominium Low-Rise	183	34,797,164.86	5.29	190,148.44	6.692	78.43	625
Two to Four Family	79	16,017,525.80	2.43	202,753.49	7.438	73.28	614
Single Family Attached	48	8,818,584.35	1.34	183,720.51	6.949	80.44	624
Townhouse	39	6,781,691.55	1.03	173,889.53	7.043	82.45	600
Condominium High-Rise	16	3,126,144.41	0.48	195,384.03	7.313	81.03	615
Deminimus PUD	2	188,100.00	0.03	94,050.00	7.079	73.16	586
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
12. Origination Program
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Origination Program	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Full Documenation	2,541	461,298,234.63	70.11	181,542.00	6.834	81.62	605
Stated Documentation	795	179,372,289.27	27.26	225,625.52	6.875	75.52	634
Limited Documentation	63	17,333,565.65	2.63	275,135.96	6.8	74.68	619
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
13. Loan Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Loan Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
2/6 LIBOR - 60 Month IO	1,042	257,393,571.92	39.12	247,018.78	6.47	80.32	637
2/6 LIBOR	1,365	236,221,881.41	35.9	173,056.32	7.178	78.84	590
3/6 LIBOR	715	103,664,119.12	15.75	144,984.78	7.167	80.2	592
3/6 LIBOR - 60 Month IO	254	55,637,049.44	8.46	219,043.50	6.543	80.41	636
5/6 LIBOR - 60 Month IO	9	1,860,498.90	0.28	206,722.10	7.029	78.19	632
3/6 LIBOR - 24 Month IO	6	1,344,899.88	0.2	224,149.98	6.605	86.08	623
3/6 LIBOR - 36 Month IO	3	995,900.00	0.15	331,966.67	7.291	79.99	604
5/6 LIBOR	4	637,049.32	0.1	159,262.33	7.303	73.74	626
1 Year CMT	1	249,119.56	0.04	249,119.56	7.625	90	507
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
14. Geographic Distribution of Mortgaged Premises
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Geographic Distribution of Mortgaged Premises	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
California	620	183,317,820.61	27.86	295,673.90	6.391	77.28	625
Maryland	311	72,810,101.42	11.07	234,116.08	6.711	79.56	612
Virginia	240	52,220,013.89	7.94	217,583.39	6.875	79.71	606
Other	2,228	349,656,153.63	53.14	156,937.23	7.106	81.14	608
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
15. Prepayment Penalty
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Prepayment Penalty	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Has Prepay Penalty	2,248	445,136,487.13	67.65	198,014.45	6.756	79.62	614
None	1,151	212,867,602.42	32.35	184,941.44	7.03	80.1	610
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613
16. Prepayment Penalty Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Prepayment Penalty Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
None	1,151	212,867,602.42	32.37	184,941.44	7.03	80.1	610
12 Months	10	2,227,201.36	0.34	222,720.14	6.767	71.82	614
24 Months	1,518	319,756,661.67	48.62	210,643.39	6.686	79.46	617
30 Months	14	3,274,325.12	0.5	233,880.37	7.134	84.71	589
36 Months	699	118,879,975.82	18.08	170,071.50	6.924	80.02	608
60 Months	6	622,323.16	0.09	103,720.53	8.331	87.04	543
Total:	3,398	657,628,089.55	100	193,533.87	6.844	79.78	613
17. Credit Score
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Credit Score	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Not Available	10	896,613.77	0.14	89,661.38	8.157	71.19	NA
480 to 499	5	668,031.20	0.1	133,606.24	8.19	62.06	491
500 to 519	229	34,773,709.36	5.28	151,850.26	8.598	77.4	510
520 to 539	282	45,235,139.30	6.87	160,408.30	8.147	77.9	529
540 to 559	292	46,953,794.01	7.14	160,800.66	7.507	78.94	550
560 to 579	350	66,405,846.58	10.09	189,730.99	7.187	78.19	569
580 to 599	382	78,114,652.61	11.87	204,488.62	6.844	79.19	589
600 to 619	450	91,708,845.86	13.94	203,797.44	6.592	80.4	609
620 to 639	392	77,912,490.69	11.84	198,756.35	6.516	80.45	629
640 to 659	376	80,807,125.35	12.28	214,912.57	6.39	81.19	649
660 to 679	227	48,533,854.21	7.38	213,805.53	6.24	80.26	668
680 to 699	169	34,935,242.95	5.31	206,717.41	6.125	82.25	689
700 to 719	95	19,665,723.27	2.99	207,007.61	6.301	81.33	708
720 to 739	64	14,088,672.17	2.14	220,135.50	6.129	80.85	727
740 to 759	38	9,079,906.44	1.38	238,944.91	5.97	81.15	748
760 to 779	24	5,348,502.69	0.81	222,854.28	6.033	79.66	769
780 to 799	12	2,586,929.37	0.39	215,577.45	5.755	75.4	786
800 to 819	2	289,009.72	0.04	144,504.86	6.924	72.91	805
Total:	3,399	658,004,089.55	100	193,587.55	6.844	79.78	613

Fixed Rate
1. Original Principal Balances
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Original Principal Balances	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
$0.01 to $25,000.00	5	91,803.01	0.1	18,360.60	10.438	80.92	641
$25,000.01 to $50,000.00	51	1,980,464.62	2.11	38,832.64	8.583	62.55	614
$50,000.01 to $75,000.00	193	11,960,664.61	12.72	61,972.36	7.872	74.81	605
$75,000.01 to $100,000.00	172	14,994,909.12	15.94	87,179.70	7.616	77.02	613
$100,000.01 to $125,000.00	104	11,702,746.03	12.44	112,526.40	7.427	76.91	617
$125,000.01 to $150,000.00	79	10,865,913.22	11.55	137,543.21	7.375	77.86	619
$150,000.01 to $175,000.00	50	8,039,741.32	8.55	160,794.83	7.193	78	622
$175,000.01 to $200,000.00	27	5,069,052.12	5.39	187,742.67	7.065	74.31	629
$200,000.01 to $225,000.00	27	5,727,712.57	6.09	212,137.50	6.919	73.78	628
$225,000.01 to $250,000.00	13	3,055,528.48	3.25	235,040.65	7.378	78.58	613
$250,000.01 to $300,000.00	23	6,396,285.15	6.8	278,099.35	7.061	81.84	632
$300,000.01 to $333,700.00	12	3,822,826.13	4.06	318,568.84	7.047	80.02	631
$333,700.01 to $350,000.00	1	342,769.94	0.36	342,769.94	6.6	80	677
$350,000.01 to $600,000.00	19	8,623,814.02	9.17	453,884.95	7.048	73.43	623
$600,000.01 to $1,000,000.00	2	1,378,559.54	1.47	689,279.77	7.704	60.05	628
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619

2. Current Principal Balances
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Current Principal Balances	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
$0.01 to $25,000.00	10	156,067.51	0.17	15,606.75	10.458	78.5	647
$25,000.01 to $50,000.00	54	2,312,022.93	2.46	42,815.24	8.385	63.07	616
$50,000.01 to $75,000.00	186	11,639,725.45	12.38	62,579.17	7.878	74.96	604
$75,000.01 to $100,000.00	172	15,019,656.53	15.97	87,323.58	7.61	77.19	614
$100,000.01 to $125,000.00	104	11,726,146.62	12.47	112,751.41	7.455	76.73	617
$125,000.01 to $150,000.00	79	10,865,913.22	11.55	137,543.21	7.375	77.86	619
$150,000.01 to $175,000.00	49	7,916,709.67	8.42	161,565.50	7.153	78.12	623
$175,000.01 to $200,000.00	27	5,069,052.12	5.39	187,742.67	7.065	74.31	629
$200,000.01 to $225,000.00	28	5,952,502.86	6.33	212,589.39	6.946	73.82	625
$225,000.01 to $250,000.00	12	2,830,738.19	3.01	235,894.85	7.356	78.87	617
$250,000.01 to $300,000.00	23	6,396,285.15	6.8	278,099.35	7.061	81.84	632
$300,000.01 to $333,700.00	12	3,822,826.13	4.06	318,568.84	7.047	80.02	631
$333,700.01 to $350,000.00	1	342,769.94	0.36	342,769.94	6.6	80	677
$350,000.01 to $600,000.00	19	8,623,814.02	9.17	453,884.95	7.048	73.43	623
$600,000.01 to $1,000,000.00	2	1,378,559.54	1.47	689,279.77	7.704	60.05	628
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619

3. Current Mortgage Interest Rates (%)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Current Mortgage	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Interest Rates (%)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
6.000% to 6.499%	72	11,443,427.25	12.17	158,936.49	6.378	70.83	656
6.500% to 6.999%	169	26,019,653.88	27.66	153,962.45	6.767	75.7	637
7.000% to 7.499%	140	18,114,592.20	19.26	129,389.94	7.254	75.48	623
7.500% to 7.999%	181	19,511,971.07	20.75	107,800.95	7.723	79.01	612
8.000% to 8.499%	97	10,150,025.97	10.79	104,639.44	8.213	78.37	590
8.500% to 8.999%	61	5,286,354.78	5.62	86,661.55	8.719	77.14	563
9.000% to 9.499%	25	1,660,039.32	1.77	66,401.57	9.258	79.05	559
9.500% to 9.999%	15	1,012,709.68	1.08	67,513.98	9.674	78.1	556
10.000% to 10.499%	8	253,049.25	0.27	31,631.16	10.136	72.13	589
10.500% to 10.999%	4	431,936.76	0.46	107,984.19	10.717	73.41	522
11.000% to 11.499%	2	86,115.57	0.09	43,057.79	11.03	71.95	513
11.500% to 11.999%	1	12,482.21	0.01	12,482.21	11.625	76.64	512
12.000% to 12.499%	1	36,339.39	0.04	36,339.39	12.25	100	606
13.500% to 13.999%	2	34,092.55	0.04	17,046.28	13.631	92.17	589
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
4. Original Term (months)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Original Term (months)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
1 to 180	131	10,451,571.81	11.11	79,782.99	7.58	70.95	619
181 to 240	86	8,111,781.12	8.62	94,323.04	7.523	76.71	616
241 to 360	561	75,489,436.95	80.26	134,562.28	7.348	76.87	620
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619

