CSFB

CREDIT SUISSE FIRST BOSTON

HOME EQUITY ASSET TRUST 2005-8

DERIVED INFORMATION 9/29/2005

[$1,473,000,000]

Senior, Mezzanine & Subordinate Bonds Offered

(Approximate)

[$1,483,500,100]

Total Certificates Offered & Non-Offered

Home Equity Pass-Through Certificates, Series 2005-8

Credit Suisse First Boston Mortgage Securities Corp.

Depositor

[TBD]

Trustee

The information contained in the attached materials is referred to as the “Information”.

The Information has been provided by Credit Suisse First Boston. Neither the Issuer of the certificates nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission.

The Information contained herein will be superseded by the description of the mortgage pool contained in the prospectus supplement relating to the certificates.

The Information addresses only certain aspects of the applicable certificate’s characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the certificate. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances.

Although a registration statement (including the prospectus) relating to the certificates discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the certificates discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the certificates discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the certificates discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement (“Offering Documents”) and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the Credit Suisse First Boston Trading Desk at (212) 538-8373.

Statistical Collateral Summary – Aggregate Collateral

All information on the Mortgage Loans is approximate, includes a portion of the prefunding, and is based off of rolled scheduled balances as of the 10/01/05 cutoff date. Approximately 29.8% of the mortgage loans do not provide for any payments of principal in the first one, two, three, five, seven or ten years following origination. The final numbers will be found in the prospectus supplement. Thirty-day delinquencies and sixty-day delinquencies will represent less than 1.5% and 0.5% of the Mortgage Loans, respectively. The Original Loan-to-Value (OLTV) ratio displayed in the tables below employs the Combined Loan-to-Value (CLTV) ratio in the case of second liens.

Total Number of Loans	7,692
Total Outstanding Loan Balance	$1,476,497,374*	Min	Max
Average Loan Current Balance	$191,952	$4,957	$1,021,275
Weighted Average Original LTV	80.7%**
Weighted Average Coupon	7.16%	4.78%	13.75%
Arm Weighted Average Coupon	7.08%
Fixed Weighted Average Coupon	7.92%
Weighted Average Margin	6.07%	2.25%	11.10%
Weighted Average FICO (Non-Zero)	627
Weighted Average Age (Months)	2
% First Liens	97.4%
% Second Liens	2.6%
% Arms	90.1%
% Fixed	9.9%
% of Loans with Mortgage Insurance	0.0%

Total collateral will be approximately [$1,500,000,100]

Note, for second liens, CLTV is employed in this calculation.

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Current Rate	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.001 - 9.500	6,974	1,431,503,658	205,263	97.0	2	7.06	359	628	80.4	88.5	41.6	51.6	94.9	89.5	49.0	0.8	30.7
9.501 - 10.000	214	18,850,263	88,085	1.3	2	9.82	355	607	89.2	89.7	40.9	47.2	95.8	89.9	40.6	49.9	0.0
10.001 - 10.500	154	10,063,242	65,346	0.7	2	10.31	352	588	88.5	89.0	41.8	65.9	98.7	90.1	37.0	54.1	1.7
10.501 - 11.000	173	10,084,717	58,293	0.7	2	10.82	347	596	91.5	91.5	41.8	69.3	97.8	89.3	35.8	76.7	0.0
11.001 - 12.000	123	4,977,877	40,471	0.3	3	11.45	339	603	93.4	93.4	44.9	42.9	95.2	95.8	42.4	79.5	0.0
12.001 - 13.000	47	885,178	18,834	0.1	3	12.45	275	606	95.5	95.5	40.7	80.9	71.2	76.7	35.2	92.5	0.0
13.001 >=	7	132,439	18,920	0.0	2	13.36	230	652	92.4	92.4	44.0	59.7	27.5	91.6	35.1	100.0	0.0
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
FICO	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
1 -500	18	4,539,183	252,177	0.3	2	8.47	358	499	75.8	75.8	44.5	88.5	100.0	100.0	93.7	0.0	0.0
501 -525	312	59,221,574	189,813	4.0	2	8.42	358	513	73.7	73.9	42.5	67.9	99.2	94.9	87.9	0.0	0.0
526 -550	441	78,985,154	179,105	5.3	2	8.01	358	538	74.7	75.0	42.2	65.1	98.9	93.6	86.9	0.0	0.5
551 -575	645	120,636,573	187,033	8.2	2	7.63	359	564	79.2	80.2	41.1	63.4	96.1	93.7	73.4	0.3	3.1
576 -600	1,246	200,704,781	161,079	13.6	2	7.34	359	589	81.0	87.6	41.5	68.6	96.8	93.0	55.3	2.1	15.9
601 -625	1,414	256,310,504	181,266	17.4	2	7.09	358	613	81.6	88.9	41.5	59.9	96.2	92.3	52.5	3.1	30.0
626 -650	1,410	268,905,964	190,713	18.2	2	6.97	359	638	81.4	91.5	41.3	47.6	96.4	90.2	42.6	3.4	39.0
651 >=	2,206	487,193,641	220,849	33.0	2	6.82	358	690	82.0	93.4	41.8	35.4	91.1	83.8	29.8	3.6	45.4
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

													%
				%					WA	WA	WA		FULL	%	%	%	%	%
Balance	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING		WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.01 - 50,000.00	603	18,509,080	30,695	1.3	3		9.89	332	626	92.2	92.6	39.9	80.1	95.2	88.6	28.5	79.2	0.0
50,000.01 - 75,000.00	580	36,692,995	63,264	2.5	2		8.39	355	614	84.1	89.9	38.0	69.8	89.9	90.3	36.8	22.2	1.1
75,000.01 - 100,000.00	732	64,718,286	88,413	4.4	2		7.73	356	615	81.7	90.4	39.4	69.3	94.3	91.8	39.2	9.1	5.0
100,000.01 -125,000.00	866	97,586,484	112,686	6.6	2		7.48	358	615	80.9	90.0	39.9	68.3	94.1	91.5	39.9	4.5	10.2
125,000.01 -150,000.00	788	108,448,553	137,625	7.3	2		7.30	359	619	80.9	89.4	40.7	63.7	96.4	90.2	47.7	2.4	15.8
150,000.01 -175,000.00	696	112,907,147	162,223	7.6	2		7.18	359	620	80.3	88.6	40.1	59.6	96.0	91.4	50.5	1.9	21.2
175,000.01 -200,000.00	643	120,921,233	188,058	8.2	2		7.17	359	620	79.6	87.5	41.5	55.5	96.3	92.1	50.3	1.1	24.7
200,000.01 -225,000.00	463	98,566,225	212,886	6.7	2		7.14	358	621	79.7	86.4	42.0	51.0	94.8	89.2	54.7	0.0	26.5
225,000.01 -250,000.00	345	82,058,895	237,852	5.6	2		7.15	358	623	79.1	87.3	41.9	47.5	95.9	89.9	48.4	0.0	32.7
250,000.01 -275,000.00	329	86,099,337	261,700	5.8	2		6.99	359	623	79.6	86.4	42.4	51.6	96.7	88.5	55.7	0.0	32.6
275,000.01 -300,000.00	308	88,667,803	287,882	6.0	2		6.90	360	630	79.7	87.4	42.1	47.0	96.8	89.6	52.7	0.0	38.6
300,000.01 -325,000.00	203	63,614,158	313,370	4.3	2		6.99	359	626	80.9	88.1	42.8	50.2	93.1	87.1	49.7	0.0	33.6
325,000.01 -350,000.00	188	63,673,115	338,687	4.3	2		6.96	359	630	81.5	89.1	42.8	46.3	94.2	89.3	52.2	0.0	45.1
350,000.01 -375,000.00	160	57,999,562	362,497	3.9	2		6.89	360	635	81.2	89.5	42.5	40.6	96.2	87.4	54.4	0.0	36.3
375,000.01 -400,000.00	173	67,268,659	388,836	4.6	2		6.89	359	636	80.4	88.7	42.9	38.7	95.9	87.3	49.3	0.0	46.2
400,000.01 -500,000.00	396	177,682,375	448,693	12.0	2		6.84	360	644	81.2	89.6	43.1	37.9	92.8	87.1	48.6	0.0	46.4
500,000.01 -600,000.00	135	73,974,214	547,957	5.0	2		7.02	361	640	80.6	87.8	42.8	34.4	92.5	88.3	49.6	0.0	41.3
600,000.01 >=	84	57,109,251	679,872	3.9	3	2	6.95	358	644	80.7	89.7	41.1	51.1	95.4	90.7	44.4	0.0	43.0
Total:	7,692	1,476,497,374	191,952	100.0		2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

