10-D 1 ixi07he1_10d-200705.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: April 26, 2007 to May 25, 2007 Commission File Number of issuing entity: 333-130694-16 IXIS Real Estate Capital Trust 2007-HE1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130694 Morgan Stanley ABS Capital I Inc. (Exact name of depositor as specified in its charter) IXIS Real Estate Capital Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198790 54-2198791 54-2198792 54-2198793 54-2198794 54-6731738 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ A-4 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ X _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On May 25, 2007 a distribution was made to holders of IXIS Real Estate Capital Trust 2007-HE1. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of IXIS Real Estate Capital Trust 2007-HE1, relating to the May 25, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant 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 thereunto duly authorized. Morgan Stanley ABS Capital I Inc. (Depositor) /s/ Valerie Kay Valerie Kay, Vice President Date: June 8, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of IXIS Real Estate Capital Trust 2007-HE1, relating to the May 25, 2007 distribution. EX-99.1 IXIS REAL ESTATE CAPITAL INC. Mortgage-Backed Pass-Through Certificate Distribution Date: 5/25/2007 IXIS REAL ESTATE CAPITAL INC. Mortgage-Backed Pass-Through Certificate Series 2007-HE1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 45073DAA6 0205/2324/2007 5.38000% ~~306~~278,~~010~~623,~~000~~339.0057 1,~~234~~249,~~750~~161.3531 A-2 45073DAB4 0205/2324/2007 5.43000% 102,870,000.00 ~~418~~465,~~938~~486.0775 A-3 45073DAC2 0205/2324/2007 5.48000% 133,770,000.00 ~~549~~610,~~794~~883.7000 A-4 45073DAD0 0205/2324/2007 5.55000% 92,155,000.00 ~~383~~426,~~595~~216.1887 M-1 45073DAE8 0205/2324/2007 5.60000% 32,993,000.00 ~~138~~153,~~570~~967.6033 M-2 45073DAF5 0205/2324/2007 5.61000% 24,645,000.00 ~~103~~115,~~693~~215.8437 M-3 45073DAG3 0205/2324/2007 5.65000% 15,503,000.00 6572,~~693~~993.9629 M-4 45073DAH1 0205/2324/2007 5.70000% 13,118,000.00 5662,~~079~~310.4550 M-5 45073DAJ7 0205/2324/2007 5.72000% 12,720,000.00 5460,~~568~~632.8000 M-6 45073DAK4 0205/2324/2007 5.78000% 11,528,000.00 4955,~~973~~526.8853 B-1 45073DAL2 0205/2324/2007 6.42000% 11,130,000.00 5359,~~590~~545.9550 B-2 45073DAM0 0205/2324/2007 7.12000% 7,950,000.00 4247,~~453~~170.00 B-3 45073DAN8 0205/2324/2007 7.72000% 5,963,000.00 3438,~~525~~361.7797 B-4 45073DAP3 0205/2324/2007 7.72000% 7,950,000.00 4651,~~030~~145.5000 X IXI07HE1X 0104/3130/2007 0.00000% 16,~~694~~695,~~900~~000.00 1,~~037~~578,~~036~~769.0737 P IXI07HE1P 0104/3130/2007 0.00000% 100.00 ~~140~~84,~~075~~621.5958 R IXI07HE1R 0205/2324/2007 0.00000% 0.00 0.00 Totals ~~795~~767,~~000~~613,~~000~~439.0057 45,~~409~~132,~~370~~006.7137

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 7,~~636~~977,~~164~~866.9030 0.00 ~~298~~270,~~373~~645,~~835~~473.1027 89,~~870~~227,~~915~~027.2561 0.00 A-2 0.00 0.00 102,870,000.00 ~~418~~465,~~938~~486.0775 0.00 A-3 0.00 0.00 133,770,000.00 ~~549~~610,~~794~~883.7000 0.00 A-4 0.00 0.00 92,155,000.00 ~~383~~426,~~595~~216.1887 0.00 M-1 0.00 0.00 32,993,000.00 ~~138~~153,~~570~~967.6033 0.00 M-2 0.00 0.00 24,645,000.00 ~~103~~115,~~693~~215.8437 0.00 M-3 0.00 0.00 15,503,000.00 6572,~~693~~993.9629 0.00 M-4 0.00 0.00 13,118,000.00 5662,~~079~~310.4550 0.00 M-5 0.00 0.00 12,720,000.00 5460,~~568~~632.8000 0.00 M-6 0.00 0.00 11,528,000.00 4955,~~973~~526.8853 0.00 B-1 0.00 0.00 11,130,000.00 5359,~~590~~545.9550 0.00 B-2 0.00 0.00 7,950,000.00 4247,~~453~~170.00 0.00 B-3 0.00 0.00 5,963,000.00 3438,~~525~~361.7797 0.00 B-4 0.00 0.00 7,950,000.00 4651,~~030~~145.5000 0.00 X 0.00 0.00 16,695,000.00 1,~~037~~578,~~036~~769.0737 0.00 P 0.00 0.00 100.00 ~~140~~84,~~075~~621.5958 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 7,~~636~~977,~~164~~866.9030 0.00 ~~787~~759,~~363~~635,~~935~~573.1027 1213,~~045~~109,~~535~~872.6167 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion ~~Realized~~ Face Certificate Principal Principal ~~Loss~~ Amount Balance Distribution Distribution A-1 306,010,000.00 ~~306~~278,~~010~~623,~~000~~339.0057 0.00 7,~~636~~977,~~164~~866.9030 0.00 ~~0.00~~ A-2 102,870,000.00 102,870,000.00 0.00 0.00 0.00 ~~0.00~~ A-3 133,770,000.00 133,770,000.00 0.00 0.00 0.00 ~~0.00~~ A-4 92,155,000.00 92,155,000.00 0.00 0.00 0.00 ~~0.00~~ M-1 32,993,000.00 32,993,000.00 0.00 0.00 0.00 ~~0.00~~ M-2 24,645,000.00 24,645,000.00 0.00 0.00 0.00 ~~0.00~~ M-3 15,503,000.00 15,503,000.00 0.00 0.00 0.00 ~~0.00~~ M-4 13,118,000.00 13,118,000.00 0.00 0.00 0.00 ~~0.00~~ M-5 12,720,000.00 12,720,000.00 0.00 0.00 0.00 ~~0.00~~ M-6 11,528,000.00 11,528,000.00 0.00 0.00 0.00 ~~0.00~~ B-1 11,130,000.00 11,130,000.00 0.00 0.00 0.00 ~~0.00~~ B-2 7,950,000.00 7,950,000.00 0.00 0.00 0.00 ~~0.00~~ B-3 5,963,000.00 5,963,000.00 0.00 0.00 0.00 ~~0.00~~ B-4 7,950,000.00 7,950,000.00 0.00 0.00 0.00 ~~0.00~~ X 16,694,900.00 16,~~694~~695,~~900~~000.00 0.00 0.00 0.00 ~~0.00~~ P 100.00 100.00 0.00 0.00 0.00 ~~0.00~~ R 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ Totals 795,000,000.00 ~~795~~767,~~000~~613,~~000~~439.0057 0.00 7,~~636~~977,~~164~~866.9030 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 7,~~636~~977,~~164~~866.9030 ~~298~~270,~~373~~645,~~835~~473.1027 0.~~97504603~~88443343 7,~~636~~977,~~164~~866.9030 A-2 0.00 0.00 102,870,000.00 1.00000000 0.00 A-3 0.00 0.00 133,770,000.00 1.00000000 0.00 A-4 0.00 0.00 92,155,000.00 1.00000000 0.00 M-1 0.00 0.00 32,993,000.00 1.00000000 0.00 M-2 0.00 0.00 24,645,000.00 1.00000000 0.00 M-3 0.00 0.00 15,503,000.00 1.00000000 0.00 M-4 0.00 0.00 13,118,000.00 1.00000000 0.00 M-5 0.00 0.00 12,720,000.00 1.00000000 0.00 M-6 0.00 0.00 11,528,000.00 1.00000000 0.00 B-1 0.00 0.00 11,130,000.00 1.00000000 0.00 B-2 0.00 0.00 7,950,000.00 1.00000000 0.00 B-3 0.00 0.00 5,963,000.00 1.00000000 0.00 B-4 0.00 0.00 7,950,000.00 1.00000000 0.00 X 0.00 0.00 16,695,000.00 1.00000599 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 7,~~636~~977,~~164~~866.9030 ~~787~~759,~~363~~635,~~935~~573.1027 0.~~99039489~~95551644 7,~~636~~977,~~164~~866.9030