5. Remaining Term (months)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Remaining Term (months)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
1 to 60	3	41,182.06	0.04	13,727.35	10.669	77.83	589
61 to 120	17	1,097,626.96	1.17	64,566.29	7.758	56.9	604
121 to 180	113	9,372,688.13	9.97	82,944.14	7.57	72.68	621
181 to 240	84	8,051,855.78	8.56	95,855.43	7.494	76.63	616
241 to 300	12	1,484,088.81	1.58	123,674.07	7.128	80.75	610
301 to 360	549	74,005,348.14	78.68	134,800.27	7.353	76.79	620
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
6. Mortgage Insurance
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Mortgage Insurance	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
No	732	88,376,790.58	93.97	120,733.32	7.377	75.08	617
Yes	46	5,675,999.30	6.03	123,391.29	7.583	93.53	659
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
7. Lien Position
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Lien	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Position	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
1st Lien	766	93,783,713.24	99.71	122,433.05	7.38	76.15	619
2nd Lien	12	269,076.64	0.29	22,423.05	10.668	93.05	660
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
8. Seasoning
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Seasoning	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
0	305	36,645,162.80	38.96	120,148.07	7.299	74.89	619
1	347	41,262,978.24	43.87	118,913.48	7.388	77.19	619
2	62	9,143,563.96	9.72	147,476.84	7.492	75.68	623
3	15	2,486,369.79	2.64	165,757.99	7.455	79.24	621
4	26	2,928,105.42	3.11	112,619.44	7.709	78.69	601
5	11	1,175,586.89	1.25	106,871.54	7.363	70.93	619
6	1	36,339.39	0.04	36,339.39	12.25	100	606
7	1	20,778.52	0.02	20,778.52	13.715	100	603
9	1	73,049.30	0.08	73,049.30	9.625	100	685
71	1	33,634.08	0.04	33,634.08	11	75	522
74	1	123,031.65	0.13	123,031.65	9.74	70	572
75	2	25,796.24	0.03	12,898.12	12.593	78.34	541
76	4	51,782.29	0.06	12,945.57	10.211	74.66	689
84	1	46,611.31	0.05	46,611.31	10.75	90	576
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619

9. Original Combined Loan-to-Value Ratio (%)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Original Combined	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Loan-to-Value Ratio (%)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
0.01% to 25.00%	6	387,549.27	0.41	64,591.55	7.906	20.71	590
25.01% to 30.00%	5	399,777.67	0.43	79,955.53	7.39	27.2	609
30.01% to 35.00%	8	547,151.02	0.58	68,393.88	7.091	33.45	615
35.01% to 40.00%	8	499,741.28	0.53	62,467.66	7.403	38.82	610
40.01% to 45.00%	17	1,745,057.60	1.86	102,650.45	7.138	42.74	605
45.01% to 50.00%	15	1,406,267.78	1.5	93,751.19	7.046	47.21	626
50.01% to 55.00%	21	2,675,919.80	2.85	127,424.75	7.057	53.16	633
55.01% to 60.00%	31	4,301,341.48	4.57	138,752.95	7.038	57.96	612
60.01% to 65.00%	38	4,543,137.42	4.83	119,556.25	7.832	62.56	604
65.01% to 70.00%	69	9,389,870.35	9.98	136,085.08	7.328	68.16	614
70.01% to 75.00%	79	10,296,172.29	10.95	130,331.29	7.234	73.55	620
75.01% to 80.00%	211	25,968,251.52	27.61	123,072.28	7.302	79.41	621
80.01% to 85.00%	89	10,693,743.13	11.37	120,154.42	7.457	84.33	613
85.01% to 90.00%	131	15,787,931.60	16.79	120,518.56	7.598	89.63	618
90.01% to 95.00%	35	4,361,903.85	4.64	124,625.82	7.603	94.46	642
95.01% to 100.00%	15	1,048,973.82	1.12	69,931.59	8.079	99.86	697
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
10. Occupancy Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Occupancy Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Primary Home	750	91,670,139.95	97.47	122,226.85	7.373	76.29	619
Investment	23	1,780,540.80	1.89	77,414.82	8.042	72.24	633
Second Home	5	602,109.13	0.64	120,421.83	7.899	73.51	617
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619

11. Property Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Property Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Single Family Detached	688	81,733,891.04	86.9	118,799.26	7.392	76.35	619
Planned Unit Development	27	4,687,787.17	4.98	173,621.75	7.26	76.96	616
Two to Four Family	23	3,223,943.85	3.43	140,171.47	7.683	72.12	609
Condominium Low-Rise	18	2,187,855.22	2.33	121,547.51	7.249	74.02	631
Townhouse	10	1,174,171.80	1.25	117,417.18	7.04	79.48	637
Single Family Attached	9	883,990.92	0.94	98,221.21	7.391	76.7	635
Manufactured Housing	3	161,149.88	0.17	53,716.63	8.318	61.18	608
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
12. Origination Program
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Origination Program	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Full Documenation	659	73,848,381.44	78.52	112,061.28	7.398	77.69	615
Stated Documentation	92	15,315,747.65	16.28	166,475.52	7.509	69.91	631
Limited Documentation	27	4,888,660.79	5.2	181,061.51	6.884	73.24	640
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
13. Loan Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Loan Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
30 Year Fixed	524	69,270,047.48	73.65	132,194.75	7.377	76.98	619
15 Year Fixed	114	9,406,147.56	10	82,510.07	7.596	72.44	620
20 Year Fixed	83	8,031,976.18	8.54	96,770.80	7.49	76.48	615
30 Year Fixed - 60 Month IO	25	4,735,300.66	5.03	189,412.03	6.998	73.93	626
25 Year Fixed	12	1,484,088.81	1.58	123,674.07	7.128	80.75	610
10 Year Fixed	16	959,060.85	1.02	59,941.30	7.458	55.16	606
15 Year Fixed - 60 Month IO	1	86,363.40	0.09	86,363.40	7.25	84.67	637
20/30 Balloon	3	79,804.94	0.08	26,601.65	10.849	100	653
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
14. Geographic Distribution of Mortgaged Premises
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Geographic Distribution of Mortgaged Premises	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
California	59	11,604,342.65	12.34	196,683.77	6.945	68.38	611
Florida	84	9,506,800.69	10.11	113,176.20	7.402	76.88	616
Virginia	47	6,737,237.60	7.16	143,345.48	7.267	72.39	610
Other	588	66,204,408.94	70.39	112,592.53	7.478	77.85	622
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
15. Prepayment Penalty
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Prepayment Penalty	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Has Prepay Penalty	562	69,630,994.34	74.03	123,898.57	7.345	76.01	618
None	216	24,421,795.54	25.97	113,063.87	7.514	76.73	621
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619
16. Prepayment Penalty Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Prepayment Penalty Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
None	216	24,421,795.54	25.97	113,063.87	7.514	76.73	621
12 Months	40	5,091,979.01	5.41	127,299.48	7.432	78.91	614
24 Months	9	1,511,072.83	1.61	167,896.98	7.696	75.25	643
30 Months	1	158,296.91	0.17	158,296.91	8.15	90	573
36 Months	486	59,721,176.44	63.5	122,883.08	7.323	75.39	619
60 Months	26	3,148,469.15	3.35	121,094.97	7.413	82.61	611
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619

17. Credit Score
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Credit Score	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Not Available	1	92,446.78	0.1	92,446.78	8.75	66.07	NA
500 to 519	23	1,852,265.91	1.97	80,533.30	9.385	74.21	509
520 to 539	38	3,585,688.24	3.81	94,360.22	8.441	74.36	530
540 to 559	67	7,336,877.72	7.8	109,505.64	8.085	74.83	549
560 to 579	68	7,919,954.52	8.42	116,469.92	7.839	76.07	570
580 to 599	106	12,237,335.24	13.01	115,446.56	7.4	74.54	591
600 to 619	123	15,532,246.84	16.51	126,278.43	7.272	75.52	608
620 to 639	99	12,642,460.31	13.44	127,701.62	7.136	75.85	629
640 to 659	89	12,206,843.50	12.98	137,155.54	7.079	77.01	649
660 to 679	82	10,824,376.22	11.51	132,004.59	7.109	78.31	669
680 to 699	30	3,522,149.62	3.74	117,404.99	7.092	81.1	687
700 to 719	19	3,111,098.90	3.31	163,742.05	6.874	77.31	711
720 to 739	16	1,689,461.81	1.8	105,591.36	6.785	76.71	729
740 to 759	10	847,733.91	0.9	84,773.39	6.822	81.15	747
760 to 779	5	468,100.36	0.5	93,620.07	6.813	77.27	771
780 to 799	1	120,000.00	0.13	120,000.00	6.85	75	785
800 to 819	1	63,750.00	0.07	63,750.00	6.15	49.04	800
Total:	778	94,052,789.88	100	120,890.48	7.389	76.2	619

IO Loans
1. Original Principal Balances
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Original Principal Balances	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
$25,000.01 to $50,000.00	3	133,500.00	0.04	44,500.00	7.263	60.92	625
$50,000.01 to $75,000.00	30	2,004,231.26	0.62	66,807.71	7.314	78.39	636
$75,000.01 to $100,000.00	73	6,462,447.60	2.01	88,526.68	7.078	80.5	641
$100,000.01 to $125,000.00	123	13,914,114.73	4.32	113,122.88	6.654	79.39	636
$125,000.01 to $150,000.00	136	18,553,014.96	5.76	136,419.23	6.707	80.25	641
$150,000.01 to $175,000.00	112	18,104,674.83	5.62	161,648.88	6.515	81.93	643
$175,000.01 to $200,000.00	104	19,437,190.36	6.04	186,896.06	6.725	80.49	638
$200,000.01 to $225,000.00	98	20,947,398.43	6.5	213,748.96	6.729	79.33	624
$225,000.01 to $250,000.00	134	31,942,847.00	9.92	238,379.46	6.509	81.18	633
$250,000.01 to $300,000.00	179	49,396,552.25	15.34	275,958.39	6.412	80.47	641
$300,000.01 to $333,700.00	76	24,045,576.21	7.47	316,389.16	6.363	81.2	630
$333,700.01 to $350,000.00	40	13,694,877.86	4.25	342,371.95	6.276	80.78	635
$350,000.01 to $600,000.00	223	97,220,665.45	30.19	435,967.11	6.339	80.06	639
$600,000.01 to $1,000,000.00	9	6,196,493.26	1.92	688,499.25	7.162	71.89	629
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637

2. Current Principal Balances
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Current Principal Balances	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
$25,000.01 to $50,000.00	3	133,500.00	0.04	44,500.00	7.263	60.92	625
$50,000.01 to $75,000.00	30	2,004,231.26	0.62	66,807.71	7.314	78.39	636
$75,000.01 to $100,000.00	73	6,462,447.60	2.01	88,526.68	7.078	80.5	641
$100,000.01 to $125,000.00	123	13,914,114.73	4.32	113,122.88	6.654	79.39	636
$125,000.01 to $150,000.00	136	18,553,014.96	5.76	136,419.23	6.707	80.25	641
$150,000.01 to $175,000.00	112	18,104,674.83	5.62	161,648.88	6.515	81.93	643
$175,000.01 to $200,000.00	104	19,437,190.36	6.04	186,896.06	6.725	80.49	638
$200,000.01 to $225,000.00	99	21,172,098.46	6.57	213,859.58	6.73	79.55	626
$225,000.01 to $250,000.00	133	31,718,146.97	9.85	238,482.31	6.506	81.05	633
$250,000.01 to $300,000.00	179	49,396,552.25	15.34	275,958.39	6.412	80.47	641
$300,000.01 to $333,700.00	76	24,045,576.21	7.47	316,389.16	6.363	81.2	630
$333,700.01 to $350,000.00	40	13,694,877.86	4.25	342,371.95	6.276	80.78	635
$350,000.01 to $600,000.00	223	97,220,665.45	30.19	435,967.11	6.339	80.06	639
$600,000.01 to $1,000,000.00	9	6,196,493.26	1.92	688,499.25	7.162	71.89	629
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
3. Current Mortgage Interest Rates (%)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Current Mortgage	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Interest Rates (%)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
4.999% or less	11	3,143,450.00	0.98	285,768.18	4.806	76.77	691
5.000% to 5.499%	55	16,790,123.07	5.21	305,274.96	5.274	78.25	665
5.500% to 5.999%	249	66,628,504.33	20.69	267,584.35	5.769	79.83	664
6.000% to 6.499%	311	75,295,753.37	23.38	242,108.53	6.228	79.62	638
6.500% to 6.999%	353	83,269,930.37	25.86	235,892.15	6.703	80.57	629
7.000% to 7.499%	189	42,986,729.29	13.35	227,443.01	7.196	82.09	616
7.500% to 7.999%	122	26,564,545.48	8.25	217,742.18	7.707	80.03	607
8.000% to 8.499%	25	3,918,387.98	1.22	156,735.52	8.228	85.37	606
8.500% to 8.999%	16	2,205,246.00	0.68	137,827.88	8.706	84.74	595
9.000% to 9.499%	8	1,107,914.31	0.34	138,489.29	9.116	73.5	639
11.000% to 11.499%	1	143,000.00	0.04	143,000.00	11	68.42	564
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637