														%
						%				WA	WA	WA		FULL	%	%	%	%	%
Original LTV			COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
<=	80.0		4,857	1,008,267,467	207,591	68.3	2	6.94	359	629	76.5	87.6	41.7	47.1	96.6	89.4	44.6	0.0	34.8
80.1 -		85.0	642	137,246,145	213,779	9.3	2	7.31	358	605	84.5	85.8	41.6	60.5	94.2	94.0	73.1	0.0	20.1
85.1 -		90.0	1,116	233,971,799	209,652	15.8	2	7.38	359	623	89.6	90.9	41.2	60.9	87.8	88.5	55.4	0.2	20.9
90.1 -		95.0	289	42,377,184	146,634	2.9	2	7.88	354	638	94.5	94.6	42.2	60.8	90.9	85.9	60.3	5.5	18.8
95.1 -		100.0	788	54,634,778	69,333	3.7	2	9.40	354	651	99.9	99.9	41.5	69.3	99.3	88.2	24.4	65.8	6.5
Total:			7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

														%
						%				WA	WA	WA		FULL	%	%	%	%	%
Stated or Reduced			COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Full			4,556	763,767,917	167,640	51.7	2	7.09	357	613	81.5	88.9	41.4	100.0	95.0	91.3	53.2	3.5	26.4
Reduced			1,310	286,232,427	218,498	19.4	2	7.14	359	653	81.5	92.6	42.2	0.0	95.3	87.0	14.2	1.9	40.3
No Income/	NoAsset		20	3,747,854	187,393	0.3	3	7.73	357	634	73.9	74.4	48.0	0.0	95.3	85.9	69.3	0.0	4.7
Stated Income	/	Stated Assets	1,806	422,749,176	234,080	28.6	2	7.31	360	636	78.8	85.4	41.7	0.0	94.4	87.9	63.8	1.7	28.8
Total:			7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Investment & Second Home	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Second Home	42	10,030,969	238,833	0.7	2	7.08	357	673	85.1	89.2	38.0	43.6	0.0	66.5	23.5	0.1	16.4
Investor	380	64,933,187	170,877	4.4	2	7.62	356	657	82.0	83.8	39.9	51.7	0.0	71.1	52.5	0.9	13.6
Other	7,270	1,401,533,218	192,783	94.9	2	7.14	359	625	80.6	88.8	41.7	51.8	100.0	90.5	48.7	2.7	30.6
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

													%
					%				WA	WA	WA		FULL	%	%	%	%	%
CashOut		COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Refinance -	Cashout	3,482	718,853,361	206,448	48.7	2	7.24	359	606	78.9	81.3	41.3	56.5	94.9	91.1	100.0	0.9	23.1
Other		4,210	757,644,012	179,963	51.3	2	7.09	358	647	82.5	95.5	42.0	47.2	94.9	88.0	0.0	4.3	36.1
Total:		7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Condo or 2-4 Family	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Condo	477	83,923,769	175,941	5.7	2	7.17	358	652	81.4	91.0	41.7	45.6	89.8	0.0	35.5	3.8	38.8
Other	7,215	1,392,573,605	193,011	94.3	2	7.16	358	626	80.7	88.4	41.6	52.1	95.2	94.9	49.5	2.6	29.2
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Rate Type	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Fixed Rate	1,415	145,513,759	102,837	9.9	2	7.92	351	640	84.0	86.7	40.8	66.3	96.7	91.2	55.8	26.8	3.4
ARM	6,277	1,330,983,615	212,041	90.1	2	7.08	359	626	80.3	88.8	41.7	50.1	94.7	89.3	47.9	0.0	32.6
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
State	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
California	1,568	472,362,592	301,252	32.0	2	6.87	360	634	79.0	87.1	42.8	41.7	95.5	89.7	52.2	2.5	47.7
Georgia	238	30,779,485	129,326	2.1	2	7.43	356	619	83.8	93.3	39.9	74.2	92.5	97.5	38.6	3.8	23.5
Massachusetts	61	12,758,535	209,156	0.9	2	7.30	358	646	84.1	96.6	43.3	58.6	89.8	67.2	11.2	8.7	13.5
New York	199	57,623,094	289,563	3.9	2	7.23	358	633	79.6	86.2	43.0	39.7	89.7	68.6	57.4	3.0	15.5
Other	5,626	902,973,669	160,500	61.2	2	7.30	358	623	81.5	89.2	41.0	56.9	95.1	90.8	47.2	2.6	21.7
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
DTI	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.000 - 9.999	57	11,361,884	199,331	0.8	2	7.38	357	623	79.2	83.0	6.8	43.9	86.0	88.6	49.3	1.2	12.0
10.000 -19.999	155	25,926,241	167,266	1.8	2	7.25	357	626	79.4	85.0	16.3	71.6	92.1	93.4	58.0	4.1	25.1
20.000 -29.999	697	101,034,743	144,957	6.8	2	7.30	358	615	79.5	84.4	25.9	63.0	89.4	91.3	61.6	1.8	18.9
30.000 -39.999	2,081	380,472,011	182,831	25.8	2	7.15	358	630	80.5	87.6	35.8	49.4	95.1	89.0	49.9	2.5	29.2
40.000 -49.999	4,138	835,927,086	202,012	56.6	2	7.15	359	631	81.2	90.3	45.7	48.3	96.1	89.2	44.6	3.1	34.9
50.000 >=	564	121,775,409	215,914	8.2	2	7.14	359	604	79.3	84.6	52.6	69.8	92.4	90.5	59.9	0.7	7.9
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Interest Only	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
N	6,103	1,037,192,153	169,948	70.2	2	7.37	359	615	80.7	86.7	41.5	54.2	93.8	90.0	53.3	3.8	0.0
Y	1,589	439,305,220	276,466	29.8	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Second Lien	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
1st Lien	6,898	1,437,442,100	208,385	97.4	2	7.08	359	627	80.2	88.3	41.6	51.3	94.8	89.6	49.5	0.0	30.6
2nd Lien	794	39,055,274	49,188	2.6	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Silent Second	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
2nd Lien Exists	3,045	630,615,100	207,099	42.7	2	6.77	359	651	80.6	99.0	42.4	50.4	97.3	89.0	15.6	0.0	45.2
No 2nd Lien Exists	4,647	845,882,274	182,028	57.3	2	7.45	358	609	80.8	80.8	41.1	52.7	93.1	89.9	73.4	4.6	18.3
Total:	7,692	1,476,497,374	191,952	100.0	2	7.16	358	627	80.7	88.6	41.6	51.7	94.9	89.5	48.7	2.6	29.8