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 306,010,000.00 ~~1000~~910.~~00000000~~50403441 0.00000000 2426.~~95397177~~07060652 0.00000000 A-2 102,870,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 133,770,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 92,155,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 32,993,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 24,645,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 15,503,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 13,118,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 12,720,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 11,528,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 11,130,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 7,950,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 5,963,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-4 7,950,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 16,694,900.00 1000.~~00000000~~00598985 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 2426.~~95397177~~07060652 ~~975~~884.~~04602823~~43342789 0.~~97504603~~88443343 2426.~~95397177~~07060652 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 1000.00598985 1.00000599 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0104/3025/07 - 0205/2524/07 2730 5.38000% ~~306~~278,~~010~~623,~~000~~339.0057 1,~~234~~249,~~750~~161.3531 0.00 A-2 0104/3025/07 - 0205/2524/07 2730 5.43000% 102,870,000.00 ~~418~~465,~~938~~486.0875 0.00 A-3 0104/3025/07 - 0205/2524/07 2730 5.48000% 133,770,000.00 ~~549~~610,~~794~~883.7000 0.00 A-4 0104/3025/07 - 0205/2524/07 2730 5.55000% 92,155,000.00 ~~383~~426,~~595~~216.1988 0.00 M-1 0104/3025/07 - 0205/2524/07 2730 5.60000% 32,993,000.00 ~~138~~153,~~570~~967.6033 0.00 M-2 0104/3025/07 - 0205/2524/07 2730 5.61000% 24,645,000.00 ~~103~~115,~~693~~215.8438 0.00 M-3 0104/3025/07 - 0205/2524/07 2730 5.65000% 15,503,000.00 6572,~~693~~993.9629 0.00 M-4 0104/3025/07 - 0205/2524/07 2730 5.70000% 13,118,000.00 5662,~~079~~310.4550 0.00 M-5 0104/3025/07 - 0205/2524/07 2730 5.72000% 12,720,000.00 5460,~~568~~632.8000 0.00 M-6 0104/3025/07 - 0205/2524/07 2730 5.78000% 11,528,000.00 4955,~~973~~526.8853 0.00 B-1 0104/3025/07 - 0205/2524/07 2730 6.42000% 11,130,000.00 5359,~~590~~545.9550 0.00 B-2 0104/3025/07 - 0205/2524/07 2730 7.12000% 7,950,000.00 4247,~~453~~170.00 ~~2,912~~0.8900 B-3 0104/3025/07 - 0205/2524/07 2730 7.72000% 5,963,000.00 3438,~~525~~361.7797 ~~4,868~~0.2000 B-4 0104/3025/07 - 0205/2524/07 2730 7.72000% 7,950,000.00 4651,~~030~~145.5000 ~~6,490~~0.3900 X N/A N/A 0.00000% 16,~~694~~695,~~900~~000.00 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~232~~468,~~259~~615.0744 ~~14,271~~0.4800

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 1,~~234~~249,~~750~~161.3531 0.00 ~~298~~270,~~373~~645,~~835~~473.1027 A-2 0.00 0.00 ~~418~~465,~~938~~486.0775 0.00 102,870,000.00 A-3 0.00 0.00 ~~549~~610,~~794~~883.7000 0.00 133,770,000.00 A-4 0.00 0.00 ~~383~~426,~~595~~216.1887 0.00 92,155,000.00 M-1 0.00 0.00 ~~138~~153,~~570~~967.6033 0.00 32,993,000.00 M-2 0.00 0.00 ~~103~~115,~~693~~215.8437 0.00 24,645,000.00 M-3 0.00 0.00 6572,~~693~~993.9629 0.00 15,503,000.00 M-4 0.00 0.00 5662,~~079~~310.4550 0.00 13,118,000.00 M-5 0.00 0.00 5460,~~568~~632.8000 0.00 12,720,000.00 M-6 0.00 0.00 4955,~~973~~526.8853 0.00 11,528,000.00 B-1 0.00 0.00 5359,~~590~~545.9550 0.00 11,130,000.00 B-2 ~~2,912~~0.8900 0.00 4247,~~453~~170.00 0.00 7,950,000.00 B-3 ~~4,868~~0.2000 0.00 3438,~~525~~361.7797 0.00 5,963,000.00 B-4 ~~6,490~~0.3900 0.00 4651,~~030~~145.5000 0.00 7,950,000.00 X 0.00 0.00 1,~~037~~578,~~036~~769.0737 0.00 16,695,000.00 P 0.00 0.00 ~~140~~84,~~075~~621.5958 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals ~~14,271~~0.4800 0.00 45,~~409~~132,~~370~~006.7137 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 306,010,000.00 5.38000% ~~1000~~910.~~00000000~~50403441 4.~~03500000~~08209310 0.00000000 A-2 102,870,000.00 5.43000% 1000.00000000 4.~~07250005~~52500000 0.00000000 A-3 133,770,000.00 5.48000% 1000.00000000 4.~~11000000~~56666667 0.00000000 A-4 92,155,000.00 5.55000% 1000.00000000 4.~~16250003~~62500005 0.00000000 M-1 32,993,000.00 5.60000% 1000.00000000 4.~~20000000~~66666657 0.00000000 M-2 24,645,000.00 5.61000% 1000.00000000 4.~~20750010~~67500020 0.00000000 M-3 15,503,000.00 5.65000% 1000.00000000 4.~~23749984~~70833323 0.00000000 M-4 13,118,000.00 5.70000% 1000.00000000 4.~~27500000~~75000000 0.00000000 M-5 12,720,000.00 5.72000% 1000.00000000 4.~~29000000~~76666667 0.00000000 M-6 11,528,000.00 5.78000% 1000.00000000 4.~~33500000~~81666638 0.00000000 B-1 11,130,000.00 6.42000% 1000.00000000 45.~~81500000~~35000000 0.00000000 B-2 7,950,000.00 7.12000% 1000.00000000 5.~~34000000~~93333333 0.~~36640126~~00000000 B-3 5,963,000.00 7.72000% 1000.00000000 56.~~79000000~~43333389 0.~~81640114~~00000000 B-4 7,950,000.00 7.72000% 1000.00000000 56.~~79000000~~43333333 0.~~81640126~~00000000 X 16,694,900.00 0.00000% 1000.~~00000000~~00598985 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 4.~~03500000~~08209310 0.00000000 ~~975~~884.~~04602823~~43342789 A-2 0.00000000 0.00000000 4.~~07249995~~52500000 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~11000000~~56666667 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.~~16249992~~62499995 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~20000000~~66666657 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~20750010~~67499980 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~23749984~~70833323 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~27500000~~75000000 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~29000000~~76666667 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~33500000~~81666638 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 45.~~81500000~~35000000 0.00000000 1000.00000000 B-2 0.~~36640126~~00000000 0.00000000 5.~~34000000~~93333333 0.00000000 1000.00000000 B-3 0.~~81640114~~00000000 0.00000000 56.~~79000000~~43333389 0.00000000 1000.00000000 B-4 0.~~81640126~~00000000 0.00000000 56.~~79000000~~43333333 0.00000000 1000.00000000 X 0.00000000 0.00000000 6294.~~11693811~~56596745 0.00000000 1000.00598985 P 0.00000000 0.00000000 ~~1400755~~846215.~~90000000~~80000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1113,~~682~~026,~~236~~463.4189 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~496~~1,~~952~~247,722.0723 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties ~~140~~84,~~075~~621.5958 Swap/Cap Payments 0.00 Total Deposits 1214,~~319~~358,~~264~~807.0770 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0925,897.0073 Total Administration Fees ~~273~~323,~~728~~037.4630 Payment of Interest and Principal 1213,~~045~~109,~~535~~872.6167 Total Withdrawals (Pool Distribution Amount) 1214,~~319~~358,~~264~~807.0770 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~270~~319,~~415~~838.9693 Master Servicing Fee - Wells Fargo Bank, N.A. 3,~~312~~198.5037 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~273~~323,~~728~~037.4630 *Servicer Payees include: SAXON MORTGAGE SERVICES, INC.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Cap Account 100.00 0.00 0.00 100.00 Basis Risk Reserve Account 0.00 ~~14,271~~0.4900 ~~14,271~~0.4900 0.00 Swap Account 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Account - IXIS Financial Products Inc. 0.00 0.00 0.00 Swap Account - IXIS Financial Products Inc. 0.00 0.00 0.00