4. Original Term (months)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Original Term (months)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
1 to 180	1	86,363.40	0.03	86,363.40	7.25	84.67	637
241 to 360	1,339	321,967,220.80	99.97	240,453.49	6.497	80.25	637
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
5. Remaining Term (months)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Remaining Term (months)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
121 to 180	1	86,363.40	0.03	86,363.40	7.25	84.67	637
301 to 360	1,339	321,967,220.80	99.97	240,453.49	6.497	80.25	637
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
6. Mortgage Insurance
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Mortgage Insurance	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
No	1,232	300,331,382.38	93.26	243,775.47	6.47	79.28	635
Yes	108	21,722,201.82	6.74	201,131.50	6.862	93.72	660
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
7. Lien Position
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Lien	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Position	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
1st Lien	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
8. Seasoning
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Seasoning	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
0	485	113,433,895.40	35.22	233,884.32	6.551	80.71	640
1	494	118,053,680.38	36.66	238,975.06	6.41	79.39	632
2	292	71,797,018.87	22.29	245,880.20	6.533	80.95	639
3	42	10,567,797.90	3.28	251,614.24	6.559	80.43	647
4	13	4,173,359.64	1.3	321,027.66	6.768	80.02	627
5	10	3,044,872.83	0.95	304,487.28	6.407	79.12	633
6	3	634,961.32	0.2	211,653.77	6.939	82.43	683
7	1	347,997.86	0.11	347,997.86	5.625	80	723
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
9. Original Combined Loan-to-Value Ratio (%)
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
Original Combined	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Loan-to-Value Ratio (%)	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
0.01% to 25.00%	3	415,153.00	0.13	138,384.33	6.693	21.9	624
25.01% to 30.00%	1	100,000.00	0.03	100,000.00	5.7	28.65	661
35.01% to 40.00%	3	900,000.00	0.28	300,000.00	6.661	38.34	616
40.01% to 45.00%	4	406,098.91	0.13	101,524.73	6.793	43.12	613
45.01% to 50.00%	5	1,283,000.00	0.4	256,600.00	6.006	47.96	603
50.01% to 55.00%	13	2,648,354.00	0.82	203,719.54	6.723	53.13	619
55.01% to 60.00%	20	4,275,373.00	1.33	213,768.65	6.57	58.69	608
60.01% to 65.00%	41	9,181,489.88	2.85	223,938.78	6.802	63.72	619
65.01% to 70.00%	54	11,908,991.59	3.7	220,536.88	6.73	68.37	613
70.01% to 75.00%	107	29,958,653.87	9.3	279,987.42	6.448	73.51	624
75.01% to 80.00%	652	160,150,328.47	49.73	245,629.34	6.329	79.69	650
80.01% to 85.00%	122	29,786,112.58	9.25	244,148.46	6.563	84.05	618
85.01% to 90.00%	227	54,831,702.08	17.03	241,549.35	6.725	89.42	622
90.01% to 95.00%	64	11,726,885.42	3.64	183,232.58	6.877	94.63	653
95.01% to 100.00%	24	4,481,441.40	1.39	186,726.73	7.219	99.85	664
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637

10. Occupancy Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Occupancy Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Primary Home	1,302	316,312,519.21	98.22	242,943.56	6.486	80.32	636
Investment	33	4,932,565.00	1.53	149,471.67	7.076	75.84	680
Second Home	5	808,499.99	0.25	161,700.00	7.062	79.71	670
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
11. Property Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Property Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Single Family Detached	946	226,021,923.79	70.18	238,923.81	6.448	80.11	637
Planned Unit Development	233	60,944,297.45	18.92	261,563.51	6.603	81.31	633
Condominium Low-Rise	98	22,112,231.70	6.87	225,635.02	6.451	79.17	637
Two to Four Family	23	5,045,214.00	1.57	219,357.13	7.121	77.82	674
Single Family Attached	22	4,422,368.39	1.37	201,016.75	6.755	79.44	654
Townhouse	12	2,504,537.87	0.78	208,711.49	6.567	80.94	633
Condominium High-Rise	4	814,911.00	0.25	203,727.75	7.602	87.79	617
Deminimus PUD	2	188,100.00	0.06	94,050.00	7.079	73.16	586
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
12. Origination Program
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Origination Program	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Full Documenation	928	213,071,518.18	66.16	229,602.93	6.419	82.02	629
Stated Documentation	381	98,444,815.02	30.57	258,385.34	6.668	76.86	654
Limited Documentation	31	10,537,251.00	3.27	339,911.32	6.462	76.3	641
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637

13. Loan Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Loan Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
2/6 LIBOR - 60 Month IO	1,042	257,393,571.92	79.92	247,018.78	6.47	80.32	637
3/6 LIBOR - 60 Month IO	254	55,637,049.44	17.28	219,043.50	6.543	80.41	636
30 Year Fixed - 60 Month IO	25	4,735,300.66	1.47	189,412.03	6.998	73.93	626
5/6 LIBOR - 60 Month IO	9	1,860,498.90	0.58	206,722.10	7.029	78.19	632
3/6 LIBOR - 24 Month IO	6	1,344,899.88	0.42	224,149.98	6.605	86.08	623
3/6 LIBOR - 36 Month IO	3	995,900.00	0.31	331,966.67	7.291	79.99	604
15 year Fixed - 60 Month IO	1	86,363.40	0.03	86,363.40	7.25	84.67	637
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
14. Geographic Distribution of Mortgaged Premises
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Geographic Distribution of Mortgaged Premises	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
California	413	129,481,183.09	40.2	313,513.76	6.244	78.86	639
Maryland	162	40,426,616.35	12.55	249,547.01	6.486	80.27	632
Virginia	110	26,850,605.14	8.34	244,096.41	6.548	79.47	634
Other	655	125,295,179.62	38.91	191,290.35	6.75	81.85	637
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637
15. Prepayment Penalty
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Prepayment Penalty	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
Has Prepay Penalty	993	239,154,431.97	74.26	240,840.31	6.434	80.05	637
None	347	82,899,152.23	25.74	238,902.46	6.677	80.84	638
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637

16. Prepayment Penalty Type
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Prepayment Penalty Type	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
None	347	82,899,152.23	25.77	238,902.46	6.677	80.84	638
12 Months	2	221,324.72	0.07	110,662.36	7.006	87.92	636
24 Months	752	186,761,134.69	58.06	248,352.57	6.394	80.19	638
30 Months	4	955,441.00	0.3	238,860.25	7.134	85.43	610
36 Months	233	50,612,531.56	15.73	217,221.17	6.563	79.42	633
60 Months	1	228,000.00	0.07	228,000.00	6.49	69.51	625
Total:	1,339	321,677,584.20	100	240,237.18	6.496	80.25	637
17. Credit Score
			% of
			Aggregate
			Principal
		Aggregate	Balance
	Number	Original	as of	AVG	WA
	of	Principal	Cut-off	CURRENT	GROSS	WA	WA
Credit Score	Loans	Balance	Date	BALANCE	CPN	COMBLTV	FICO
520 to 539	4	906,500.00	0.28	226,625.00	7.95	76.88	528
540 to 559	2	769,400.00	0.24	384,700.00	6.931	77.81	555
560 to 579	147	35,912,247.78	11.15	244,301.01	7.082	78.56	570
580 to 599	171	42,614,875.57	13.23	249,209.80	6.855	78.8	589
600 to 619	219	52,435,081.18	16.28	239,429.59	6.533	80.86	609
620 to 639	194	44,085,808.59	13.69	227,246.44	6.454	79.88	629
640 to 659	218	52,491,562.85	16.3	240,786.99	6.331	81.32	650
660 to 679	134	32,063,938.58	9.96	239,283.12	6.287	79.6	668
680 to 699	93	22,780,097.17	7.07	244,947.28	6.151	82.38	690
700 to 719	69	15,902,032.81	4.94	230,464.24	6.221	81.4	709
720 to 739	43	10,454,258.56	3.25	243,122.29	6.087	80.72	727
740 to 759	20	5,374,700.03	1.67	268,735.00	5.989	81.43	748
760 to 779	16	4,125,331.08	1.28	257,833.19	6.078	80.18	768
780 to 799	9	1,992,150.00	0.62	221,350.00	5.809	79.52	785
800 to 819	1	145,600.00	0.05	145,600.00	5.875	80	803
Total:	1,340	322,053,584.20	100	240,338.50	6.497	80.25	637