							LTV	LTV	LTV	LTV
Additional Strats							<70	70-80	80-100	>=100
IO , F u		l	lD o c ,O w n e r O c c F IC O < 5 5 0				0 .0	0 .0	0 . 0	0 .0
IO , F u		l	lD o c ,O w n e r O c c F IC O 550 -			570	0 .0	0 .0	0. 1	0 .0
IO , F u		l	lD o c ,O w n e r O c c F IC O 570 -			590	0 .1	0 .0	0. 7	0 .0
IO , F u		l	lD o c ,O w n e r O c c F IC O 590 -			610	0 .0	0 .3	1. 8	0 .0
IO , F u		l	lD o c ,O w n e r O c c F IC O 610 -			630	0 .2	0 .3	2. 3	0 .1
IO , F u		l	lD o c ,O w n e r O c c F IC O 630 -			650	0 .1	0 .3	2. 2	0 .1
IO , F u		l	lD o c ,O w n e r O c c F IC O 650 -			670	0 .0	0 .1	2. 0	0 .0
IO , F u		l	lD o c ,O w n e r O c c F IC O 670 -			690	0 .0	0 .0	1. 2	0 .1
IO , F u		l	lD o c ,O w n e r O c c F IC O 690 -			710	0 .0	0 .1	0. 6	0 .0
IO , F u		l	lD o c ,O w n e r O c c F IC O 710 -			730	0 .0	0 .1	0. 4	0 .0
IO , F u		l	lD o c ,O w n e r O c c F IC O > -7 3 0				0 .0	0 .0	0 . 3	0 .0
IO ,F u	llD o c , N o tO w ne r O c c F IC O 570 -590						0 .0	0 .0	0.0	0 .0
IO ,F u	llD o c , N o tO w ne r O c c F IC O 590 -610						0 .0	0 .0	0.0	0 .0
IO ,F u	llD o c , N o tO w ne r O c c F IC O 610 -630						0 .0	0 .0	0.0	0 .0
IO ,F u	llD o c , N o tO w ne r O c c F IC O 630 -650						0 .0	0 .0	0.0	0 .0
IO ,F u	llD o c , N o tO w ne r O c c F IC O 650 -670						0 .0	0 .0	0.0	0 .0
IO ,F u	llD o c , N o tO w ne r O c c F IC O 670 -690						0 .0	0 .0	0.0	0 .0
IO ,F u	llD o c , N o tO w ne r O c c F IC O > -730						0 .0	0 .0	0. 0	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O < 5 5 0				0 .0	0 .0	0 .0	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 550 -570				0 .0	0 .1	0.0	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 570 -590				0 .0	0 .1	0.1	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 590 -610				0 .1	0 .2	0.3	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 610 -630				0 .1	0 .4	1.6	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 630 -650				0 .1	0 .4	2.4	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 650 -670				0 .1	0 .3	2.8	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 670 -690				0 .0	0 .3	2.2	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 690 -710				0 .0	0 .1	1.2	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O 710 -730				0 .0	0 .1	0.9	0 .0
IO ,N o tF u			llD o c ,O w n e r O c c F IC O > -7 3 0				0 .0	0 .2	1 .3	0 .0
IO ,N o tF u			llD o c ,N o tO w ne r O c c F I C O 59 0-610				0 .0	0 .0	0.0	0 .0
IO ,N o tF u			llD o c ,N o tO w ne r O c c F I C O 61 0-630				0 .0	0 .0	0.1	0 .0
IO ,N o tF u			llD o c ,N o tO w ne r O c c F I C O 65 0-670				0 .0	0 .0	0.1	0 .0
IO ,N o tF u			llD o c ,N o tO w ne r O c c F I C O 67 0-690				0 .0	0 .0	0.0	0 .0
IO ,N o tF u			llD o c ,N o tO w ne r O c c F I C O 69 0-710				0 .0	0 .0	0.1	0 .0
IO ,N o tF u			llD o c ,N o tO w ne r O c c F I C O 71 0-730				0 .0	0 .0	0.1	0 .0
IO ,N o tF u			llD o c ,N o tO w ne r O c c F I C O > -730				0 .0	0 .0	0. 1	0 .0
N o tIO , F u				llD o c ,O w n e r O c c F IC O < 5 5 0			1 .3	1 .8	3 .2	0 .0
N o tIO , F u				llD o c ,O w n e r O c c F IC O 55 0-570			0 .5	0 .7	2. 6	0 .0
N o tIO , F u				llD o c ,O w n e r O c c F IC O 57 0-590			0 .5	0 .8	4. 0	0 .1
N o tIO , F u				llD o c ,O w n e r O c c F IC O 59 0-610			0 .3	0 .7	4. 6	0 .4
N o tIO , F u				llD o c ,O w n e r O c c F IC O 61 0-630			0 .3	0 .6	3. 6	0 .4
N o tIO , F u				llD o c ,O w n e r O c c F IC O 63 0-650			0 .2	0 .4	2. 7	0 .4
N o tIO , F u				llD o c ,O w n e r O c c F IC O 65 0-670			0 .1	0 .2	1. 8	0 .4
N o tIO , F u				llD o c ,O w n e r O c c F IC O 67 0-690			0 .1	0 .1	0. 9	0 .2
N o tIO , F u				llD o c ,O w n e r O c c F IC O 69 0-710			0 .0	0 .1	0. 5	0 .1
N o tIO , F u				llD o c ,O w n e r O c c F IC O 71 0-730			0 .0	0 .0	0. 3	0 .1
N o tIO , F u				llD o c ,O w n e r O c c F IC O > -7 3 0			0 .0	0 .0	0 .6	0 .1
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O < 550				0 .0	0 .0	0. 0	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 55 0-570				0 .0	0 .0	0.1	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 57 0-590				0 .0	0 .0	0.2	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 59 0-610				0 .0	0 .0	0.3	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 61 0-630				0 .0	0 .0	0.2	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 63 0-650				0 .0	0 .0	0.2	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 65 0-670				0 .0	0 .0	0.4	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 67 0-690				0 .0	0 .0	0.3	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 69 0-710				0 .0	0 .0	0.1	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O 71 0-730				0 .0	0 .0	0.2	0 .0
N o tIO ,F u			llD o c ,N o tO w ne r O c c F I C O > -730				0 .0	0 .0	0. 1	0 .0
N o tIO ,N o tF u					llD o c ,O w n e r O c c F IC O < 5 5 0		0 .9	1 .1	1 .0	0 .0
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 55 0-570							0 .6	0 .6	1.0	0 .0
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 57 0-590							0 .3	0 .8	1.6	0 .0
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 59 0-610							0 .4	0 .7	2.2	0 .0
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 61 0-630							0 .5	0 .5	3.0	0 .1
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 63 0-650							0 .2	0 .5	3.7	0 .2
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 65 0-670							0 .2	0 .5	2.7	0 .2
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 67 0-690							0 .1	0 .2	2.1	0 .1
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 69 0-710							0 .1	0 .2	1.4	0 .2
N o tIO ,N o tF ullD o c ,O w n e r O c c F I C O 71 0-730							0 .0	0 .1	0.7	0 .1
N o tIO ,N o tF u					llD o c ,O w n e r O c c F IC O > -7 3 0		0 .0	0 .2	1 .1	0 .1
N o tIO ,N o tF u					llD o c ,N o tO w n e r O c c F IC O < 5 5 0		0 .0	0 .0	0 .0	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 55 0-570							0 .1	0 .0	0.1	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 57 0-590							0 .1	0 .0	0.0	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 59 0-610							0 .0	0 .0	0.1	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 61 0-630							0 .0	0 .1	0.1	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 63 0-650							0 .0	0 .1	0.1	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 65 0-670							0 .0	0 .0	0.1	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 67 0-690							0 .0	0 .0	0.2	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 69 0-710							0 .1	0 .1	0.1	0 .0
N o tIO ,N o tF ullD o c ,N o tO w n e r O c c F I C O 71 0-730							0 .0	0 .0	0.2	0 .0
N o tIO ,N o tF u					llD o c ,N o tO w n e r O c c F IC O > -7 3 0		0 .0	0 .0	0 .2	0 .0
Total:							8.3	14.4	73.8	3.5