Collateral Statement Group 1-A 1-B Collateral Description ~~Mixed~~Fixed 15/30 & ARM ~~Mixed~~Fixed 15/30 & ARM Weighted Average Coupon Rate 8.~~824176~~847739 8.~~280927~~279663 Weighted Average Net Rate 8.~~325426~~347740 7.~~781377~~779663 Weighted Average Pass-Through Rate 8.~~320426~~342739 7.~~776377~~774663 Weighted Average Remaining Term ~~321~~317 ~~356~~353 Principal And Interest Constant 1,~~033~~248,~~437~~755.8914 34,~~747~~408,~~700~~566.0210 Beginning Loan Count 1,~~079~~305 2,~~179~~610 Loans Paid in Full 213 2627 Ending Loan Count 1,~~077~~292 2,~~153~~583 Beginning Scheduled Balance ~~131~~157,~~163~~823,~~323~~022.2627 ~~518~~609,~~630~~790,~~070~~417.6930 Ending Scheduled Balance ~~130~~155,~~826~~654,~~666~~710.6459 ~~511~~603,~~330~~980,~~662~~862.4068 Actual Ending Collateral Balance ~~130~~155,~~884~~748,~~012~~757.6641 ~~511~~604,~~496~~261,~~757~~827.0205 Scheduled Principal 6885,~~931~~107.0766 ~~168~~201,~~751~~183.9725 Unscheduled Principal ~~267~~2,~~725~~083,204.5502 75,~~130~~608,~~656~~371.3237 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~964~~1,~~506~~163,647.8248 34,~~578~~207,~~948~~382.0585 Servicing Fees 5465,~~514~~759.7056 ~~215~~254,~~901~~079.2637 Master Servicing Fees ~~546~~657.5761 2,~~160~~540.9476 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~909~~1,~~445~~097,230.5531 3,~~360~~950,~~885~~762.8572 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 732,~~189~~433.3901 ~~132~~52,~~886~~188.2057 Prepayment Penalty Paid Count 16 1310 Special Servicing Fee 0.00 0.00 Ending Scheduled Balance for Premium Loans ~~130~~155,~~826~~654,~~666~~710.6459 ~~511~~603,~~330~~980,~~662~~862.4068

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 8.~~390584~~396461 Weighted Average Net Rate 7.~~982409~~896461 Weighted Average Pass-Through Rate 7.~~886195~~891461 Weighted Average Remaining Term ~~349~~346 Principal And Interest Constant 45,~~781~~657,~~137~~321.9124 Beginning Loan Count 3,~~258~~915 Loans Paid in Full 2840 Ending Loan Count 3,~~230~~875 Beginning Scheduled Balance ~~795~~767,~~000~~613,~~000~~439.0057 Ending Scheduled Balance ~~642~~759,~~157~~635,~~329~~573.0427 Actual Ending Collateral Balance ~~642~~760,~~380~~010,~~769~~584.6846 Scheduled Principal ~~237~~286,~~683~~290.0491 Unscheduled Principal 7,~~398~~691,~~381~~575.8739 Negative Amortized Principal 0.00 Scheduled Interest 45,~~543~~371,~~454~~030.8733 Servicing Fees ~~270~~319,~~415~~838.9693 Master Servicing Fees 3,~~312~~198.5037 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 45,~~270~~047,~~331~~993.4003 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~140~~84,~~075~~621.5958 Prepayment Penalty Paid Count 1416 Special Servicing Fee 0.00 Ending Scheduled Balance for Premium Loans ~~642~~759,~~157~~635,~~329~~573.0427

~~Miscellaneous~~Additional Reporting - Deal Level ~~Miscellaneous~~Structural Reporting ~~Item~~Excess ~~Value~~Cash ~~Prefunding~~Amount ~~Account~~1,579,376.93 ~~Beginning~~Subordinated ~~Balance~~Amount ~~$ 145~~16,~~206~~695,~~606~~000.0600 ~~Prefunding~~Subordinated ~~Account~~Deficiency ~~Ending~~Amount ~~Balance~~0.00 $Specified ~~145~~Subordinated Amount 16,~~206~~695,~~606~~000.0600 Senior Enhancement Percentage 0.403000% Trigger Event Reporting Delinquency Trigger Event Trigger Result Pass Threshold Value 23.992544% Calculated Value 5.035991% Cumulative Loss Trigger Event Trigger Result Pass Threshold Value 1.450000% Calculated Value 0.000000% Servicer Trigger Event Trigger Result Pass

~~Additional~~Delinquency ~~Reporting~~Status - ~~Deal~~OTS ~~Level~~Delinquency ~~Structural~~Calculation ~~Reporting~~Method ~~Excess~~DELINQUENT ~~Cash~~BANKRUPTCY ~~Amount~~FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 4 0 0 4 553,533.74 0.00 0.00 553,533.74 30 Days 133 1 0 0 134 32,~~192~~088,~~319~~039.4493 ~~Subordinated~~115,165.42 ~~Amount~~0.00 160.00 32,~~695~~203,~~000~~205.35 60 Days 148 1 0 0 149 37,119,630.99 98,868.03 0.00 ~~Subordinated~~0.00 ~~Deficiency~~37,218,499.02 ~~Amount~~90 Days 51 2 29 0 82 13,120,674.50 961,941.58 7,469,844.91 0.00 ~~Specified~~21,552,460.99 ~~Subordinated~~120 ~~Amount~~Days 1614 2 20 2 38 2,~~695~~527,574.87 746,320.86 4,827,873.32 523,351.79 8,625,120.84 150 Days 1 0 1 0 2 310,938.71 0.00 344,000.00 ~~Senior~~0.00 ~~Enhancement~~654,938.71 ~~Percentage~~180+ Days 0 0 0 0 0 0.4000 0.00 0.00 0.00 0.00 Totals 347 10 50 2 409 85,166,859.00 2,475,829.63 12,641,718.23 523,351.79 100,807,758.65 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0.103226% ~~Trigger~~0.000000% ~~Event~~0.000000% ~~Reporting~~0.103226% ~~Delinquency~~0.072868% ~~Trigger~~0.000000% ~~Event~~0.000000% ~~Trigger~~0.072868% ~~Result~~30 ~~Pass~~Days ~~Threshold~~3.432258% ~~Value~~0.025806% 70.~~999675~~000000% ~~Calculated~~0.000000% ~~Value~~3.458065% 4.224136% 0.~~119350~~015161% ~~Servicer~~0.000000% ~~Trigger~~0.000000% ~~Event~~4.239297% ~~Trigger~~60 ~~Result~~Days ~~Pass~~3.819355% ~~Threshold~~0.025806% ~~Value~~0.000000% 0.000000% 3.845161% 4.886505% 0.013015% 0.000000% 0.000000% 4.899520% 90 Days 1.~~450000~~316129% ~~Calculated~~0.051613% ~~Value~~0.748387% 0.000000% ~~Cumulative~~2.116129% ~~Loss~~1.727233% ~~Trigger~~0.126632% ~~Event~~0.983346% ~~Trigger~~0.000000% ~~Result~~2.837211% ~~Pass~~120 ~~Calculated~~Days ~~Value~~0.361290% 0.051613% 0.516129% 0.051613% 0.980645% 0.332735% 0.098247% 0.635551% 0.068895% 1.135429% 150 Days 0.025806% 0.000000% ~~Threshold~~0.025806% ~~Value~~0.000000% 0.051613% 0.040933% 0.000000% 0.045285% 0.000000% 0.086217% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 8.954839% 0.258065% 1.290323% 0.051613% 10.554839% 11.211542% 0.325923% 1.664182% 0.068895% 13.270542% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~Delinquency~~Current ~~Status~~Period -Class ~~OTS~~A ~~Delinquency~~Insufficient ~~Calculation~~Funds ~~Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Principal ~~0.00~~Balance ~~0.00~~of 30Contaminated ~~Days~~Properties 76 0 ~~0 0 76 17,543,082~~.~~65 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 171,~~543~~247,~~082~~722.65 60 Days 5 0 0 0 5 941,014.67 0.00 0.00 0.00 941,014.67 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 81 0 0 0 81 18,484,097.32 0.00 0.00 0.00 18,484,097.32 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.352941% 0.000000% 0.000000% 0.000000% 2.352941% 2.730948% 0.000000% 0.000000% 0.000000% 2.730948% 60 Days 0.154799% 0.000000% 0.000000% 0.000000% 0.154799% 0.146489% 0.000000% 0.000000% 0.000000% 0.146489% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.507740% 0.000000% 0.000000% 0.000000% 2.507740% 2.877436% 0.000000% 0.000000% 0.000000% 2.877436% Please refer to CTSLink.com for a list of delinquency code descriptions.23