We needs strats broken out in this format for Total ARMs, Total Fixed, Total IO Loans seperately
We also need this for the total pool combined
Original Principal Balances of Mortgage Loans
Range ($)	Number of Loans	Aggregate Original Principal Balance	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
0-24,999.01	36	$1,800,000.00	0.66	$50,000.00	8.849	57.03		596
25,000.01 - 50,000.00	36	$1,800,000.00	0.66	$50,000.00	8.849	57.03		596
50,000.01 - 75,000.00	373	$22,975,905.00	8.41	$61,597.60	9.066	81.92		618
75,000.01 - 100,000.00	255	$22,344,636.00	8.18	$87,626.02	8.221	79.66		618
100,000.01 - 125,000.00	193	$21,782,368.00	7.97	$112,862.01	7.776	78.43		620
125,000.01 - 150,000.00	210	$29,014,790.00	10.62	$138,165.67	7.590	77.06		621
150,000.01 - 175,000.00	141	$22,848,717.00	8.36	$162,047.64	7.422	76.23		620
175,000.01 - 200,000.00	105	$19,644,514.00	7.19	$187,090.61	7.172	75.19		628
200,000.01 - 225,000.00	87	$18,678,128.40	6.84	$214,691.13	7.236	76.48		629
225,000.01 - 250,000.00	62	$14,707,805.00	5.38	$237,222.66	6.952	73.97		629
250,000.01 - 275,000.00	72	$18,932,995.26	6.93	$262,958.27	7.056	78.12		629
275,000.01 - 300,000.00	51	$14,707,088.00	5.38	$288,374.27	7.180	77.12		629
300,000.01 - 333,700.00	39	$12,315,920.00	4.51	$315,792.82	7.077	82.13		645
333,700.01 - 350,000.00	15	$5,148,250.00	1.88	$343,216.67	6.859	73.59		645
350,000.01 - 600,000.00	84	$34,724,610.00	12.71	$413,388.21	6.837	78.81		663
600,000.01 -1,000,000.00	22	$13,542,869.00	4.96	$615,584.95	6.417	76.20		676
Total:	1,745	$273,168,595.66	100.00	$156,543.61	7.436	77.67		632
Principal Balances of Mortgage Loans as of Cutoff Date
Range ($)	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
0-24,999.01	37	$1,845,472.41	0.68	$49,877.63	8.849	57.03		593
25,000.01 - 50,000.00	37	$1,845,472.41	0.68	$49,877.63	8.849	57.03		593
50,000.01 - 75,000.00	372	$22,882,875.51	8.39	$61,513.11	9.067	81.98		618
75,000.01 - 100,000.00	255	$22,303,650.66	8.18	$87,465.30	8.221	79.66		618
100,000.01 - 125,000.00	194	$21,860,642.96	8.02	$112,683.73	7.772	78.42		620
125,000.01 - 150,000.00	209	$28,837,119.18	10.58	$137,976.65	7.594	77.07		620
150,000.01 - 175,000.00	141	$22,807,941.45	8.36	$161,758.45	7.423	76.23		620
175,000.01 - 200,000.00	105	$19,608,427.78	7.19	$186,746.93	7.172	75.20		628
200,000.01 - 225,000.00	87	$18,646,606.99	6.84	$214,328.82	7.236	76.48		629
225,000.01 - 250,000.00	62	$14,678,013.92	5.38	$236,742.16	6.952	73.97		629
250,000.01 - 275,000.00	72	$18,897,670.02	6.93	$262,467.64	7.056	78.12		629
275,000.01 - 300,000.00	52	$14,978,653.63	5.49	$288,051.03	7.165	77.58		629
300,000.01 - 333,700.00	38	$11,995,166.18	4.40	$315,662.27	7.093	81.68		644
333,700.01 - 350,000.00	15	$5,139,504.08	1.88	$342,633.61	6.860	73.59		645
350,000.01 - 600,000.00	84	$34,663,282.56	12.71	$412,658.13	6.837	78.81		663
600,000.01 -1,000,000.00	22	$13,521,050.35	4.96	$614,593.20	6.417	76.19		676
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Current Mortgage Rates of Mortgage Loans
Mortgage Rates (%)	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
5.000 - 5.499	3	$938,918.20	0.34	$312,972.73	5.425	65.70		664
5.500 - 5.999	88	$24,867,818.63	9.12	$282,588.85	5.869	70.16		692
6.000 - 6.499	170	$37,128,390.03	13.62	$218,402.29	6.322	75.94		659
6.500 - 6.999	322	$64,045,724.89	23.49	$198,899.77	6.784	76.15		638
7.000 - 7.499	200	$32,800,963.37	12.03	$164,004.82	7.253	77.94		628
7.500 - 7.999	285	$44,431,311.37	16.30	$155,899.34	7.755	78.99		616
8.000 - 8.499	143	$17,289,838.49	6.34	$120,907.96	8.265	82.11		618
8.500 - 8.999	205	$23,286,356.47	8.54	$113,591.98	8.735	81.37		607
9.000 - 9.499	83	$7,641,237.40	2.80	$92,063.10	9.249	80.90		589
9.500 - 9.999	106	$9,795,876.00	3.59	$92,413.92	9.718	82.21		583
10.000 - 10.499	54	$4,233,110.37	1.55	$78,390.93	10.249	81.44		596
10.500 - 10.999	40	$2,894,360.72	1.06	$72,359.02	10.756	82.72		585
11.000 - 11.499	17	$1,223,573.69	0.45	$71,974.92	11.155	83.73		605
11.500 - 11.999	24	$1,703,891.01	0.62	$70,995.46	11.592	89.95		601
12.000 - 12.499	3	$177,896.75	0.07	$59,298.92	12.000	91.51		595
12.500 - 12.999	1	$59,945.59	0.02	$59,945.59	12.800	68.18		524
13.000 - 13.499	1	$146,864.70	0.05	$146,864.70	13.150	70.00		516
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Original Term to Maturity of Mortgage Loans
Original Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
000 - 180	98	$8,680,591.00	3.18	$88,577.46	8.006	71.13		610
181 - 240	79	$8,651,013.12	3.17	$109,506.50	7.579	69.84		621
241 - 360	1,568	$255,334,473.56	93.64	$162,840.86	7.412	78.16		633
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Stated Remaining Term to Maturity of Mortgage Loans
Remaining Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
061 - 120	4	$329,335.35	0.12	$82,333.84	8.080	78.64		633
121 - 180	94	$8,351,255.65	3.06	$88,843.15	8.003	70.84		609
181 - 240	79	$8,651,013.12	3.17	$109,506.50	7.579	69.84		621
301 - 360	1,568	$255,334,473.56	93.64	$162,840.86	7.412	78.16		633
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Mortgage Insurance	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Yes	1,200	$272,666,077.68	69%	$156,255.63	7.437	77.67		632
No	545	$272,666,077.68	31%	$156,255.63	7.437	77.67		632
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Lien	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
1	1,200	$272,666,077.68	69%	$156,255.63	7.437	77.67		632
2	545	$272,666,077.68	31%	$156,255.63	7.437	77.67		632
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Seasoning(mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
1	1,200	$272,666,077.68	69%	$156,255.63	7.437	77.67		632
2	545	$272,666,077.68	31%	$156,255.63	7.437	77.67		632
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Combined Loan-to-Value Ratios of Mortgage Loans
Combined LTVs	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
0.01 - 25.00	8	$494,260.04	0.18	$61,782.51	7.645	18.59		585
25.01 - 30.00	7	$649,175.02	0.24	$92,739.29	7.243	26.79		676
30.01 - 35.00	4	$528,681.96	0.19	$132,170.49	7.034	32.30		599
35.01 - 40.00	17	$1,924,793.28	0.71	$113,223.13	7.012	37.70		638
40.01 - 45.00	17	$2,519,239.15	0.92	$148,190.54	6.589	43.15		625
45.01 - 50.00	34	$5,325,694.65	1.95	$156,638.08	6.932	48.37		626
50.01 - 55.00	42	$7,342,351.97	2.69	$174,817.90	6.882	53.09		608
55.01 - 60.00	80	$12,415,461.96	4.55	$155,193.27	7.131	57.82		613
60.01 - 65.00	115	$18,625,286.40	6.83	$161,959.01	7.199	63.39		604
65.01 - 70.00	141	$24,571,588.46	9.01	$174,266.58	7.252	68.65		619
70.01 - 75.00	202	$34,009,753.02	12.47	$168,365.11	7.283	73.85		624
75.01 - 80.00	371	$59,185,319.73	21.71	$159,529.16	7.454	79.51		628
80.01 - 85.00	208	$33,894,983.91	12.43	$162,956.65	7.531	84.44		636
85.01 - 90.00	224	$38,786,385.48	14.22	$173,153.51	7.512	89.63		651
90.01 - 95.00	89	$13,578,232.03	4.98	$152,564.40	7.830	94.73		654
95.01 - 100.00	186	$18,814,870.62	6.90	$101,155.22	8.257	99.83		664
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Owner Occupancy of Mortgage Loans
Owner Occupancy	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Owner	1,546	$241,090,891.77	88.42	$155,944.95	7.386	77.88		627
Investment	173	$27,166,510.37	9.96	$157,031.85	7.923	76.31		670
Second Home	26	$4,408,675.54	1.62	$169,564.44	7.209	74.38		653
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Property Type of Mortgage Loans
Property Types	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Single Family Detached	1,265	$191,953,110.31	70.40	$151,741.59	7.420	77.74		628
2-4 Family Detached	153	$30,187,647.67	11.07	$197,304.89	7.472	77.02		658
2-4 Family Attached	59	$14,296,631.98	5.24	$242,315.80	7.181	76.71		656
PUD Detached	73	$11,608,639.01	4.26	$159,022.45	7.417	77.92		624
Single Family Attached	64	$8,715,650.33	3.20	$136,182.04	7.548	77.66		607
Condo 1-4 Stories Attached	56	$7,734,909.64	2.84	$138,123.39	7.585	75.41		630
Manufactured Home Detached	56	$5,402,801.24	1.98	$96,478.59	7.879	80.86		650
PUD Attached	13	$2,007,984.61	0.74	$154,460.35	8.043	86.92		606
Condo 5 Stories+	6	$758,702.89	0.28	$126,450.48	7.847	76.88		649
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Loan Purpose of Mortgage Loans
Loan Purpose	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Cash Out	1,223	$198,281,838.51	72.72	$162,127.42	7.373	75.01		622
Purchase	383	$53,754,892.31	19.71	$140,352.20	7.698	87.46		668
Rate/Term Refi	139	$20,629,346.86	7.57	$148,412.57	7.367	77.69		631
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Document Type of Mortgage Loans
Document Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Full	1,185	$173,589,569.35	63.66	$146,489.09	7.386	78.64		624
Stated Income	548	$97,126,767.34	35.62	$177,238.63	7.524	75.88		645
No Income/No Asset	8	$1,419,783.99	0.52	$177,473.00	7.660	81.27		699
Limited Income	4	$529,957.00	0.19	$132,489.25	7.266	78.90		631
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Product Type of Mortgage Loans
Product Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
FIX	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
** For ARM loans please break out 2/28, 3/27, 5/25 by percentage
** For IO loans please include length of ammortization term and fixed rate term ( 2yr, 3yr, 5yr, 10yr)
Geographical Distribution of Mortgages Loans
State	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
New York	263	$60,545,771.54	22.21	$230,212.06	7.071	75.44		646
California	248	$53,637,623.73	19.67	$216,280.74	6.915	74.44		636
Massachusetts	119	$22,677,824.69	8.32	$190,569.96	7.309	76.96		644
Other	232	$25,958,379.18	9.52	$111,889.57	7.769	84.20		624
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Prepay Penalty for Mortgage Loans
Prepay Penalty	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Has Prepay Penalty	1,313	$222,455,552.22	81.59	$169,425.40	7.286	77.43		636
None	432	$50,210,525.46	18.41	$116,228.07	8.104	78.72		617
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Prepay Term for Mortgage Loans
Prepay Term	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
12	280	$65,443,616.94	24.00	$233,727.20	7.024	75.18		645
24	73	$6,647,308.69	2.44	$91,059.02	8.866	87.30		645
30	4	$876,271.01	0.32	$219,067.75	8.796	86.38		606
36	956	$149,488,355.58	54.82	$156,368.57	7.321	77.93		631
No Prepay Penalty	432	$50,210,525.46	18.41	$116,228.07	8.104	78.72		617
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632
Fico Scores of Mortgage Loans
Fico Scores	Number of Loans	Aggregate Principal Balance as of Cut-off Date	% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE	WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
520-539	116	$13,996,311.29	5.13	$120,657.86	8.724	73.65		514
540-559	142	$18,954,708.94	6.95	$133,483.87	8.195	71.53		538
560-579	144	$21,324,425.54	7.82	$148,086.29	7.865	72.41		563
580-599	178	$25,662,624.34	9.41	$144,172.05	7.722	74.69		588
600-619	306	$47,599,255.14	17.46	$155,553.12	7.426	77.14		613
etc.	2	$694,810.19	0.25	$347,405.10	5.655	76.66		812
Not Available	10	$806,064.68	0.30	$80,606.47	9.128	66.01		NO DATA
Total:	1,745	$272,666,077.68	100.00	$156,255.63	7.437	77.67		632