Statistical Collateral Summary – Interest Only Aggregate Collateral

All information on the Mortgage Loans is approximate, includes a portion of the prefunding, and is based off of rolled scheduled balances as of the 10/01/05 cutoff date. The final numbers will be found in the prospectus supplement. Thirty-day delinquencies and sixty-day delinquencies will represent less than 1.5% and 0.5% of the Mortgage Loans, respectively. The Original Loan-to-Value (OLTV) ratio displayed in the tables below employs the Combined Loan-to-Value (CLTV) ratio in the case of second liens.

Total Number of Loans	1,589
Total Outstanding Loan Balance	$439,305,220*	Min	Max
Average Loan Current Balance	$276,466	$52,000	$750,000
Weighted Average Original LTV	80.6%
Weighted Average Coupon	6.67%	4.78%	10.40%
Arm Weighted Average Coupon	6.67%
Fixed Weighted Average Coupon	6.96%
Weighted Average Margin	5.82%	2.25%	8.88%
Weighted Average FICO (Non-Zero)	656
Weighted Average Age (Months)	2
% First Liens	100.0%
% Second Liens	0.0%
% Arms	98.9%
% Fixed	1.1%
% of Loans with Mortgage Insurance	0.0%

Interest Only Loans will comprise approximately [$445,000,000] of the total [$1,500,000,100] deal collateral.

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Current Rate	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.001 - 9.500	1,588	439,130,220	276,530	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0
10.001 - 10.500	1	175,000	175,000	0.0	4	10.40	356	608	100.0	100.0	39.6	100.0	100.0	100.0	0.0	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
FICO	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
526 - 550	2	373,505	186,752	0.1	2	6.98	358	529	59.1	59.1	22.5	21.4	100.0	100.0	100.0	0.0	100.0
551 - 575	12	3,768,070	314,006	0.9	3	6.88	357	567	80.0	81.8	39.4	65.1	87.4	79.0	78.0	0.0	100.0
576 - 600	124	31,916,792	257,393	7.3	2	7.04	358	590	80.5	89.2	41.0	72.9	98.7	89.5	62.3	0.0	100.0
601 - 625	287	76,959,946	268,153	17.5	2	6.81	358	614	81.5	90.5	42.2	62.8	98.4	92.4	56.2	0.0	100.0
626 - 650	402	104,883,748	260,905	23.9	2	6.67	358	638	80.1	92.7	41.9	49.9	99.6	89.7	37.8	0.0	100.0
651 >=	762	221,403,160	290,555	50.4	2	6.57	358	690	80.6	94.9	42.1	34.1	96.4	86.0	27.1	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Balance	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
50,000.01 - 75,000.00	6	390,225	65,037	0.1	2	7.60	358	645	83.1	95.4	38.1	64.2	80.9	82.6	0.0	0.0	100.0
75,000.01 - 100,000.00	36	3,204,936	89,026	0.7	3	6.98	357	647	80.0	94.0	36.9	66.2	94.7	78.7	24.8	0.0	100.0
100,000.01 - 125,000.00	88	9,942,577	112,984	2.3	2	7.03	358	646	80.5	93.4	41.9	69.0	94.2	86.4	39.0	0.0	100.0
125,000.01 - 150,000.00	125	17,184,489	137,476	3.9	2	6.88	358	650	81.3	93.7	41.6	63.9	95.2	91.2	39.4	0.0	100.0
150,000.01 - 175,000.00	147	23,884,068	162,477	5.4	2	6.83	358	649	81.5	95.6	40.2	54.2	98.0	87.8	34.0	0.0	100.0
175,000.01 - 200,000.00	158	29,827,668	188,783	6.8	2	6.78	358	649	79.5	92.9	41.1	56.3	97.5	90.7	34.1	0.0	100.0
200,000.01 - 225,000.00	122	26,071,285	213,699	5.9	2	6.79	358	654	80.6	92.1	42.1	51.6	97.6	92.6	40.9	0.0	100.0
225,000.01 - 250,000.00	113	26,818,518	237,332	6.1	2	6.81	358	656	79.8	92.9	41.3	44.9	98.2	87.8	32.7	0.0	100.0
250,000.01 - 275,000.00	107	28,078,860	262,419	6.4	2	6.54	358	654	80.2	92.2	42.3	50.3	100.0	87.9	41.3	0.0	100.0
275,000.01 - 300,000.00	119	34,210,774	287,485	7.8	2	6.55	358	654	79.6	92.1	41.6	44.6	99.2	85.8	36.9	0.0	100.0
300,000.01 - 325,000.00	68	21,368,818	314,247	4.9	2	6.56	358	653	81.8	93.7	41.9	55.9	98.6	83.9	28.1	0.0	100.0
325,000.01 - 350,000.00	85	28,731,396	338,016	6.5	2	6.66	358	652	81.6	93.4	43.0	41.2	95.3	88.2	43.5	0.0	100.0
350,000.01 - 375,000.00	58	21,067,097	363,226	4.8	2	6.55	358	649	80.0	92.2	42.3	36.3	96.5	84.4	39.7	0.0	100.0
375,000.01 - 400,000.00	80	31,063,309	388,291	7.1	2	6.65	358	662	81.1	93.9	41.8	34.9	98.7	91.3	35.2	0.0	100.0
400,000.01 - 500,000.00	184	82,374,120	447,685	18.8	2	6.54	358	662	80.7	92.7	42.5	36.8	97.2	86.6	40.8	0.0	100.0
500,000.01 - 600,000.00	56	30,553,685	545,602	7.0	2	6.83	358	657	80.4	91.7	43.0	32.5	98.3	89.5	39.5	0.0	100.0
600,000.01 >=	37	24,533,398	663,065	5.6	2	6.60	358	668	81.3	94.6	41.9	59.6	97.5	92.3	38.0	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Original LTV	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
<= 80.0	1,277	351,361,305	275,146	80.0	2	6.61	358	659	78.6	93.8	42.0	41.6	98.2	87.7	30.7	0.0	100.0
80.1 -85.0	93	27,555,654	296,297	6.3	2	6.63	358	643	84.2	86.0	41.0	58.9	99.3	92.7	76.4	0.0	100.0
85.1 -90.0	176	48,874,545	277,696	11.1	2	6.92	358	641	89.7	90.9	41.3	61.6	94.1	89.2	62.4	0.0	100.0
90.1 -95.0	27	7,947,817	294,364	1.8	2	7.24	358	637	94.3	94.4	45.7	79.2	88.8	90.2	66.2	0.0	100.0
95.1 -100.0	16	3,565,900	222,869	0.8	2	8.37	358	650	100.0	100.0	42.5	84.6	100.0	91.2	37.8	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