~~Current~~Delinquency ~~Period~~Status ~~Class~~By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1-A ~~Insufficient~~- ~~Funds~~OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 2 0 0 2 199,898.48 0.00 ~~Principal~~0.00 ~~Balance~~199,898.48 30 Days 30 0 0 0 30 2,881,438.13 0.00 0.00 0.00 2,881,438.13 60 Days 44 1 0 0 45 4,755,006.60 98,868.03 0.00 0.00 4,853,874.63 90 Days 17 0 5 0 22 1,775,298.67 0.00 1,132,093.35 0.00 2,907,392.02 120 Days 10 1 3 1 15 838,061.24 149,544.02 510,939.25 84,648.57 1,583,193.08 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 101 4 8 1 114 10,249,804.64 448,310.53 1,643,032.60 84,648.57 12,425,796.34 0-29 Days 0.154799% 0.000000% 0.000000% 0.154799% 0.128424% 0.000000% 0.000000% 0.128424% 30 Days 2.321981% 0.000000% 0.000000% 0.000000% 2.321981% 1.851173% 0.000000% 0.000000% 0.000000% 1.851173% 60 Days 3.405573% 0.077399% 0.000000% 0.000000% 3.482972% 3.054843% 0.063518% 0.000000% 0.000000% 3.118360% 90 Days 1.315789% 0.000000% 0.386997% 0.000000% 1.702786% 1.140536% 0.000000% 0.727311% 0.000000% 1.867847% 120 Days 0.773994% 0.077399% 0.232198% 0.077399% 1.160991% 0.538410% 0.096074% 0.328252% 0.054382% 1.017119% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 7.817337% 0.309598% 0.619195% 0.077399% 8.823529% 6.584963% 0.288016% 1.055562% 0.054382% 7.982923% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1-B - OTS No. of ~~Contaminated~~Loans ~~Properties~~No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 2 0 0 2 353,635.26 0.00 ~~Periodic~~0.00 ~~Advance~~353,635.26 ~~496~~30 Days 103 1 0 0 104 29,~~952~~206,601.80 115,165.42 0.00 0.00 29,321,767.22 60 Days 104 0 0 0 104 32,364,624.39 0.00 0.00 0.00 32,364,624.39 90 Days 34 2 24 0 60 11,345,375.83 961,941.58 6,337,751.56 0.00 18,645,068.97 120 Days 4 1 17 1 23 1,689,513.63 596,776.84 4,316,934.07 438,703.22 7,041,927.76 150 Days 1 0 1 0 2 310,938.71 0.00 344,000.00 0.00 654,938.71 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 246 6 42 1 295 74,917,054.36 2,027,519.10 10,998,685.63 438,703.22 88,381,962.31 0-29 Days 0.077429% 0.000000% 0.000000% 0.077429% 0.058551% 0.000000% 0.000000% 0.058551% 30 Days 3.987611% 0.038715% 0.000000% 0.000000% 4.026326% 4.835683% 0.019068% 0.000000% 0.000000% 4.854751% 60 Days 4.026326% 0.000000% 0.000000% 0.000000% 4.026326% 5.358551% 0.000000% 0.000000% 0.000000% 5.358551% 90 Days 1.316299% 0.077429% 0.929152% 0.000000% 2.322880% 1.878433% 0.159267% 1.049330% 0.000000% 3.087030% 120 Days 0.154859% 0.038715% 0.658149% 0.038715% 0.890437% 0.279730% 0.098807% 0.714747% 0.072635% 1.165919% 150 Days 0.038715% 0.000000% 0.038715% 0.000000% 0.077429% 0.051482% 0.000000% 0.056955% 0.000000% 0.108437% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 9.523810% 0.232288% 1.626016% 0.038715% 11.420828% 12.403879% 0.335693% 1.821032% 0.072635% 14.633239% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Detail - All Mortgage Loans in REO during Current Period