Initial Mortgage Loans
As of the Cut-off Date
Total Outstanding Principal Balance:	$322,053,584.20
Number of Loans:	1,340
	Average	Minimum	Maximum
Original Loan Amount:	$240,372.21	$38,500.00	$941,000.00
Outstanding Principal Balance:	$240,338.50	$38,500.00	$941,000.00
	Weighted Average	Minimum	Maximum
Mortgage Rate:	6.497%	4.750%	11.000%
Gross Margin:	5.528%	3.625%	9.000%
Initial Periodic Rate Cap:	2.949%	1.000%	5.000%
Periodic Rate Cap:	1.013%	1.000%	1.500%
Life Floor:	5.823%	3.750%	10.000%
Life Cap:	12.519%	10.750%	17.000%
Months to Roll:	25	17	61
Combined Original LTV:	80.25%	17.97%	100.00%
Original LTV:	80.25%	17.97%	100.00%
Credit Score:	637	524	803
Original Term (months):	360	180	360
Remaining Term (months):	359	180	360
Seasoning (months):	1	0	7
Top Property State Concentrations ($):	CA(40.20%),MD(12.55%),VA(8.34%)
Maximum Zip Code Concentration ($):	20874(0.63%)
		Earliest	Latest
First Payment Date:		July 1, 2004	March 1, 2005
Maturity Date:		January 1, 2020	February 1, 2035
First Lien:	100.00%
Second Lien:	0.00%

Current Scheduled Principal Balance of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Remaining Principal	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Balances of the Loans	Loans	Balance	Balance	Rate	Score	Balance	Ratio
$38,500.00 to $50,000.00	3	$133,500.00	0.04%	7.263%	625	$44,500.00	60.92%
$50,000.01 to $100,000.00	103	8,466,678.86	2.63	7.134	640	82,200.77	80.00
$100,000.01 to $150,000.00	259	32,467,129.69	10.08	6.684	639	125,355.71	79.88
$150,000.01 to $200,000.00	216	37,541,865.19	11.66	6.624	640	173,804.93	81.19
$200,000.01 to $250,000.00	232	52,890,245.43	16.42	6.596	630	227,975.20	80.45
$250,000.01 to $300,000.00	179	49,396,552.25	15.34	6.412	641	275,958.39	80.47
$300,000.01 to $350,000.00	116	37,740,454.07	11.72	6.332	632	325,348.74	81.05
$350,000.01 to $400,000.00	92	34,613,539.32	10.75	6.401	641	376,234.12	81.55
$400,000.01 to $450,000.00	50	21,253,996.76	6.60	6.314	632	425,079.94	81.02
$450,000.01 to $500,000.00	51	24,709,292.64	7.67	6.189	642	484,495.93	78.01
$500,000.01 to $550,000.00	15	7,937,700.66	2.46	6.445	647	529,180.04	80.23
$550,000.01 to $600,000.00	15	8,706,136.07	2.70	6.484	625	580,409.07	77.55
$600,000.01 to $650,000.00	4	2,578,000.00	0.80	6.895	639	644,500.00	73.33
$650,000.01 to $700,000.00	4	2,677,493.26	0.83	7.257	606	669,373.32	72.93
$900,000.01 to $941,000.00	1	941,000.00	0.29	7.625	670	941,000.00	65.00
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	240,338.50	80.25%

Current Mortgage Interest Rates of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Current Mortgage	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Rates of the Loans	Loans	Balance	Balance	Rate	Score	Balance	Ratio
4.750% to 5.000%	14	$4,267,450.00	1.33%	4.857%	683	$304,817.86	77.02%
5.001% to 5.500%	74	21,027,365.06	6.53	5.346	667	284,153.58	78.41
5.501% to 6.000%	280	74,284,869.92	23.07	5.829	660	265,303.11	79.72
6.001% to 6.500%	326	80,430,312.21	24.97	6.327	637	246,718.75	79.47
6.501% to 7.000%	319	73,049,463.95	22.68	6.785	626	228,995.18	81.29
7.001% to 7.500%	183	40,326,506.60	12.52	7.274	615	220,363.42	81.85
7.501% to 8.000%	98	22,099,968.15	6.86	7.767	606	225,509.88	80.18
8.001% to 8.500%	24	3,493,848.00	1.08	8.311	605	145,577.00	84.85
8.501% to 9.000%	15	2,008,950.31	0.62	8.773	604	133,930.02	85.07
9.001% to 9.500%	6	921,850.00	0.29	9.140	635	153,641.67	71.04
10.501% to 11.000%	1	143,000.00	0.04	11.000	564	143,000.00	68.42
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Original Combined Loan-to-Value Ratio of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Original Combined	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Loan-to-Value Ratio	Loans	Balance	Balance	Rate	Score	Balance	Ratio
17.97% to 20.00%	1	$105,153.00	0.03%	6.250%	625	$105,153.00	17.97%
20.01% to 25.00%	2	310,000.00	0.10	6.844	624	155,000.00	23.23
25.01% to 30.00%	1	100,000.00	0.03	5.700	661	100,000.00	28.65
35.01% to 40.00%	3	900,000.00	0.28	6.661	616	300,000.00	38.34
40.01% to 45.00%	4	406,098.91	0.13	6.793	613	101,524.73	43.12
45.01% to 50.00%	5	1,283,000.00	0.40	6.006	603	256,600.00	47.96
50.01% to 55.00%	13	2,648,354.00	0.82	6.723	619	203,719.54	53.13
55.01% to 60.00%	20	4,275,373.00	1.33	6.570	608	213,768.65	58.69
60.01% to 65.00%	41	9,181,489.88	2.85	6.802	619	223,938.78	63.72
65.01% to 70.00%	54	11,908,991.59	3.70	6.730	613	220,536.88	68.37
70.01% to 75.00%	107	29,958,653.87	9.30	6.448	624	279,987.42	73.51
75.01% to 80.00%	652	160,150,328.47	49.73	6.329	650	245,629.34	79.69
80.01% to 85.00%	122	29,786,112.58	9.25	6.563	618	244,148.46	84.05
85.01% to 90.00%	227	54,831,702.08	17.03	6.725	622	241,549.35	89.42
90.01% to 95.00%	64	11,726,885.42	3.64	6.877	653	183,232.58	94.63
95.01% to 100.00%	24	4,481,441.40	1.39	7.219	664	186,726.73	99.85
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Remaining Scheduled Term to Maturity of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Remaining Months to	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Maturity of the Mortgage Loans	Loans	Balance	Balance	Rate	Score	Balance	Ratio
169 to 180	1	$86,363.40	0.03%	7.250%	637	$86,363.40	84.67%
349 to 360	1339	321,967,220.80	99.97	6.497	637	240,453.49	80.25
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Gross Margin of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Gross Margin (ARMS Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
3.625% to 4.000%	28	$8,635,673.60	2.72%	5.610%	674	$308,416.91	77.33%
4.001% to 5.000%	368	93,369,970.81	29.43	6.137	650	253,722.75	79.86
5.001% to 6.000%	536	128,660,040.59	40.56	6.468	636	240,037.39	80.31
6.001% to 7.000%	309	70,821,267.18	22.32	6.861	622	229,195.04	81.06
7.001% to 8.000%	65	14,234,867.97	4.49	7.42	613	218,997.97	82.31
8.001% to 9.000%	8	1,510,099.99	0.48	8.855	601	188,762.50	78.34
Total:	1,314	$317,231,920.14	100.00%	6.4890%	637	$241,424.60	80.34%

Maximum Lifetime Mortgage Interest Rates of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
Maximum Lifetime	Number of	Outstanding	By	Average	Average		Combined
Mortgage Interest Rates	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
(ARMs Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
10.750% to 11.000%	14	$4,267,450.00	1.35%	4.857%	683	$304,817.86	77.02%
11.001% to 11.500%	73	20,727,365.06	6.53	5.344	667	283,936.51	78.49
11.501% to 12.000%	274	72,389,572.19	22.82	5.828	660	264,195.52	79.62
12.001% to 12.500%	317	77,235,453.70	24.35	6.322	637	243,644.96	79.68
12.501% to 13.000%	300	69,780,060.77	22	6.757	626	232,600.20	81.44
13.001% to 13.500%	179	40,046,125.00	12.62	7.219	615	223,721.37	81.84
13.501% to 14.000%	106	25,007,667.40	7.88	7.629	611	235,921.39	80.47
14.001% to 14.500%	28	4,526,225.71	1.43	8.091	610	161,650.92	83.60
14.501% to 15.000%	16	2,187,150.31	0.69	8.661	606	136,696.89	86.00
15.001% to 15.500%	6	921,850.00	0.29	9.14	635	153,641.67	71.04
16.501% to 17.000%	1	143,000.00	0.05	11	564	143,000.00	68.42
Total:	1,314	$317,231,920.14	100.00%	6.489%	637	$241,424.60	80.34%

Minimum Lifetime Mortgage Interest Rates of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
Minimum Lifetime	Number of	Outstanding	By	Average	Average		Combined
Mortgage Interest Rates	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
(ARMs Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
3.750% to 4.000%	8	$2,658,100.00	0.84%	5.514%	679	$332,262.50	76.46%
4.001% to 5.000%	201	55,596,115.92	17.53	5.787	663	276,597.59	79.82
5.001% to 6.000%	578	139,967,933.54	44.12	6.299	641	242,159.05	79.8
6.001% to 7.000%	421	97,676,066.01	30.79	6.926	622	232,009.66	80.96
7.001% to 8.000%	96	19,630,604.68	6.19	7.578	609	204,485.47	83.55
8.001% to 9.000%	9	1,560,099.99	0.49	8.707	618	173,344.44	76.8
9.001% to 10.000%	1	143,000.00	0.05	11	564	143,000.00	68.42
Total:	1,314	$317,231,920.14	100.00%	6.489%	637	$241,424.60	80.34%

Next Interest Rate Adjustment Date of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Next Interest Rate	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Adjustment Date (ARMs Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
June 2006	1	$347,997.86	0.11%	5.625%	723	$347,997.86	80.00%
July 2006	2	254,961.32	0.08	6.862	635	127,480.66	86.06
August 2006	7	2,492,872.84	0.79	6.418	633	356,124.69	79.88
September 2006	9	3,187,311.95	1.00	6.682	622	354,145.77	77.99
October 2006	33	8,383,397.91	2.64	6.463	649	254,042.36	80.12
November 2006	218	55,598,369.25	17.53	6.496	640	255,038.39	80.83
December 2006	360	89,587,329.67	28.24	6.372	633	248,853.69	79.29
January 2007	412	98,223,031.00	30.96	6.537	639	238,405.42	81.08
February 2007	6	663,200.00	0.21	7.329	662	110,533.33	88.05
July 2007	1	380,000.00	0.12	6.990	715	380,000.00	80.00
August 2007	2	323,999.99	0.10	6.259	639	162,000.00	80.00
September 2007	3	852,700.03	0.27	6.896	639	284,233.34	85.27
October 2007	7	1,656,000.00	0.52	7.037	644	236,571.43	82.14
November 2007	69	15,526,050.71	4.89	6.643	634	225,015.23	81.63
December 2007	120	26,104,896.71	8.23	6.458	630	217,540.81	79.85
January 2008	55	11,789,302.00	3.72	6.560	644	214,350.95	79.45
October 2009	2	528,399.99	0.17	6.586	628	264,200.00	80.00
November 2009	3	496,598.91	0.16	7.014	604	165,532.97	73.67
December 2009	2	213,500.00	0.07	7.480	675	106,750.00	84.00
January 2010	1	346,000.00	0.11	7.275	617	346,000.00	76.89
February 2010	1	276,000.00	0.09	7.250	679	276,000.00	80.00
Total:	1,314	$317,231,920.14	100.00%	6.489%	637	$241,424.60	80.34%