																%
								%				WA	WA	WA		FULL	%	%	%	%	%
Stated or Reduced					COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Full					789	201,977,360	255,992	46.0	2	6.45	358	643	81.4	92.7	41.8	100.0	98.5	89.4	46.2	0.0	100.0
Reduced					387	115,456,635	298,338	26.3	2	6.77	358	673	80.5	96.7	43.0	0.0	97.9	88.5	5.6	0.0	100.0
No Income/		No Asset			1	177,000	177,000	0.0	3	7.60	357	667	50.6	50.6	0.0	0.0	0.0	0.0	100.0	0.0	100.0
Stated	Income		/	Stated Assets	412	121,694,225	295,374	27.7	2	6.95	358	661	79.6	90.2	41.2	0.0	95.9	86.2	54.4	0.0	100.0
Total:					1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Investment & Second Home	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Second Home	5	1,648,100	329,620	0.4	3	7.30	357	693	84.0	91.3	36.2	0.0	0.0	46.6	46.8	0.0	100.0
Investor	37	8,814,443	238,228	2.0	2	7.37	358	681	82.7	85.4	39.4	33.4	0.0	66.8	55.7	0.0	100.0
Other	1,547	428,842,678	277,209	97.6	2	6.66	358	655	80.6	93.2	42.0	46.4	100.0	88.8	37.4	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
CashOut	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Refinance - Cashout	589	166,171,875	282,125	37.8	2	6.65	358	640	80.2	85.5	41.1	56.1	96.6	88.0	100.0	0.0	100.0
Other	1,000	273,133,345	273,133	62.2	2	6.69	358	665	80.9	97.6	42.5	39.8	98.3	88.4	0.0	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Condo or 2-4 Family	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Condo	135	32,567,336	241,240	7.4	2	6.71	358	670	80.3	93.9	41.7	49.3	95.8	0.0	27.7	0.0	100.0
Other	1,454	406,737,885	279,737	92.6	2	6.67	358	655	80.7	93.0	42.0	45.7	97.8	95.3	38.6	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Rate Type	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Fixed Rate	19	4,939,760	259,987	1.1	2	6.96	358	648	79.2	85.8	40.5	60.0	95.0	90.4	57.9	0.0	100.0
ARM	1,570	434,365,460	276,666	98.9	2	6.67	358	656	80.6	93.1	42.0	45.8	97.6	88.2	37.6	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
State	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
California	639	225,422,919	352,775	51.3	2	6.52	358	661	80.3	92.9	42.4	37.7	97.6	88.1	36.1	0.0	100.0
Georgia	42	7,224,766	172,018	1.6	2	6.92	358	643	81.8	95.4	40.0	73.9	100.0	96.1	18.8	0.0	100.0
Massachusetts	6	1,721,150	286,858	0.4	2	7.22	358	642	83.9	98.7	47.4	77.0	100.0	55.8	0.0	0.0	100.0
New York	23	8,939,023	388,653	2.0	2	6.84	358	652	81.4	91.4	41.6	41.2	100.0	51.6	65.3	0.0	100.0
Other	879	195,997,362	222,978	44.6	2	6.84	358	651	81.0	93.1	41.5	54.4	97.5	90.0	39.5	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
DTI	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.000 -9.999	4	1,359,417	339,854	0.3	2	6.39	358	662	77.9	88.5	9.0	33.7	87.0	87.0	46.7	0.0	100.0
10.000 - 19.999	23	6,506,920	282,910	1.5	2	6.65	358	640	76.5	85.8	15.7	69.0	100.0	92.3	51.1	0.0	100.0
20.000 - 29.999	85	19,065,455	224,299	4.3	2	6.83	358	642	80.4	89.0	25.7	51.0	90.9	87.0	54.6	0.0	100.0
30.000 - 39.999	417	111,109,614	266,450	25.3	2	6.66	358	658	80.0	90.8	35.8	44.8	96.5	86.5	43.3	0.0	100.0
40.000 - 49.999	1,026	291,644,860	284,254	66.4	2	6.68	358	656	80.9	94.3	45.7	45.0	98.6	89.2	34.1	0.0	100.0
50.000 >=	34	9,618,954	282,910	2.2	2	6.54	358	648	83.1	93.1	51.6	63.4	93.6	79.9	44.3	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