~~Delinquency~~Summary ~~Status~~12 ByMonth ~~Group~~REO ~~DELINQUENT~~History* ~~BANKRUPTCY~~New ~~FORECLOSURE~~ REO ~~Total 1-A - OTS No. of~~ Loans ~~No.~~Month ofREO ~~Loans~~Percentage ~~No. of~~ Loans ~~No.~~in ofREO ~~Loans~~2 ~~No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0~~Jun-2906 ~~Days~~ 0 ~~0 0 0 0~~.00000% ~~0.00~~Original ~~0.00~~Principal ~~0.00~~Balance ~~30 Days 21 0 0 0 21 2~~525,~~267,794~~000.~~91 0.~~00 ~~0.00~~Jul-06 0.00000% ~~2,267,794.91~~Current 60Scheduled ~~Days~~Balance ~~2 0 0 0 2 145~~523,~~404~~351.0379 ~~0.00~~Aug-06 0.00000% ~~0.00~~Sep-06 ~~145,404.03 90 Days~~ 0 ~~0 0 0 0 0~~.00000% ~~0.00~~Current ~~0.00~~REO ~~0.00~~Total ~~0.00~~Oct-06 ~~120 Days~~ 0 ~~0 0 0 0 0~~.00000% ~~0.00~~Loans ~~0.00~~in ~~0.00~~REO ~~0.00~~2 ~~150~~Nov-06 ~~Days~~ 0 ~~0 0 0 0 0~~.00000% ~~0.00~~Original ~~0.00~~Principal ~~0.00~~Balance ~~0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 23 0 0 0 23 2~~525,~~413,198~~000.~~94 0.~~00 ~~0.00 0.00 2,413,198.94 0~~Dec-2906 ~~Days~~ 0.~~000000~~000% ~~0.000000%~~Current ~~0.000000%~~Scheduled ~~0.000000%~~Balance 0523,351.~~000000%~~79 ~~0.000000%~~Jan-07 0.~~000000~~000% ~~0.000000%~~Feb-07 ~~30 Days 1.949861%~~ 0.~~000000~~000% ~~0.000000%~~Mar-07 0.~~000000~~000% ~~1.949861%~~Apr-07 ~~1.732675%~~ 0.~~000000~~000% ~~0.000000%~~May-07 0.~~000000~~069% ~~1.732675%~~*The 60text ~~Days~~reported ~~0.185701%~~in ~~0.000000%~~the ~~0.000000%~~above ~~0.000000%~~table ~~0.185701%~~is ~~0.111094%~~presented ~~0.000000%~~graphically ~~0.000000%~~on ~~0.000000%~~the ~~0.111094%~~monthly 90bond ~~Days~~remittance 0report.~~000000%~~ ~~0.000000%~~The ~~0.000000%~~monthly ~~0.000000%~~bond ~~0.000000%~~remittance ~~0.000000%~~report ~~0.000000%~~can ~~0.000000%~~be ~~0.000000%~~viewed ~~0.000000%~~online ~~120~~at ~~Days 0~~www.~~000000% 0~~ctslink.~~000000% 0~~com.~~000000%~~ ~~0.000000%~~1-A ~~0.000000%~~12 ~~0.000000%~~Month ~~0.000000%~~REO ~~0.000000%~~History* ~~0.000000%~~New ~~0.000000%~~REO ~~150~~Loans ~~Days~~Month ~~0.000000%~~REO ~~0.000000%~~Percentage ~~0.000000%~~Loans ~~0.000000%~~in ~~0.000000%~~REO ~~0.000000%~~1 ~~0.000000%~~Jun-06 0.~~000000~~000% ~~0.000000%~~Original ~~0.000000%~~Principal ~~180+~~Balance ~~Days 0~~85,000.~~000000%~~00 ~~0.000000%~~Jul-06 0.~~000000~~000% ~~0.000000%~~Current ~~0.000000%~~Scheduled ~~0.000000%~~Balance 084,648.~~000000%~~57 ~~0.000000%~~Aug-06 0.~~000000~~000% ~~0.000000%~~Sep-06 ~~Totals 2.135562%~~ 0.~~000000~~000% ~~0.000000%~~Current ~~0.000000%~~REO ~~2.135562%~~Total ~~1.843769%~~Oct-06 0.~~000000~~000% ~~0.000000%~~Loans ~~0.000000%~~in ~~1.843769% DELINQUENT BANKRUPTCY FORECLOSURE~~ REO ~~Total~~ 1-B Nov-06 ~~OTS No~~0.000% ofOriginal ~~Loans~~Principal ~~No. of Loans No. of Loans No. of Loans No. of Loans Actual~~ Balance ~~Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 55 0 0 0 55 15~~85,~~275,287~~000.~~74 0.~~00 ~~0.00~~Dec-06 0.00000% ~~15,275,287.74~~Current 60Scheduled ~~Days~~Balance ~~3 0 0 0 3 795~~84,~~610~~648.6457 ~~0.00~~Jan-07 0.00000% ~~0.00~~Feb-07 ~~795,610.64 90 Days~~ 0 ~~0 0 0 0 0~~.00000% ~~0.00~~Mar-07 0.00000% ~~0.00~~Apr-07 0.00000% ~~120~~May-07 ~~Days~~ 0 ~~0 0 0 0 0~~.00054% ~~0.00~~*The ~~0.00~~text ~~0.00~~reported ~~0.00~~in ~~150~~the ~~Days~~above 0table 0is 0presented 0graphically 0on ~~0.00~~the ~~0.00~~monthly ~~0.00~~bond ~~0.00~~remittance 0report.00 ~~180+~~The ~~Days~~monthly 0bond 0remittance 0report 0can 0be ~~0.00~~viewed ~~0.00~~online ~~0.00~~at 0www.~~00 0~~ctslink.~~00 Totals 58 0 0 0 58 16,070,898~~com.38 ~~0.00~~1-B ~~0.00~~12 ~~0.00~~Month ~~16,070,898.38~~REO ~~0-29~~History* ~~Days~~New ~~0.000000%~~REO ~~0.000000%~~Loans ~~0.000000%~~Month ~~0.000000%~~REO ~~0.000000%~~Percentage ~~0.000000%~~Loans ~~0.000000%~~in ~~0.000000%~~REO 301 ~~Days~~Jun-06 ~~2.554575%~~ 0.~~000000~~000% ~~0.000000%~~Original ~~0.000000%~~Principal ~~2.554575%~~Balance 2440,000.~~986390%~~00 ~~0.000000%~~Jul-06 0.~~000000~~000% ~~0.000000%~~Current ~~2.986390%~~Scheduled 60Balance ~~Days 0~~438,703.~~139340%~~22 ~~0.000000%~~Aug-06 0.~~000000~~000% ~~0.000000%~~Sep-06 0.~~139340~~000% ~~0.155546%~~Current ~~0.000000%~~REO ~~0.000000%~~Total ~~0.000000%~~Oct-06 0.~~155546~~000% 90Loans ~~Days~~in ~~0.000000%~~REO ~~0.000000%~~1 ~~0.000000%~~Nov-06 0.~~000000~~000% ~~0.000000%~~Original ~~0.000000%~~Principal ~~0.000000%~~Balance 0440,000.~~000000%~~00 ~~0.000000%~~Dec-06 0.~~000000~~000% ~~120~~Current ~~Days~~Scheduled ~~0.000000%~~Balance 0438,703.~~000000%~~22 ~~0.000000%~~Jan-07 0.~~000000~~000% ~~0.000000%~~Feb-07 0.~~000000~~000% ~~0.000000%~~Mar-07 0.~~000000~~000% ~~0.000000%~~Apr-07 0.~~000000~~000% ~~150~~May-07 ~~Days~~ 0.~~000000~~073% ~~0.000000%~~*The ~~0.000000%~~text ~~0.000000%~~reported ~~0.000000%~~in ~~0.000000%~~the ~~0.000000%~~above ~~0.000000%~~table ~~0.000000%~~is ~~0.000000%~~presented ~~180+~~graphically ~~Days~~on ~~0.000000%~~the ~~0.000000%~~monthly ~~0.000000%~~bond ~~0.000000%~~remittance 0report.~~000000%~~ ~~0.000000%~~The ~~0.000000%~~monthly ~~0.000000%~~bond ~~0.000000%~~remittance ~~0.000000%~~report ~~Totals~~can ~~2.693915%~~be ~~0.000000%~~viewed ~~0.000000%~~online ~~0.000000%~~at 2www.~~693915% 3~~ctslink.~~141936% 0.000000% 0.000000% 0.000000% 3.141936% Please refer to CTSLink.~~com ~~for a list of delinquency code descriptions~~.

REO Loan Detail - All Mortgage Loans in REO during Current Period ~~Summary~~Month -Loan NoFirst ~~REO~~Original ~~Information~~Loan toEntered ~~report~~Payment ~~this~~LTV ~~period.~~at ~~1-A~~Principal -Group NoNumber REO ~~Information~~Date toState ~~report~~Origination ~~this~~Balance ~~period.~~ 1-BA 5206600971 May-2007 No01-Jul-2006 ~~REO~~VA ~~Information~~85.00 to85,000.00 ~~report~~1-B ~~this~~0060509003 ~~period~~May-2007 01-Jul-2006 MI 80.00 440,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period ~~Month~~(continued) ~~Loan~~Current ~~First~~Paid ~~Original~~Current Approximate Loan ~~Entered~~Scheduled ~~Payment~~To ~~LTV~~Months atLoan ~~Principal~~Delinquent Group Number ~~REO~~Balance Date ~~State~~Delinquent ~~Origination~~Rate ~~Balance~~Interest No1-A ~~REO~~5206600971 ~~Loans~~84,648.57 ~~this~~01-Nov-2006 ~~Period~~4 10.990% 2,962.77 1-B 0060509003 438,703.22 01-Nov-2006 4 8.350% 11,487.34