Occupancy Type of the Mortgaged Premises
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Occupancy Status	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
of the Loans	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Primary Home	1,302	$316,312,519.21	98.22%	6.486%	636	$242,943.56	80.32%
Investment	33	4,932,565.00	1.53	7.076	680	149,471.67	75.84
Second Home	5	808,499.99	0.25	7.062	670	161,700.00	79.71
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Origination Program of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Documentation Level	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Full Documentation	928	$213,071,518.18	66.16%	6.419%	629	$229,602.93	82.02%
Stated Documentation	381	98,444,815.02	30.57	6.668	654	258,385.34	76.86
Limited Documentation	31	10,537,251.00	3.27	6.462	641	339,911.32	76.3
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Mortgage Loan Purpose of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Loan Purpose	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Cashout Refinance	822	$201,281,712.76	62.50%	6.564%	621	$244,868.26	79.42%
Purchase	453	107,746,691.12	33.46	6.342	666	237,851.42	81.49
Rate/Term Refinance	65	13,025,180.32	4.04	6.742	639	200,387.39	82.81
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Index Type of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Index Type	Loans	Balance	Balance	Rate	Score	Balance	Ratio
6 Month LIBOR	1,314	$317,231,920.14	98.50%	6.489%	637	$241,424.60	80.34%
Fixed Rate	26	4,821,664.06	1.5	7.003	626	185,448.62	74.13
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Property Type of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Property Types	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
of the Loans	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Single Family Detached	946	$226,021,923.79	70.18%	6.448%	637	$238,923.81	80.11%
Planned Unit Development	233	60,944,297.45	18.92	6.603	633	261,563.51	81.31
Condominium Low-Rise	98	22,112,231.70	6.87	6.451	637	225,635.02	79.17
Two to Four Family	23	5,045,214.00	1.57	7.121	674	219,357.13	77.82
Single Family Attached	22	4,422,368.39	1.37	6.755	654	201,016.75	79.44
Townhouse	12	2,504,537.87	0.78	6.567	633	208,711.49	80.94
Condominium High-Rise	4	814,911.00	0.25	7.602	617	203,727.75	87.79
Deminimus PUD	2	188,100.00	0.06	7.079	586	94,050.00	73.16
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Loan Types of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Mortgage Loan Types	Loans	Balance	Balance	Rate	Score	Balance	Ratio
2/28 6 Mo LIBOR Interest-Only ARM	1,042	$257,393,571.92	79.92%	6.470%	637	$247,018.78	80.32%
3/27 6 Mo LIBOR Interest-Only ARM	263	57,977,849.32	18.00	6.557	635	220,448.10	80.54
5/25 Interest-Only Fixed	25	4,735,300.66	1.47	6.998	626	189,412.03	73.93
5/25 6 Mo LIBOR Interest-Only ARM	9	1,860,498.90	0.58	7.029	632	206,722.10	78.19
5/10 Interest-Only Fixed	1	86,363.40	0.03	7.250	637	86,363.40	84.67
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Geographic Distribution of Mortgaged Premises of the Mortgage Loans
							Weighted
Geographic		Total	Percentage	Weighted	Weighted		Average
Distribution of the	Number of	Outstanding	By	Average	Average		Combined
Mortgages	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Properties	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Alaska	1	$150,500.00	0.05%	6.625%	659	$150,500.00	70.00%
Arizona	52	8,776,774.99	2.73	6.662	634	168,784.13	82.79
Arkansas	3	423,800.00	0.13	6.102	653	141,266.67	79.37
California	413	129,481,183.09	40.20	6.244	639	313,513.76	78.86
Colorado	42	9,987,614.52	3.10	6.651	652	237,800.35	83.47
Connecticut	19	4,158,760.54	1.29	6.386	619	218,882.13	79.88
Delaware	4	617,050.00	0.19	7.127	597	154,262.50	81.26
Florida	105	19,561,246.50	6.07	6.679	634	186,297.59	82.47
Georgia	56	10,165,826.98	3.16	6.673	641	181,532.62	83.25
Hawaii	3	1,100,099.26	0.34	6.526	681	366,699.75	75.96
Idaho	1	125,000.00	0.04	7.400	711	125,000.00	67.57
Illinois	29	7,166,696.16	2.23	6.737	661	247,127.45	81.83
Indiana	10	1,207,334.00	0.37	7.582	617	120,733.40	85.65
Iowa	1	231,920.00	0.07	5.500	694	231,920.00	80.00
Kentucky	2	193,300.00	0.06	6.802	661	96,650.00	79.55
Louisiana	1	103,950.00	0.03	7.990	564	103,950.00	90.00
Maryland	162	40,426,616.35	12.55	6.486	632	249,547.01	80.27
Massachusetts	8	2,726,950.00	0.85	7.168	658	340,868.75	74.76
Michigan	36	5,895,937.45	1.83	6.959	639	163,776.04	82.18
Minnesota	14	2,294,094.35	0.71	7.050	622	163,863.88	85.30
Mississippi	4	553,460.00	0.17	6.988	642	138,365.00	88.01
Missouri	7	923,315.92	0.29	6.891	654	131,902.27	90.51
Montana	1	250,000.00	0.08	7.875	574	250,000.00	70.42
Nevada	54	11,920,532.76	3.70	6.835	628	220,750.61	79.11
New Hampshire	2	371,504.00	0.12	6.209	606	185,752.00	75.98
New Jersey	7	2,549,007.26	0.79	6.890	608	364,143.89	80.16
New Mexico	1	132,000.00	0.04	7.150	608	132,000.00	80.00
New York	25	6,412,698.39	1.99	6.536	630	256,507.94	81.98
North Carolina	11	1,686,953.84	0.52	7.040	624	153,359.44	84.66
Ohio	41	5,253,930.41	1.63	6.821	627	128,144.64	85.18
Oklahoma	14	2,079,210.00	0.65	6.542	664	148,515.00	81.43
Oregon	24	4,479,997.30	1.39	6.933	637	186,666.55	76.15
Pennsylvania	15	2,702,100.00	0.84	6.747	641	180,140.00	78.99
Rhode Island	1	181,500.00	0.06	6.000	632	181,500.00	69.81
South Carolina	5	883,120.00	0.27	6.943	644	176,624.00	84.39
Tennessee	12	2,462,492.00	0.76	6.684	640	205,207.67	86.87
Texas	3	781,050.00	0.24	6.407	636	260,350.00	78.16
Utah	9	1,650,960.00	0.51	6.553	651	183,440.00	82.11
Virginia	110	26,850,605.14	8.34	6.548	634	244,096.41	79.47
Washington	24	4,189,342.99	1.30	6.894	635	174,555.96	82.13
Wisconsin	7	853,350.00	0.26	7.199	617	121,907.14	86.59
Wyoming	1	91,800.00	0.03	7.000	623	91,800.00	90.00
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%
No more than approximately 0.63% of the Mortgage Loans will be secured by mortgaged properties located in any one zip code.

Credit Score of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Credit Score	Loans	Balance	Balance	Rate	Score	Balance	Ratio
524 to 525	1	$340,000.00	0.11%	7.200%	524	$340,000.00	85.00%
526 to 550	3	566,500.00	0.18	8.401	531	188,833.33	72.01
551 to 575	122	30,375,923.77	9.43	7.113	567	248,982.98	78.41
576 to 600	211	52,292,549.58	16.24	6.825	589	247,831.99	79.02
601 to 625	268	62,617,046.83	19.44	6.514	612	233,645.70	80.19
626 to 650	240	57,991,983.89	18.01	6.439	638	241,633.27	81.23
651 to 675	227	52,747,661.48	16.38	6.247	661	232,368.55	80.15
676 to 700	115	28,424,336.98	8.83	6.236	688	247,168.15	82.1
701 to 725	87	20,128,080.06	6.25	6.158	713	231,357.24	80.87
726 to 750	35	8,410,420.53	2.61	6.155	738	240,297.73	82.36
751 to 775	18	5,030,931.08	1.56	5.853	761	279,496.17	79.11
776 to 800	12	2,982,550.00	0.93	6.058	782	248,545.83	79.68
801 to 803	1	145,600.00	0.05	5.875	803	145,600.00	80
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Credit Grade of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Credit Grade	Loans	Balance	Balance	Rate	Score	Balance	Ratio
A+	846	$204,875,347.44	63.62%	6.315%	655	$242,169.44	80.66%
A	218	55,359,377.60	17.19	6.604	608	253,942.10	80.04
A-	166	38,694,117.93	12.01	6.907	596	233,097.10	78.71
B+	3	665,750.00	0.21	6.845	579	221,916.67	55.24
B	36	7,718,616.99	2.40	7.456	589	214,406.03	74.12
C	5	1,210,099.26	0.38	8.404	579	242,019.85	73.21
D	1	143,000.00	0.04	11.000	564	143,000.00	68.42
Score Direct	65	13,387,274.98	4.16	6.850	629	205,958.08	84.81
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Amortization Type of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Amortization Type	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Interest Only	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Prepayment Penalty Type of the Mortgage Loans
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Original Prepayment	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Penalty Term	Loans	Balance	Balance	Rate	Score	Balance	Ratio
None	347	$82,899,152.23	25.74%	6.677%	638	$238,902.46	80.84%
6 Months	1	376,000.00	0.12	7.250	696	376,000.00	80.00
12 Months	2	221,324.72	0.07	7.006	636	110,662.36	87.92
24 Months	752	186,761,134.69	57.99	6.394	638	248,352.57	80.19
30 Months	4	955,441.00	0.30	7.134	610	238,860.25	85.43
36 Months	233	50,612,531.56	15.72	6.563	633	217,221.17	79.42
60 Months	1	228,000.00	0.07	6.490	625	228,000.00	69.51
Total:	1,340	$322,053,584.20	100.00%	6.497%	637	$240,338.50	80.25%

Merrill Lynch & Co.