FULL

Interest Only

COUNT

TOTAL SCHED_BAL

AVG SCHED_BAL

SCHED_BAL

SEASONING

WAC

WARM

FICO

LTV

CBLTV

WA DTI

DOC

PRIMARY

SFR & PUD

CASHOUT

2nd Lien

1,589

439,305,220

276,466

100.0

6.67

358

656

80.6

93.0

42.0

46.0

97.6

88.2

37.8

0.0

100.0

Total:

1,589

439,305,220

276,466

100.0

6.67

358

656

80.6

93.0

42.0

46.0

97.6

88.2

37.8

0.0

100.0

FULL

Second Lien

COUNT

TOTAL SCHED_BAL

AVG SCHED_BAL

SCHED_BAL

SEASONING

WAC

WARM

FICO

LTV

CBLTV

WA DTI

DOC

PRIMARY

SFR & PUD

CASHOUT

2nd Lien

1st Lien

1,589

439,305,220

276,466

100.0

6.67

358

656

80.6

93.0

42.0

46.0

97.6

88.2

37.8

0.0

100.0

Total:

1,589

439,305,220

276,466

100.0

6.67

358

656

80.6

93.0

42.0

46.0

97.6

88.2

37.8

0.0

100.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Silent Second	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_BAL	SEASONING	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
2nd Lien Exists	1,040	284,737,084	273,786	64.8	2	6.63	358	664	80.2	99.3	42.7	42.5	99.0	89.0	17.0	0.0	100.0
No 2nd Lien Exists	549	154,568,136	281,545	35.2	2	6.76	358	641	81.5	81.5	40.6	52.3	95.0	86.7	76.1	0.0	100.0
Total:	1,589	439,305,220	276,466	100.0	2	6.67	358	656	80.6	93.0	42.0	46.0	97.6	88.2	37.8	0.0	100.0

	LTV	LTV	LTV	LTV
Additional Strats	<70	70-80	80-100	>=100
IO, FullDoc,Owner Occ FICO<550	0.0	0.0	0.0	0.0
IO, FullDoc,Owner Occ FICO 550-570	0.0	0.0	0.3	0.0
IO, FullDoc,Owner Occ FICO 570-590	0.3	0.1	2.2	0.0
IO, FullDoc,Owner Occ FICO 590-610	0.0	0.9	6.0	0.0
IO, FullDoc,Owner Occ FICO 610-630	0.5	0.9	7.6	0.2
IO, FullDoc,Owner Occ FICO 630-650	0.5	1.2	7.2	0.2
IO, FullDoc,Owner Occ FICO 650-670	0.1	0.4	6.8	0.0
IO, FullDoc,Owner Occ FICO 670-690	0.2	0.1	4.1	0.2
IO, FullDoc,Owner Occ FICO 690-710	0.0	0.4	2.0	0.0
IO, FullDoc,Owner Occ FICO 710-730	0.0	0.3	1.3	0.0
IO, FullDoc,Owner Occ FICO>-730	0.2	0.2	1.1	0.0
IO,FullDoc,NotOwnerOcc FICO 570-590	0.0	0.0	0.1	0.0
IO,FullDoc,NotOwnerOcc FICO 590-610	0.0	0.0	0.0	0.0
IO,FullDoc,NotOwnerOcc FICO 610-630	0.0	0.0	0.1	0.0
IO,FullDoc,NotOwnerOcc FICO 630-650	0.0	0.0	0.0	0.0
IO,FullDoc,NotOwnerOcc FICO 650-670	0.0	0.0	0.1	0.0
IO,FullDoc,NotOwnerOcc FICO 670-690	0.0	0.0	0.2	0.0
IO,FullDoc,NotOwnerOcc FICO>-730	0.0	0.0	0.1	0.0
IO,NotFullDoc,OwnerOcc FICO<550	0.1	0.0	0.0	0.0
IO,NotFullDoc,OwnerOcc FICO 550-570	0.1	0.2	0.0	0.0
IO,NotFullDoc,OwnerOcc FICO 570-590	0.1	0.5	0.5	0.0
IO,NotFullDoc,OwnerOcc FICO 590-610	0.3	0.6	1.1	0.0
IO,NotFullDoc,OwnerOcc FICO 610-630	0.3	1.3	5.3	0.0
IO,NotFullDoc,OwnerOcc FICO 630-650	0.3	1.5	8.1	0.0
IO,NotFullDoc,OwnerOcc FICO 650-670	0.3	1.1	9.5	0.1
IO,NotFullDoc,OwnerOcc FICO 670-690	0.1	0.9	7.6	0.0
IO,NotFullDoc,OwnerOcc FICO 690-710	0.0	0.2	3.9	0.0
IO,NotFullDoc,OwnerOcc FICO 710-730	0.0	0.5	3.1	0.0
IO,NotFullDoc,OwnerOcc FICO>-730	0.0	0.5	4.5	0.0
IO,NotFullDoc,NotOwnerOcc FICO 590-610	0.0	0.1	0.0	0.0
IO,NotFullDoc,NotOwnerOcc FICO 610-630	0.0	0.0	0.2	0.0
IO,NotFullDoc,NotOwnerOcc FICO 650-670	0.0	0.0	0.3	0.0
IO,NotFullDoc,NotOwnerOcc FICO 670-690	0.0	0.0	0.1	0.0
IO,NotFullDoc,NotOwnerOcc FICO 690-710	0.0	0.0	0.3	0.0
IO,NotFullDoc,NotOwnerOcc FICO 710-730	0.0	0.0	0.2	0.0
IO,NotFullDoc,NotOwnerOcc FICO>-730	0.0	0.1	0.4	0.0
Total:	3.1	11.7	84.3	0.8

Statistical Collateral Summary – Second Lien Aggregate Collateral

All information on the Mortgage Loans is approximate, includes a portion of the prefunding, and is based off of rolled scheduled balances as of the 10/01/05 cutoff date. All of the mortgage loans provide payments of principal in the first month following origination. The final numbers will be found in the prospectus supplement. Thirty-day delinquencies and sixty-day delinquencies will represent less than 1.5% and 0.5% of the Mortgage Loans, respectively. The Original Loan-to-Value (OLTV) ratio displayed in the tables below employs the Combined Loan-to-Value (CLTV) ratio in the case of second liens.

Total Number of Loans	794
Total Outstanding Loan Balance	$39,055,274*	Min	Max
Average Loan Current Balance	$49,188	$4,957	$187,333
Weighted Average Original LTV	99.4%
Weighted Average Coupon	10.12%	7.75%	13.75%
Arm Weighted Average Coupon	0.00%
Fixed Weighted Average Coupon	10.12%
Weighted Average Margin	0.00%	0.00%	0.00%
Weighted Average FICO (Non-Zero)	648
Weighted Average Age (Months)	2
% First Liens	0.0%
% Second Liens	100.0%
% Arms	0.0%
% Fixed	100.0%
% of Loans with Mortgage Insurance	0.0%

Approximately [$39,677,000] of the total [$1,500,000,100] collateral will consist of second liens.