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~REO~~Summary ~~Loan~~12 ~~Detail~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 33 Jun-06 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 8,371,672.00 Jul-06 0.000% Current Scheduled Balance 8,343,307.08 Aug-06 0.000% Sep-06 0.000% Current Foreclosure Total Oct-06 0.000% Loans in ~~REO~~Foreclosure ~~during~~50 Nov-06 0.000% Original Principal Balance 12,677,972.00 Dec-06 0.000% Current ~~Period~~Scheduled ~~(continued)~~Balance 12,641,718.23 Jan-07 0.000% Feb-07 0.000% Mar-07 0.050% Apr-07 0.691% May-07 1.664% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1-A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Jun-06 0.000% Original Principal Balance 1,189,152.00 Jul-06 0.000% Current ~~Paid~~Scheduled Balance 1,183,734.24 Aug-06 0.000% Sep-06 0.000% Current ~~Approximate~~Foreclosure ~~Loan~~Total ~~Actual~~Oct-06 To0.000% ~~Months~~Loans ~~Loan~~in ~~Delinquent~~Foreclosure ~~Group~~8 ~~Number~~Nov-06 0.000% Original Principal Balance ~~Date~~1,649,652.00 ~~Delinquent~~Dec-06 ~~Rate~~0.000% ~~Interest~~Current NoScheduled ~~REO~~Balance 1,643,032.60 Jan-07 0.000% Feb-07 0.000% Mar-07 0.000% Apr-07 0.345% May-07 1.056% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1-B 12 Month Foreclosure History* New Foreclosure Loans ~~this~~Month ~~Period~~Foreclosure Percentage Loans in Foreclosure 27 Jun-06 0.000% Original Principal Balance 7,182,520.00 Jul-06 0.000% Current Scheduled Balance 7,159,572.84 Aug-06 0.000% Sep-06 0.000% Current Foreclosure Total Oct-06 0.000% Loans in Foreclosure 42 Nov-06 0.000% Original Principal Balance 11,028,320.00 Dec-06 0.000% Current Scheduled Balance 10,998,685.63 Jan-07 0.000% Feb-07 0.000% Mar-07 0.063% Apr-07 0.781% May-07 1.821% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period ~~Summary~~Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 1-A No0057918153 ~~Foreclosure~~May-2007 ~~Information~~01-Jul-2006 toPA ~~report~~56.52 ~~this~~52,000.00 ~~period~~1-A 0605038264 May-2007 01-Jul-2006 OH 83.52 76,000.00 1-A 0605038429 May-2007 No01-Jul-2006 ~~Foreclosure~~CA ~~Information~~85.00 to191,250.00 ~~report~~1-A ~~this~~2000001888 ~~period~~May-2007 01-Nov-2006 FL 74.40 277,500.00 1-A 2000001893 May-2007 01-Nov-2006 FL 84.98 416,402.00 1-A 2000001924 Apr-2007 01-Nov-2006 TX 79.97 309,500.00 1-A 4412601099 May-2007 01-Jul-2006 VA 80.00 176,000.00 1-A 5264600237 Apr-2007 01-Jul-2006 FL 73.66 151,000.00 1-B 0000014315 Apr-2007 No01-Jul-2006 ~~Foreclosure~~CT ~~Information~~95.00 to270,750.00 ~~report~~1-B ~~this~~0000015408 ~~period~~Apr-2007 01-Oct-2006 FL 75.00 132,000.00 1-B 0000016000 May-2007 01-Dec-2006 NY 85.00 318,750.00 1-B 0000047690 May-2007 01-Nov-2006 TX 80.00 264,000.00 1-B 0000047718 May-2007 01-Nov-2006 CA 80.00 576,000.00 1-B 0000327183 Mar-2007 01-Jul-2006 CA 80.00 344,000.00 1-B 0000329234 May-2007 01-Aug-2006 FL 95.00 284,050.00 1-B 0000329605 May-2007 01-Sep-2006 CA 100.00 540,000.00 1-B 0000330088 Apr-2007 01-Sep-2006 FL 80.00 180,000.00 1-B 0000330453 Apr-2007 01-Sep-2006 FL 90.00 252,000.00 1-B 0000330791 Apr-2007 01-Sep-2006 AZ 80.00 193,600.00 1-B 0000331742 May-2007 01-Sep-2006 CA 80.00 344,000.00 1-B 0000511166 May-2007 01-Oct-2006 TN 80.00 135,200.00 1-B 0000514517 May-2007 01-Oct-2006 MI 80.00 475,920.00 1-B 0000515291 May-2007 01-Nov-2006 AZ 80.00 209,600.00 1-B 0058272832 May-2007 01-Aug-2006 FL 89.57 206,000.00 1-B 0060922006 May-2007 01-Dec-2006 MI 80.00 72,000.00 1-B 0061003016 May-2007 01-Dec-2006 MD 80.00 276,000.00 1-B 0512018848 May-2007 01-Feb-2006 NV 80.00 166,000.00 1-B 0603072919 May-2007 01-May-2006 IL 80.00 104,000.00 1-B 0604284299 May-2007 01-Jul-2006 AZ 75.00 232,500.00 1-B 0605304091 Apr-2007 01-Jul-2006 IL 85.00 174,250.00 1-B 1007650990 May-2007 01-Jun-2006 NV 80.00 272,000.00 1-B 1007698244 Apr-2007 01-Aug-2006 CA 80.00 448,000.00 1-B 1008393570 May-2007 01-Aug-2006 FL 90.00 265,500.00 1-B 1008485276 Apr-2007 01-Aug-2006 CA 80.00 285,600.00 1-B 2030041388 Apr-2007 01-May-2006 CA 80.00 368,000.00 1-B 3058603453 May-2007 01-Jul-2006 FL 60.00 234,000.00 1-B 3058607598 May-2007 01-Nov-2006 FL 80.00 236,000.00 1-B 3058608258 May-2007 01-Nov-2006 FL 90.00 216,000.00 1-B 3076601368 May-2007 01-Jul-2006 IL 90.00 225,000.00 1-B 5228601084 Apr-2007 01-Jul-2006 TX 97.20 104,000.00 1-B 5240601967 Apr-2007 01-Jun-2006 CA 80.00 594,400.00 1-B 5240602455 May-2007 01-Jul-2006 WA 77.17 200,650.00 1-B 5240603094 May-2007 01-Jul-2006 CA 80.00 421,250.00 1-B 5240603349 Apr-2007 01-Jul-2006 CA 80.00 240,000.00 1-B 5243602115 May-2007 01-Jun-2006 CA 75.00 292,500.00 1-B 5243605095 Apr-2007 01-Aug-2006 CO 80.00 152,800.00 1-B 5243609077 May-2007 01-Nov-2006 CA 80.00 353,600.00 1-B 5248602126 Apr-2007 01-Aug-2006 AZ 80.00 106,400.00 1-B 5267601738 May-2007 01-Nov-2006 AZ 80.00 172,000.00 1-B 5275600244 May-2007 01-Dec-2006 OK 90.00 90,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period ~~Month~~(continued) ~~Loan~~Current ~~First~~Paid ~~Original~~Current Approximate Loan ~~Entered~~Scheduled ~~Payment~~To ~~LTV~~Months atLoan ~~Principal~~Delinquent Group Number FCBalance Date ~~State~~Delinquent ~~Origination~~Rate ~~Balance~~Interest No1-A ~~Foreclosure~~0057918153 ~~Loans~~51,640.89 ~~this~~01-Nov-2006 ~~Period~~4 8.500% 1,379.33 1-A 0605038264 75,787.80 01-Dec-2006 3 8.625% 2,053.90 1-A 0605038429 190,277.47 01-Dec-2006 3 9.990% 4,518.68 1-A 2000001888 276,310.06 01-Dec-2006 3 8.550% 7,425.89 1-A 2000001893 414,321.14 01-Dec-2006 3 7.790% 10,086.30 1-A 2000001924 309,269.68 01-Nov-2006 4 8.500% 8,249.41 1-A 4412601099 175,396.88 01-Dec-2006 3 11.840% 4,975.74 1-A 5264600237 150,028.68 01-Nov-2006 4 8.850% 4,182.12 1-B 0000014315 269,841.62 01-Dec-2006 3 8.450% 7,155.66 1-B 0000015408 131,493.13 01-Nov-2006 4 9.750% 4,059.35 1-B 0000016000 318,750.00 01-Dec-2006 3 8.750% 8,765.64 1-B 0000047690 264,000.00 01-Dec-2006 3 8.150% 6,732.00 1-B 0000047718 576,000.00 01-Dec-2006 3 8.650% 15,648.00 1-B 0000327183 344,000.00 01-Oct-2006 5 7.300% 7,797.36 1-B 0000329234 282,377.56 01-Nov-2006 4 8.800% 7,824.31 1-B 0000329605 538,926.93 01-Dec-2006 3 8.990% 15,260.25 1-B 0000330088 179,692.40 01-Dec-2006 3 9.500% 4,044.65 1-B 0000330453 250,904.53 01-Nov-2006 4 9.740% 7,737.45 1-B 0000330791 193,187.30 01-Nov-2006 4 8.750% 5,315.88 1-B 0000331742 344,000.00 01-Dec-2006 3 7.625% 6,127.50 1-B 0000511166 134,657.48 01-Nov-2006 4 9.550% 4,067.37 1-B 0000514517 473,892.07 01-Nov-2006 4 9.250% 13,840.69 1-B 0000515291 208,605.67 01-Nov-2006 4 8.050% 5,258.96 1-B 0058272832 204,756.26 01-Dec-2006 3 8.675% 5,588.30 1-B 0060922006 71,840.69 01-Dec-2006 3 10.950% 2,504.52 1-B 0061003016 275,752.11 01-Dec-2006 3 10.250% 8,964.40 1-B 0512018848 165,116.95 01-Dec-2006 3 7.650% 3,938.72 1-B 0603072919 103,086.56 01-Dec-2006 3 8.750% 2,839.39 1-B 0604284299 231,116.64 01-Dec-2006 3 10.500% 7,712.46 1-B 0605304091 173,160.54 01-Nov-2006 4 8.990% 4,907.66 1-B 1007650990 269,693.75 01-Dec-2006 3 7.925% 6,687.16 1-B 1007698244 448,000.00 01-Nov-2006 4 8.150% 11,424.00 1-B 1008393570 264,621.97 01-Dec-2006 3 7.600% 6,268.03 1-B 1008485276 285,600.00 01-Nov-2006 4 8.125% 7,259.00 1-B 2030041388 367,646.62 01-Nov-2006 4 7.800% 8,946.04 1-B 3058603453 232,263.28 01-Dec-2006 3 8.140% 5,925.30 1-B 3058607598 236,000.00 01-Dec-2006 3 7.000% 5,113.36 1-B 3058608258 215,187.73 01-Dec-2006 3 9.190% 4,680.09 1-B 3076601368 223,346.65 01-Dec-2006 3 8.190% 4,299.79 1-B 5228601084 103,281.52 01-Nov-2006 4 8.500% 2,758.64 1-B 5240601967 594,400.00 01-Nov-2006 4 8.390% 15,632.72 1-B 5240602455 200,226.26 01-Dec-2006 3 9.490% 6,003.10 1-B 5240603094 419,950.04 01-Dec-2006 3 8.190% 10,772.49 1-B 5240603349 239,337.77 01-Nov-2006 4 8.578% 6,448.72 1-B 5243602115 290,816.31 01-Dec-2006 3 9.840% 9,065.39 1-B 5243605095 152,800.00 01-Nov-2006 4 8.465% 4,056.84 1-B 5243609077 352,874.55 01-Dec-2006 3 7.990% 8,816.64 1-B 5248602126 105,767.36 01-Nov-2006 4 8.750% 2,913.07 1-B 5267601738 171,822.52 01-Nov-2006 4 10.315% 5,623.57 1-B 5275600244 89,890.86 01-Dec-2006 3 9.250% 1,967.16