Saxon Home Equity

SAST 2003-3

IOs

1,340 records

Balance: 322,053,584

Selection Criteria: IOs

Table of Contents

1. Initial Mortgage Loans 2. Current Scheduled Principal Balances ($) 3. Current Mortgage Interest Rates (%) 4. Original Combined Loan-to-Value Ratio (%) 5. Remaining Term (months) 6. Gross Margin (%) (ARMS Only) 7. Maximum Lifetime Mortgage Interest Rates (%) (ARMs Only) 8. Minimum Lifetime Mortgage Interest Rates (%) (ARMs Only) 9. Next Interest Rate Adjustment Date (ARMs Only) 10. Occupancy Type 11. Origination Program 12. Mortgage Loan Purpose 13. Index Type 14. Property Type 15. Loan Type 16. Geographic Distribution of Mortgaged Premises 17. Credit Score 18. Credit Grade 19. Amortization Type 20. Prepayment Penalty Type

1. Initial Mortgage Loans
Total Outstanding Principal Balance:		$322,053,584.20
Number of Loans:		1,340
:
:		Average	Minimum	Maximum
Original Loan Amount:		$240,372.21	$38,500.00	$941,000.00
Outstanding Principal Balance:		$240,338.50	$38,500.00	$941,000.00
:
:		Weighted Average	Minimum	Maximum
Mortgage Rate:		6.50%	4.75%	11.00%
:
Gross Margin:		5.53%	3.63%	9.00%
Initial Periodic Rate Cap:		2.95%	1.00%	5.00%
Periodic Rate Cap:		1.01%	1.00%	1.50%
Life Floor:		5.82%	3.75%	10.00%
Life Cap:		12.52%	10.75%	17.00%
:
Months to Roll:		25	17	61
:
Original Combined LTV:		80.25%	17.97%	100.00%
Original LTV:		80.25%	17.97%	100.00%
Credit Score:		637	524	803
:
Original Term (months):		360	180	360
Remaining Term (months):		359	180	360
Seasoning (months):		1	0	7
:
Top Property State Concentrations:		CA(40.20%),MD(12.55%),VA(8.34%)
Maximum Zip Code Concentration:		20874(0.63%)
:
:			Earliest	Latest
First Payment Date:			38169	38412
Maturity Date:			43831	49341
:
First Lien:	100.00%
Second Lien:	0.00%

2. Current Scheduled Principal Balances ($)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Current Scheduled	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Principal Balances ($)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
$0.01 to $50,000.00	3	$133,500.00	0.04%	7.26%	625	$44,500.00	60.92%
$50,000.01 to $100,000.00	103	8,466,678.86	2.63	7.134	640	82,200.77	80
$100,000.01 to $150,000.00	259	32,467,129.69	10.08	6.684	639	125,355.71	79.88
$150,000.01 to $200,000.00	216	37,541,865.19	11.66	6.624	640	173,804.93	81.19
$200,000.01 to $250,000.00	232	52,890,245.43	16.42	6.596	630	227,975.20	80.45
$250,000.01 to $300,000.00	179	49,396,552.25	15.34	6.412	641	275,958.39	80.47
$300,000.01 to $350,000.00	116	37,740,454.07	11.72	6.332	632	325,348.74	81.05
$350,000.01 to $400,000.00	92	34,613,539.32	10.75	6.401	641	376,234.12	81.55
$400,000.01 to $450,000.00	50	21,253,996.76	6.6	6.314	632	425,079.94	81.02
$450,000.01 to $500,000.00	51	24,709,292.64	7.67	6.189	642	484,495.93	78.01
$500,000.01 to $550,000.00	15	7,937,700.66	2.46	6.445	647	529,180.04	80.23
$550,000.01 to $600,000.00	15	8,706,136.07	2.7	6.484	625	580,409.07	77.55
$600,000.01 to $650,000.00	4	2,578,000.00	0.8	6.895	639	644,500.00	73.33
$650,000.01 to $700,000.00	4	2,677,493.26	0.83	7.257	606	669,373.32	72.93
$900,000.01 to $950,000.00	1	941,000.00	0.29	7.625	670	941,000.00	65
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
Min: 38,500.00
Max: 941,000.00

3. Current Mortgage Interest Rates (%)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Current Mortgage	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Interest Rates (%)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
5.000% or less	14	$4,267,450.00	1.33%	4.86%	683	$304,817.86	77.02%
5.001% to 5.500%	74	21,027,365.06	6.53	5.346	667	284,153.58	78.41
5.501% to 6.000%	280	74,284,869.92	23.07	5.829	660	265,303.11	79.72
6.001% to 6.500%	326	80,430,312.21	24.97	6.327	637	246,718.75	79.47
6.501% to 7.000%	319	73,049,463.95	22.68	6.785	626	228,995.18	81.29
7.001% to 7.500%	183	40,326,506.60	12.52	7.274	615	220,363.42	81.85
7.501% to 8.000%	98	22,099,968.15	6.86	7.767	606	225,509.88	80.18
8.001% to 8.500%	24	3,493,848.00	1.08	8.311	605	145,577.00	84.85
8.501% to 9.000%	15	2,008,950.31	0.62	8.773	604	133,930.02	85.07
9.001% to 9.500%	6	921,850.00	0.29	9.14	635	153,641.67	71.04
10.501% to 11.000%	1	143,000.00	0.04	11	564	143,000.00	68.42
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
Min: 4.750
Max: 11.000

4. Original Combined Loan-to-Value Ratio (%)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Original Combined	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Loan-to-Value Ratio (%)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
15.01% to 20.00%	1	$105,153.00	0.03%	6.25%	625	$105,153.00	17.97%
20.01% to 25.00%	2	310,000.00	0.1	6.844	624	155,000.00	23.23
25.01% to 30.00%	1	100,000.00	0.03	5.7	661	100,000.00	28.65
35.01% to 40.00%	3	900,000.00	0.28	6.661	616	300,000.00	38.34
40.01% to 45.00%	4	406,098.91	0.13	6.793	613	101,524.73	43.12
45.01% to 50.00%	5	1,283,000.00	0.4	6.006	603	256,600.00	47.96
50.01% to 55.00%	13	2,648,354.00	0.82	6.723	619	203,719.54	53.13
55.01% to 60.00%	20	4,275,373.00	1.33	6.57	608	213,768.65	58.69
60.01% to 65.00%	41	9,181,489.88	2.85	6.802	619	223,938.78	63.72
65.01% to 70.00%	54	11,908,991.59	3.7	6.73	613	220,536.88	68.37
70.01% to 75.00%	107	29,958,653.87	9.3	6.448	624	279,987.42	73.51
75.01% to 80.00%	652	160,150,328.47	49.73	6.329	650	245,629.34	79.69
80.01% to 85.00%	122	29,786,112.58	9.25	6.563	618	244,148.46	84.05
85.01% to 90.00%	227	54,831,702.08	17.03	6.725	622	241,549.35	89.42
90.01% to 95.00%	64	11,726,885.42	3.64	6.877	653	183,232.58	94.63
95.01% to 100.00%	24	4,481,441.40	1.39	7.219	664	186,726.73	99.85
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
Min: 17.97
Max: 100.00

5. Remaining Term (months)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Remaining Term (months)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
169 to 180	1	$86,363.40	0.03%	7.25%	637	$86,363.40	84.67%
349 to 360	1,339	321,967,220.80	99.97	6.497	637	240,453.49	80.25
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
Min: 180
Max: 360

6. Gross Margin (%) (ARMS Only)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Gross Margin (%) (ARMS Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
3.001% to 4.000%	28	$8,635,673.60	2.72%	5.61%	674	$308,416.91	77.33%
4.001% to 5.000%	368	93,369,970.81	29.43	6.137	650	253,722.75	79.86
5.001% to 6.000%	536	128,660,040.59	40.56	6.468	636	240,037.39	80.31
6.001% to 7.000%	309	70,821,267.18	22.32	6.861	622	229,195.04	81.06
7.001% to 8.000%	65	14,234,867.97	4.49	7.42	613	218,997.97	82.31
8.001% to 9.000%	8	1,510,099.99	0.48	8.855	601	188,762.50	78.34
Total:	1,314	$317,231,920.14	100.00%	6.49%	637	$241,424.60	80.34%
Min: 3.62500
Max: 9.00000

7. Maximum Lifetime Mortgage Interest Rates (%) (ARMs Only)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
Maximum Lifetime	Number of	Outstanding	By	Average	Average		Combined
Mortgage Interest Rates (%)	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
(ARMs Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
10.501% to 11.000%	14	$4,267,450.00	1.35%	4.86%	683	$304,817.86	77.02%
11.001% to 11.500%	73	20,727,365.06	6.53	5.344	667	283,936.51	78.49
11.501% to 12.000%	274	72,389,572.19	22.82	5.828	660	264,195.52	79.62
12.001% to 12.500%	317	77,235,453.70	24.35	6.322	637	243,644.96	79.68
12.501% to 13.000%	300	69,780,060.77	22	6.757	626	232,600.20	81.44
13.001% to 13.500%	179	40,046,125.00	12.62	7.219	615	223,721.37	81.84
13.501% to 14.000%	106	25,007,667.40	7.88	7.629	611	235,921.39	80.47
14.001% to 14.500%	28	4,526,225.71	1.43	8.091	610	161,650.92	83.6
14.501% to 15.000%	16	2,187,150.31	0.69	8.661	606	136,696.89	86
15.001% to 15.500%	6	921,850.00	0.29	9.14	635	153,641.67	71.04
16.501% to 17.000%	1	143,000.00	0.05	11	564	143,000.00	68.42
Total:	1,314	$317,231,920.14	100.00%	6.49%	637	$241,424.60	80.34%
Min: 10.750
Max: 17.000

8. Minimum Lifetime Mortgage Interest Rates (%) (ARMs Only)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
Minimum Lifetime	Number of	Outstanding	By	Average	Average		Combined
Mortgage Interest Rates (%)	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
(ARMs Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
3.001% to 4.000%	8	$2,658,100.00	0.84%	5.51%	679	$332,262.50	76.46%
4.001% to 5.000%	201	55,596,115.92	17.53	5.787	663	276,597.59	79.82
5.001% to 6.000%	578	139,967,933.54	44.12	6.299	641	242,159.05	79.8
6.001% to 7.000%	421	97,676,066.01	30.79	6.926	622	232,009.66	80.96
7.001% to 8.000%	96	19,630,604.68	6.19	7.578	609	204,485.47	83.55
8.001% to 9.000%	9	1,560,099.99	0.49	8.707	618	173,344.44	76.8
9.001% to 10.000%	1	143,000.00	0.05	11	564	143,000.00	68.42
Total:	1,314	$317,231,920.14	100.00%	6.49%	637	$241,424.60	80.34%
Min: 3.750
Max: 10.000

9. Next Interest Rate Adjustment Date (ARMs Only)
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
Next Interest Rate	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Adjustment Date (ARMs Only)	Loans	Balance	Balance	Rate	Score	Balance	Ratio
38869	1	$347,997.86	0.11%	5.63%	723	$347,997.86	80.00%
38899	2	254,961.32	0.08	6.862	635	127,480.66	86.06
38930	7	2,492,872.84	0.79	6.418	633	356,124.69	79.88
38961	9	3,187,311.95	1	6.682	622	354,145.77	77.99
38991	33	8,383,397.91	2.64	6.463	649	254,042.36	80.12
39022	218	55,598,369.25	17.53	6.496	640	255,038.39	80.83
39052	360	89,587,329.67	28.24	6.372	633	248,853.69	79.29
39083	412	98,223,031.00	30.96	6.537	639	238,405.42	81.08
39114	6	663,200.00	0.21	7.329	662	110,533.33	88.05
39264	1	380,000.00	0.12	6.99	715	380,000.00	80
39295	2	323,999.99	0.1	6.259	639	162,000.00	80
39326	3	852,700.03	0.27	6.896	639	284,233.34	85.27
39356	7	1,656,000.00	0.52	7.037	644	236,571.43	82.14
39387	69	15,526,050.71	4.89	6.643	634	225,015.23	81.63
39417	120	26,104,896.71	8.23	6.458	630	217,540.81	79.85
39448	55	11,789,302.00	3.72	6.56	644	214,350.95	79.45
40087	2	528,399.99	0.17	6.586	628	264,200.00	80
40118	3	496,598.91	0.16	7.014	604	165,532.97	73.67
40148	2	213,500.00	0.07	7.48	675	106,750.00	84
40179	1	346,000.00	0.11	7.275	617	346,000.00	76.89
40210	1	276,000.00	0.09	7.25	679	276,000.00	80
Total:	1,314	$317,231,920.14	100.00%	6.49%	637	$241,424.60	80.34%

10. Occupancy Type
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Occupancy Type	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Primary Home	1,302	$316,312,519.21	98.22%	6.49%	636	$242,943.56	80.32%
Investment	33	4,932,565.00	1.53	7.076	680	149,471.67	75.84
Second Home	5	808,499.99	0.25	7.062	670	161,700.00	79.71
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
The information set forth above with respect to occupancy is based upon representations of the related mortgagors at the time of origination.