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Current Rate	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.001 - 9.500	202	11,560,852	57,232	29.6	2	9.08	353	674	99.6	99.6	40.9	88.5	100.0	82.3	13.7	100.0	0.0
9.501 - 10.000	140	9,401,098	67,151	24.1	2	9.86	354	669	99.5	99.5	42.2	37.7	100.0	84.2	12.0	100.0	0.0
10.001 - 10.500	123	5,446,869	44,283	13.9	2	10.36	348	629	99.7	99.7	42.1	77.7	100.0	89.4	17.5	100.0	0.0
10.501 - 11.000	158	7,737,266	48,970	19.8	2	10.85	344	619	99.3	99.3	41.4	77.2	99.6	90.3	19.0	100.0	0.0
11.001 - 12.000	118	3,957,977	33,542	10.1	3	11.39	334	616	98.6	98.6	43.9	49.0	94.0	94.7	30.2	100.0	0.0
12.001 - 13.000	46	818,773	17,799	2.1	2	12.48	269	609	97.6	97.6	40.3	79.4	68.9	74.8	38.0	100.0	0.0
13.001 >=	7	132,439	18,920	0.3	2	13.36	230	652	92.4	92.4	44.0	59.7	27.5	91.6	35.1	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
FICO	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
526 - 550	1	9,913	9,913	0.0	2	12.00	118	550	92.8	92.8	46.8	100.0	100.0	100.0	100.0	100.0	0.0
551 - 575	18	402,759	22,375	1.0	2	11.67	273	571	97.3	97.3	43.9	100.0	96.5	94.1	82.0	100.0	0.0
576 - 600	127	4,159,798	32,754	10.7	2	11.05	341	590	99.5	99.5	41.1	97.9	99.0	90.5	26.7	100.0	0.0
601 - 625	184	7,892,863	42,896	20.2	2	10.70	344	612	99.2	99.2	41.7	84.4	98.6	90.4	17.1	100.0	0.0
626 - 650	176	9,259,658	52,612	23.7	2	10.15	347	638	99.3	99.3	41.2	69.6	98.1	91.0	19.1	100.0	0.0
651 >=	288	17,330,284	60,175	44.4	2	9.58	351	686	99.5	99.5	42.3	52.2	98.4	81.1	12.3	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Balance	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.01 -50,000.00	514	14,659,497	28,520	37.5	2	10.34	330	635	99.3	99.3	41.7	81.3	96.1	87.1	16.3	100.0	0.0
50,000.01 - 75,000.00	132	8,155,067	61,781	20.9	2	10.03	357	650	99.3	99.3	42.5	67.6	99.3	84.7	18.3	100.0	0.0
75,000.01 - 100,000.00	69	5,894,038	85,421	15.1	2	10.03	354	654	99.6	99.6	43.1	56.4	100.0	84.2	17.7	100.0	0.0
100,000.01 - 125,000.00	40	4,356,849	108,921	11.2	3	9.90	357	655	99.6	99.6	41.6	57.5	100.0	82.6	10.2	100.0	0.0
125,000.01 - 150,000.00	19	2,608,203	137,274	6.7	2	9.75	358	680	99.4	99.4	42.5	37.6	100.0	95.0	10.8	100.0	0.0
150,000.01 - 175,000.00	13	2,105,400	161,954	5.4	2	9.99	358	662	98.2	98.2	36.5	61.7	100.0	92.6	31.4	100.0	0.0
175,000.01 - 200,000.00	7	1,276,220	182,317	3.3	2	10.19	358	650	100.0	100.0	40.6	86.1	100.0	86.1	28.8	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

Original LTV	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	% SCHED_B AL	SEASONIN G	WAC	WARM	WA FICO	WA LTV	WA CBLTV	WA DTI	% FULL DOC	% PRIMARY	% SFR & PUD	% CASHOUT	% 2nd Lien	% IO
<= 80.0	1	169,875	169,875	0.4	2	10.88	358	603	77.6	77.6	15.3	100.0	100.0	100.0	0.0	100.0	0.0
80.1 - 85.0	2	35,669	17,835	0.1	3	13.07	136	567	85.0	85.0	44.3	100.0	100.0	100.0	100.0	100.0	0.0
85.1 - 90.0	17	546,549	32,150	1.4	3	10.30	308	671	89.7	89.7	44.2	35.4	91.9	98.4	32.8	100.0	0.0
90.1 - 95.0	90	2,348,772	26,097	6.0	2	10.85	280	640	94.8	94.8	42.0	53.7	75.6	85.5	28.1	100.0	0.0
95.1 - 100.0	684	35,954,409	52,565	92.1	2	10.06	352	649	99.9	99.9	41.9	69.5	100.0	86.3	16.2	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Stated or Reduced	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Full	603	26,644,069	44,186	68.2	2	10.06	343	637	99.4	99.4	41.2	100.0	98.0	85.7	17.6	100.0	0.0
Reduced	80	5,381,940	67,274	13.8	3	10.18	353	683	99.2	99.2	42.5	0.0	98.6	91.6	5.2	100.0	0.0
Stated Income / Stated Assets	111	7,029,265	63,327	18.0	2	10.29	354	665	99.2	99.2	43.5	0.0	100.0	85.3	24.4	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
Investment & Second Home	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Second Home	1	7,436	7,436	0.0	2	12.50	118	639	95.0	95.0	28.0	100.0	0.0	100.0	100.0	100.0	0.0
Investor	42	611,051	14,549	1.6	2	12.25	177	647	94.6	94.6	43.1	88.1	0.0	69.7	9.4	100.0	0.0
Other	751	38,436,787	51,181	98.4	2	10.08	349	648	99.4	99.4	41.8	67.9	100.0	86.7	17.2	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
CashOut	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
Refinance - Cashout	141	6,689,778	47,445	17.1	2	10.35	336	630	98.8	98.8	44.1	70.2	99.0	87.0	100.0	100.0	0.0
Other	653	32,365,496	49,564	82.9	2	10.07	349	652	99.5	99.5	41.3	67.8	98.3	86.3	0.0	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

Condo or 2-4 Family	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	% SCHED_B AL	SEASONIN G	WAC	WARM	WA FICO	WA LTV	WA CBLTV	WA DTI	% FULL DOC	% PRIMARY	% SFR & PUD	% CASHOUT	% 2nd Lien	% IO
Condo	70	3,173,740	45,339	8.1	2	9.99	338	662	99.8	99.8	41.6	77.3	97.9	0.0	19.1	100.0	0.0
Other	724	35,881,534	49,560	91.9	2	10.13	347	647	99.3	99.3	41.8	67.4	98.5	94.1	17.0	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

Rate Type

COUNT

TOTAL SCHED_BAL

AVG SCHED_BAL

% SCHED_B AL

SEASONIN G

WAC

WARM

WA FICO

WA LTV

WA CBLTV

WA DTI

% FULL DOC

% PRIMARY

% SFR & PUD

% CASHOUT

% 2nd Lien

% IO

Fixed Rate

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

Total:

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
State	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
California	141	11,769,308	83,470	30.1	3	9.99	351	655	99.2	99.2	42.0	65.8	98.7	90.6	16.8	100.0	0.0
Georgia	42	1,171,809	27,900	3.0	2	10.26	332	642	99.4	99.4	41.3	84.3	97.4	95.4	17.7	100.0	0.0
Massachusetts	18	1,103,937	61,330	2.8	2	9.76	356	659	99.2	99.2	40.0	61.5	99.2	58.3	0.0	100.0	0.0
New York	22	1,748,164	79,462	4.5	2	10.00	356	674	99.0	99.0	43.3	32.4	99.4	64.1	13.3	100.0	0.0
Other	571	23,262,056	40,739	59.6	2	10.20	344	643	99.5	99.5	41.7	71.7	98.2	86.9	18.4	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

												%
				%				WA	WA	WA		FULL	%	%	%	%	%
DTI	COUNT	TOTAL SCHED_BAL	AVG SCHED_BAL	SCHED_B AL	SEASONIN G	WAC	WARM	FICO	LTV	CBLTV	WA DTI	DOC	PRIMARY	SFR & PUD	CASHOUT	2nd Lien	IO
0.000 - 9.999	4	136,992	34,248	0.4	2	10.63	307	636	99.7	99.7	7.1	100.0	94.0	27.8	30.6	100.0	0.0
10.000 - 19.999	15	1,072,898	71,527	2.7	2	10.33	356	625	96.4	96.4	15.3	95.7	99.1	94.4	7.9	100.0	0.0
20.000 - 29.999	46	1,822,397	39,617	4.7	2	10.05	344	644	99.3	99.3	25.9	79.1	96.0	80.8	4.9	100.0	0.0
30.000 - 39.999	195	9,430,615	48,362	24.1	2	9.96	348	654	99.6	99.6	35.8	69.5	99.4	86.3	9.1	100.0	0.0
40.000 - 49.999	514	25,722,847	50,044	65.9	2	10.17	347	648	99.4	99.4	46.0	65.4	98.4	86.6	21.2	100.0	0.0
50.000 >=	20	869,524	43,476	2.2	3	10.01	327	652	99.6	99.6	51.9	74.9	93.6	95.3	18.0	100.0	0.0
Total:	794	39,055,274	49,188	100.0	2	10.12	347	648	99.4	99.4	41.8	68.2	98.4	86.5	17.1	100.0	0.0

Interest Only

COUNT

TOTAL SCHED_BAL

AVG SCHED_BAL

% SCHED_B AL

SEASONIN G

WAC

WARM

WA FICO

WA LTV

WA CBLTV

WA DTI

% FULL DOC

% PRIMARY

% SFR & PUD

% CASHOUT

% 2nd Lien

% IO

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

Total:

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

FULL

Second Lien

COUNT

TOTAL SCHED_BAL

AVG SCHED_BAL

SCHED_B AL

SEASONIN G

WAC

WARM

FICO

LTV

CBLTV

WA DTI

DOC

PRIMARY

SFR & PUD

CASHOUT

2nd Lien

2nd Lien

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

Total:

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

FULL

Silent Second

COUNT

TOTAL SCHED_BAL

AVG SCHED_BAL

SCHED_B AL

SEASONIN G

WAC

WARM

FICO

LTV

CBLTV

WA DTI

DOC

PRIMARY

SFR & PUD

CASHOUT

2nd Lien

No 2nd Lien Exists

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

Total:

794

39,055,274

49,188

100.0

10.12

347

648

99.4

41.8

68.2

98.4

86.5

17.1

100.0

0.0

		LTV	LTV	LTV	LTV
Additional	Strats	<70	70-80	80-100	>=100
NotIO, FullDoc,Owner Occ FICO 550-570		0.0	0.0	0.2	0.0
NotIO, FullDoc,Owner Occ FICO 570-590		0.0	0.0	0.4	4.7
NotIO, FullDoc,Owner Occ FICO 590-610		0.0	0.4	1.4	11.8
NotIO, FullDoc,Owner Occ FICO 610-630		0.0	0.0	0.2	11.5
NotIO, FullDoc,Owner Occ FICO 630-650		0.0	0.0	0.9	11.8
NotIO, FullDoc,Owner Occ FICO 650-670		0.0	0.0	0.7	11.5
NotIO, FullDoc,Owner Occ FICO 670-690		0.0	0.0	0.1	4.8
NotIO, FullDoc,Owner Occ FICO 690-710		0.0	0.0	0.0	2.7
NotIO, FullDoc,Owner Occ FICO 710-730		0.0	0.0	0.4	1.6
NotIO, FullDoc,Owner Occ FICO>-730		0.0	0.0	0.0	1.5
NotIO,FullDoc,NotOwnerOcc FICO 550-570		0.0	0.0	0.0	0.0
NotIO,FullDoc,NotOwnerOcc FICO 570-590		0.0	0.0	0.1	0.0
NotIO,FullDoc,NotOwnerOcc FICO 590-610		0.0	0.0	0.1	0.0
NotIO,FullDoc,NotOwnerOcc FICO 610-630		0.0	0.0	0.2	0.0
NotIO,FullDoc,NotOwnerOcc FICO 630-650		0.0	0.0	0.4	0.0
NotIO,FullDoc,NotOwnerOcc FICO 650-670		0.0	0.0	0.3	0.0
NotIO,FullDoc,NotOwnerOcc FICO 670-690		0.0	0.0	0.2	0.0
NotIO,FullDoc,NotOwnerOcc FICO 690-710		0.0	0.0	0.0	0.0
NotIO,FullDoc,NotOwnerOcc FICO 710-730		0.0	0.0	0.0	0.0
NotIO,NotFullDoc,OwnerOcc FICO 570-590		0.0	0.0	0.0	0.0
NotIO,NotFullDoc,OwnerOcc FICO 590-610		0.0	0.0	0.3	0.8
NotIO,NotFullDoc,OwnerOcc FICO 610-630		0.0	0.0	1.0	3.0
NotIO,NotFullDoc,OwnerOcc FICO 630-650		0.0	0.0	0.9	4.3
NotIO,NotFullDoc,OwnerOcc FICO 650-670		0.0	0.0	1.4	4.9
NotIO,NotFullDoc,OwnerOcc FICO 670-690		0.0	0.0	0.6	4.7
NotIO,NotFullDoc,OwnerOcc FICO 690-710		0.0	0.0	0.3	3.7
NotIO,NotFullDoc,OwnerOcc FICO 710-730		0.0	0.0	0.6	1.9
NotIO,NotFullDoc,OwnerOcc FICO>-730		0.0	0.0	0.1	3.1
NotIO,NotFullDoc,NotOwnerOcc FICO 610-630		0.0	0.0	0.0	0.0
NotIO,NotFullDoc,NotOwnerOcc FICO 690-710		0.0	0.0	0.1	0.0
Total:		0.0	0.4	11.3	88.3

CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP 8-K