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Foreclosure~~Summary ~~Loan~~12 ~~Detail~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jun-06 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 431,500.00 Jul-06 0.000% Current Scheduled Balance 430,704.69 Aug-06 0.000% Sep-06 0.000% Current Bankruptcy Total Oct-06 0.000% Loans in ~~Foreclosure~~Bankruptcy ~~during~~10 Nov-06 0.000% Original Principal Balance 2,484,750.00 Dec-06 0.000% Current ~~Period~~Scheduled ~~(continued)~~Balance 2,475,829.63 Jan-07 0.000% Feb-07 0.000% Mar-07 0.130% Apr-07 0.267% May-07 0.326% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1-A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jun-06 0.000% Original Principal Balance 0.00 Jul-06 0.000% Current ~~Paid~~Scheduled Balance 0.00 Aug-06 0.000% Sep-06 0.000% Current ~~Approximate~~Bankruptcy ~~Loan~~Total ~~Actual~~Oct-06 To0.000% ~~Months~~Loans ~~Loan~~in ~~Delinquent~~Bankruptcy ~~Group~~4 ~~Number~~Nov-06 0.000% Original Principal Balance ~~Date~~450,750.00 ~~Delinquent~~Dec-06 ~~Rate~~0.000% ~~Interest~~Current NoScheduled ~~Foreclosure~~Balance 448,310.53 Jan-07 0.000% Feb-07 0.000% Mar-07 0.000% Apr-07 0.284% May-07 0.288% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1-B 12 Month Bankruptcy History* New Bankruptcy Loans ~~this~~Month ~~Period~~Bankruptcy Percentage Loans in Bankruptcy 2 Jun-06 0.000% Original Principal Balance 431,500.00 Jul-06 0.000% Current Scheduled Balance 430,704.69 Aug-06 0.000% Sep-06 0.000% Current Bankruptcy Total Oct-06 0.000% Loans in Bankruptcy 6 Nov-06 0.000% Original Principal Balance 2,034,000.00 Dec-06 0.000% Current Scheduled Balance 2,027,519.10 Jan-07 0.000% Feb-07 0.000% Mar-07 0.164% Apr-07 0.262% May-07 0.336% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period ~~Summary~~Group -Loan NoMonth Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy ~~Information~~Date toBalance ~~report~~1-A ~~this~~0000332607 ~~period~~Apr-2007 01-Oct-2006 VA 20.00 150,000.00 1-A 0050044957 Apr-2007 No01-Jul-2006 ~~Bankruptcy~~GA ~~Information~~85.00 to63,750.00 ~~report~~1-A ~~this~~0106046519 ~~period~~Apr-2007 01-Jun-2006 NV 65.00 137,800.00 1-A 4420603916 Apr-2007 01-Nov-2006 TX 80.00 99,200.00 1-B 0000049114 May-2007 No01-Dec-2006 ~~Bankruptcy~~FL ~~Information~~80.00 to316,000.00 ~~report~~1-B ~~this~~0000332606 ~~period~~Apr-2007 01-Oct-2006 VA 80.00 600,000.00 1-B 1007850248 Mar-2007 01-Aug-2006 CA 77.60 648,000.00 1-B 1008482634 Mar-2007 01-Aug-2006 WI 75.00 255,000.00 1-B 3058609547 Apr-2007 01-Dec-2006 OH 79.60 99,500.00 1-B 4412601845 May-2007 01-Nov-2006 WI 75.00 115,500.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan ~~Month~~Current ~~Loan~~Paid ~~First~~To ~~State~~Months ~~LTV~~Current atApproximate ~~Original~~ Number ~~Entered~~Scheduled ~~Payment~~Date ~~Origination~~Delinquent ~~Principal~~Loan ~~Bankruptcy~~Rate ~~Date~~Delinquent Balance NoInterest ~~Bankruptcy~~1-A ~~Loans~~0000332607 ~~this~~149,544.02 ~~Period~~01-Nov-2006 4 11.750% 5,612.49 1-A 0050044957 63,403.55 01-Apr-2007 0 9.775% 980.87 1-A 0106046519 136,494.93 01-Apr-2007 0 8.950% 1,924.10 1-A 4420603916 98,868.03 01-Jan-2007 2 9.750% 2,288.55 1-B 0000049114 315,539.27 01-Dec-2006 3 8.625% 8,551.11 1-B 0000332606 596,776.84 01-Nov-2006 4 8.500% 15,939.43 1-B 1007850248 646,402.31 01-Dec-2006 3 8.625% 17,517.82 1-B 1008482634 254,441.09 01-Apr-2007 0 9.050% 3,627.01 1-B 3058609547 99,194.17 01-May-2007 (1) 9.400% 736.08 1-B 4412601845 115,165.42 01-Feb-2007 1 10.390% 2,849.88

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest No Bankruptcy Loans this Period

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. 1-A - No Realized Loss Information to report this period. 1-B - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity ~~Approximation for current period~~: ~~sum~~Sum (Realized ~~Loss Amount~~Losses) /~~sum~~ Sum (~~Beg~~Ending ~~Scheduled~~Actual Balance offor ~~Liquidated Loans). Includes losses on~~ loans ~~liquidating~~that inhave ~~the~~experienced ~~current~~a ~~period only~~loss).