11. Origination Program
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Origination Program	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Full Documentation	928	$213,071,518.18	66.16%	6.42%	629	$229,602.93	82.02%
Stated Documentation	381	98,444,815.02	30.57	6.668	654	258,385.34	76.86
Limited Documentation	31	10,537,251.00	3.27	6.462	641	339,911.32	76.3
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
12. Mortgage Loan Purpose
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Mortgage Loan Purpose	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Cashout Refinance	822	$201,281,712.76	62.50%	6.56%	621	$244,868.26	79.42%
Purchase	453	107,746,691.12	33.46	6.342	666	237,851.42	81.49
Rate/Term Refinance	65	13,025,180.32	4.04	6.742	639	200,387.39	82.81
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%

13. Index Type
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Index Type	Loans	Balance	Balance	Rate	Score	Balance	Ratio
6 Month LIBOR	1,314	$317,231,920.14	98.50%	6.49%	637	$241,424.60	80.34%
Fixed Rate	26	4,821,664.06	1.5	7.003	626	185,448.62	74.13
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%

14. Property Type
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Property Type	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Single Family Detached	946	$226,021,923.79	70.18%	6.45%	637	$238,923.81	80.11%
Planned Unit Development	233	60,944,297.45	18.92	6.603	633	261,563.51	81.31
Condominium Low-Rise	98	22,112,231.70	6.87	6.451	637	225,635.02	79.17
Two to Four Family	23	5,045,214.00	1.57	7.121	674	219,357.13	77.82
Single Family Attached	22	4,422,368.39	1.37	6.755	654	201,016.75	79.44
Townhouse	12	2,504,537.87	0.78	6.567	633	208,711.49	80.94
Condominium High-Rise	4	814,911.00	0.25	7.602	617	203,727.75	87.79
Deminimus PUD	2	188,100.00	0.06	7.079	586	94,050.00	73.16
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%

15. Loan Type
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Loan Type	Loans	Balance	Balance	Rate	Score	Balance	Ratio
2/28 6 Mo LIBOR Interest-Only ARM	1,042	$257,393,571.92	79.92%	6.47%	637	$247,018.78	80.32%
3/27 6 Mo LIBOR Interest-Only ARM	263	57,977,849.32	18	6.557	635	220,448.10	80.54
5/25 Interest-Only Fixed	25	4,735,300.66	1.47	6.998	626	189,412.03	73.93
5/25 6 Mo LIBOR Interest-Only ARM	9	1,860,498.90	0.58	7.029	632	206,722.10	78.19
5/10 Interest-Only Fixed	1	86,363.40	0.03	7.25	637	86,363.40	84.67
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%

16. Geographic Distribution of Mortgaged Premises
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Geographic Distribution of Mortgaged Premises	Loans	Balance	Balance	Rate	Score	Balance	Ratio
Alaska	1	$150,500.00	0.05%	6.63%	659	$150,500.00	70.00%
Arizona	52	8,776,774.99	2.73	6.662	634	168,784.13	82.79
Arkansas	3	423,800.00	0.13	6.102	653	141,266.67	79.37
California	413	129,481,183.09	40.2	6.244	639	313,513.76	78.86
Colorado	42	9,987,614.52	3.1	6.651	652	237,800.35	83.47
Connecticut	19	4,158,760.54	1.29	6.386	619	218,882.13	79.88
Delaware	4	617,050.00	0.19	7.127	597	154,262.50	81.26
Florida	105	19,561,246.50	6.07	6.679	634	186,297.59	82.47
Georgia	56	10,165,826.98	3.16	6.673	641	181,532.62	83.25
Hawaii	3	1,100,099.26	0.34	6.526	681	366,699.75	75.96
Idaho	1	125,000.00	0.04	7.4	711	125,000.00	67.57
Illinois	29	7,166,696.16	2.23	6.737	661	247,127.45	81.83
Indiana	10	1,207,334.00	0.37	7.582	617	120,733.40	85.65
Iowa	1	231,920.00	0.07	5.5	694	231,920.00	80
Kentucky	2	193,300.00	0.06	6.802	661	96,650.00	79.55
Louisiana	1	103,950.00	0.03	7.99	564	103,950.00	90
Maryland	162	40,426,616.35	12.55	6.486	632	249,547.01	80.27
Massachusetts	8	2,726,950.00	0.85	7.168	658	340,868.75	74.76
Michigan	36	5,895,937.45	1.83	6.959	639	163,776.04	82.18
Minnesota	14	2,294,094.35	0.71	7.05	622	163,863.88	85.3
Mississippi	4	553,460.00	0.17	6.988	642	138,365.00	88.01
Missouri	7	923,315.92	0.29	6.891	654	131,902.27	90.51
Montana	1	250,000.00	0.08	7.875	574	250,000.00	70.42
Nevada	54	11,920,532.76	3.7	6.835	628	220,750.61	79.11
New Hampshire	2	371,504.00	0.12	6.209	606	185,752.00	75.98
New Jersey	7	2,549,007.26	0.79	6.89	608	364,143.89	80.16
New Mexico	1	132,000.00	0.04	7.15	608	132,000.00	80
New York	25	6,412,698.39	1.99	6.536	630	256,507.94	81.98
North Carolina	11	1,686,953.84	0.52	7.04	624	153,359.44	84.66
Ohio	41	5,253,930.41	1.63	6.821	627	128,144.64	85.18
Oklahoma	14	2,079,210.00	0.65	6.542	664	148,515.00	81.43
Oregon	24	4,479,997.30	1.39	6.933	637	186,666.55	76.15
Pennsylvania	15	2,702,100.00	0.84	6.747	641	180,140.00	78.99
Rhode Island	1	181,500.00	0.06	6	632	181,500.00	69.81
South Carolina	5	883,120.00	0.27	6.943	644	176,624.00	84.39
Tennessee	12	2,462,492.00	0.76	6.684	640	205,207.67	86.87
Texas	3	781,050.00	0.24	6.407	636	260,350.00	78.16
Utah	9	1,650,960.00	0.51	6.553	651	183,440.00	82.11
Virginia	110	26,850,605.14	8.34	6.548	634	244,096.41	79.47
Washington	24	4,189,342.99	1.3	6.894	635	174,555.96	82.13
Wisconsin	7	853,350.00	0.26	7.199	617	121,907.14	86.59
Wyoming	1	91,800.00	0.03	7	623	91,800.00	90
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
(1) No more than approximately 0.63% of the Mortgage Loans will be secured by mortgaged properties located in any one zip code.

17. Credit Score
							Weighted
		Total	Percentage	Weighted	Weighted		Average
	Number of	Outstanding	By	Average	Average		Combined
	Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Credit Score	Loans	Balance	Balance	Rate	Score	Balance	Ratio
501 to 525	1	$340,000.00	0.11%	7.20%	524	$340,000.00	85.00%
526 to 550	3	566,500.00	0.18	8.401	531	188,833.33	72.01
551 to 575	122	30,375,923.77	9.43	7.113	567	248,982.98	78.41
576 to 600	211	52,292,549.58	16.24	6.825	589	247,831.99	79.02
601 to 625	268	62,617,046.83	19.44	6.514	612	233,645.70	80.19
626 to 650	240	57,991,983.89	18.01	6.439	638	241,633.27	81.23
651 to 675	227	52,747,661.48	16.38	6.247	661	232,368.55	80.15
676 to 700	115	28,424,336.98	8.83	6.236	688	247,168.15	82.1
701 to 725	87	20,128,080.06	6.25	6.158	713	231,357.24	80.87
726 to 750	35	8,410,420.53	2.61	6.155	738	240,297.73	82.36
751 to 775	18	5,030,931.08	1.56	5.853	761	279,496.17	79.11
776 to 800	12	2,982,550.00	0.93	6.058	782	248,545.83	79.68
801 to 825	1	145,600.00	0.05	5.875	803	145,600.00	80
Total:	1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
Min: 524
Max: 803

18. Credit Grade
								Weighted
			Total	Percentage	Weighted	Weighted		Average
		Number of	Outstanding	By	Average	Average		Combined
		Mortgage	Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Credit Grade		Loans	Balance	Balance	Rate	Score	Balance	Ratio
A+		846	$204,875,347.44	63.62%	6.32%	655	$242,169.44	80.66%
A		218	55,359,377.60	17.19	6.604	608	253,942.10	80.04
A-		166	38,694,117.93	12.01	6.907	596	233,097.10	78.71
B+		3	665,750.00	0.21	6.845	579	221,916.67	55.24
B		36	7,718,616.99	2.4	7.456	589	214,406.03	74.12
C		5	1,210,099.26	0.38	8.404	579	242,019.85	73.21
D		1	143,000.00	0.04	11	564	143,000.00	68.42
Score Direct		65	13,387,274.98	4.16	6.85	629	205,958.08	84.81
Total:		1,340	$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
19. Amortization Type
								Weighted
			Total	Percentage	Weighted	Weighted		Average
	Number of		Outstanding	By	Average	Average		Combined
	Mortgage		Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Amortization Type	Loans		Balance	Balance	Rate	Score	Balance	Ratio
Interest Only	1,340		$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
Total:	1,340		$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%
20. Prepayment Penalty Type
								Weighted
			Total	Percentage	Weighted	Weighted		Average
	Number of		Outstanding	By	Average	Average		Combined
	Mortgage		Principal	Principal	Mortgage	Credit	Average	Loan-to-Value
Prepayment Penalty Type	Loans		Balance	Balance	Rate	Score	Balance	Ratio
None	347		$82,899,152.23	25.74%	6.68%	638	$238,902.46	80.84%
6 Months	1		376,000.00	0.12	7.25	696	376,000.00	80
12 Months	2		221,324.72	0.07	7.006	636	110,662.36	87.92
24 Months	752		186,761,134.69	57.99	6.394	638	248,352.57	80.19
30 Months	4		955,441.00	0.3	7.134	610	238,860.25	85.43
36 Months	233		50,612,531.56	15.72	6.563	633	217,221.17	79.42
60 Months	1		228,000.00	0.07	6.49	625	228,000.00	69.51
Total:	1,340		$322,053,584.20	100.00%	6.50%	637	$240,338.50	80.25%

Filing Compare · SAXON ASSET SECURITIES CO