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1-A 213 ~~256~~2,~~000~~090,700.00 ~~254~~2,~~862~~081,324.7590 0 0.00 0.00 1-B 2627 75,~~121~~618,~~860~~800.00 75,~~110~~601,~~742~~903.3988 0 0.00 0.00 Total 2840 7,~~377~~709,~~860~~500.00 7,~~365~~683,~~605~~228.1478 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1-A 0 0.00 0.00 0 0.00 0.00 133,~~010~~286.6703 1-B 0 0.00 0.00 0 0.00 0.00 218,~~999~~698.6880 Total 0 0.00 0.00 0 0.00 0.00 3511,~~010~~984.3583

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1-A ~~3076602782~~0000016047 ILMD 2056.0025 01-~~Aug~~Dec-2006 46360,000.00 45356,~~871~~879.5055 1-A ~~5267600279~~0000016339 CANY 5474.55 01-~~Jun~~Jan-~~2006~~2007 ~~210~~205,000.00 ~~208~~204,~~843~~229.3873 1-BA ~~0000014983~~0000016675 MA 7548.43 01-Mar-2007 221,500.00 220,924.67 1-A 0002513187 WA 20.00 01-~~Aug~~Oct-2006 ~~528~~89,~~750~~000.00 ~~528~~88,~~750~~764.0067 1-BA ~~0000049763~~2000001211 GACA 8031.0025 01-~~Jan~~Oct-~~2007~~2006 ~~140~~125,000.00 ~~140~~124,827.21 1-A 2000001821 CA 48.57 01-Dec-2006 170,000.00 168,675.96 1-BA ~~0000326867~~3029608238 NC 19.98 01-Nov-2006 26,600.00 26,514.44 1-A 3076601999 IL 20.00 01-Jul-2006 50,800.00 50,574.18 1-A 4410600672 CA 5870.5400 01-~~Jun~~Nov-2006 ~~185~~427,000.00 ~~184~~425,~~376~~054.1425 1-BA ~~0000326952~~5243602114 CA 8520.00 01-Jun-2006 ~~306~~85,000.00 ~~305~~84,~~012~~670.11 1-BA ~~0000327790~~5282602615 CAIL 8073.0024 01-Jul-2006 ~~448~~156,000.00 ~~447~~154,~~182~~887.0732 1-BA ~~0000333033~~5291604490 CAIL 9255.7483 01-~~Nov~~Dec-2006 ~~626~~134,000.00 ~~626~~133,~~000~~846.43 1-A 5296600740 LA 68.00 01-Jul-2006 40,800.00 40,069.47 1-B ~~0000334534~~0000014362 CARI 69.47 01-Jul-2006 198,000.00 197,235.66 1-B 0000014846 NJ 70.6721 01-Aug-2006 234,500.00 233,246.31 1-B 0000015704 NJ 68.36 01-Nov-2006 350,000.00 ~~349~~348,~~593~~236.7998 1-B ~~0000335964~~0000015776 CANJ 7675.1900 01-Nov-2006 ~~480~~288,~~000~~750.00 ~~480~~287,880.40 1-B 0000016275 MA 55.66 01-Jan-2007 285,000.00 283,902.25 1-B ~~0000514472~~0000016528 TNMA 8088.0093 01-~~Oct~~Feb-~~2006~~2007 64377,~~000~~940.00 63377,~~849~~642.8654 1-B ~~0058143959~~0000052195 NMIL 75.00 01-~~Aug~~Feb-2007 102,750.00 102,531.07 1-B 0000326650 CA 55.00 01-Jun-2006 ~~150~~165,000.00 ~~149~~164,~~343~~497.5956 1-B ~~0061024006~~0000328199 WICA 7246.4554 01-~~Jan~~Jul-~~2007~~2006 ~~455~~195,000.00 ~~454~~194,~~516~~267.4278 1-B ~~1008055356~~0000332600 CAFL 78.3580 01-~~Jul~~Oct-2006 ~~380~~197,000.00 ~~379~~196,~~082~~582.7416 1-B ~~1008473305~~0000335633 GACA 90.00 01-Nov-2006 377,910.00 377,910.00 1-B 0058373523 MO 85.00 01-Aug-2006 ~~337~~93,500.00 ~~337~~92,~~499~~891.9508 1-B ~~1008776933~~0605026493 WANJ 75.00 01-Jul-2006 498,750.00 497,440.24 1-B 1006060684 MD 80.00 01-~~Aug~~Sep-2006 ~~160~~328,000.00 ~~159~~326,~~630~~434.4531 1-B ~~2030038081~~1006318353 UTKS 9080.00 01-~~Jan~~Apr-2006 ~~179~~151,~~910~~600.00 ~~178~~151,~~141~~600.3100 1-B ~~3029605372~~1007616350 FLMD 5779.8575 01-Aug-2006 ~~208~~128,~~250~~000.00 ~~207~~127,~~891~~418.8820 1-B ~~3029609525~~1008452168 WIFL 5780.4700 01-~~Jan~~Sep-~~2007~~2006 50176,000.00 49175,~~951~~510.5506 1-B ~~3058604268~~1008650131 VAID 7875.2675 01-~~Jul~~Sep-2006 ~~252~~80,~~000~~300.00 ~~251~~80,~~501~~128.4877 1-B ~~3076605494~~1008815400 ILMD 7880.2300 01-~~Nov~~Sep-2006 ~~309~~152,800.00 152,333.60 1-B 3027605308 WI 58.82 01-Dec-2006 75,000.00 ~~308~~74,~~856~~698.9248 1-B ~~4420601120~~3029603241 ARVA 85.00 01-Jul-2006 ~~150~~195,~~450~~500.00 ~~149~~194,~~641~~498.9463 1-B ~~5201601930~~3058602802 NJFL 8070.00 01-~~Aug~~Jul-2006 ~~200~~154,000.00 ~~199~~153,~~183~~202.3810 1-B ~~5240603540~~3076601951 CAIL 7590.00 01-~~Aug~~Jul-2006 ~~256~~174,~~500~~600.00 ~~255~~173,~~593~~494.7097 1-B ~~5243607474~~4420600989 CAMI 7990.4000 01-~~Nov~~Jul-2006 ~~528~~144,~~000~~900.00 ~~526~~144,~~834~~170.9285 1-B ~~5277603723~~4420601251 ILTX 8090.00 01-~~Dec~~Jul-2006 ~~176~~122,~~000~~400.00 ~~175~~121,~~677~~771.8615 1-B ~~5282602921~~5201603338 MINJ 25100.4200 01-~~Aug~~Dec-2006 7567,~~000~~600.00 7467,~~588~~462.0983 1-B ~~5282603035~~5243604502 ILCO 7580.3000 01-~~Aug~~Jul-2006 ~~126~~304,~~500~~000.00 ~~125~~302,~~956~~684.4959

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1-A ~~3076602782~~0000016047 Loan Paid in Full (1) 6.500% 360 5 1-A 0000016339 Loan Paid in Full 0 117.~~540~~500% ~~180~~360 4 1-A 0000016675 Loan Paid in Full 0 6.750% 360 2 1-A ~~5267600279~~0002513187 Loan Paid in Full 0 811.~~590~~500% 180 7 1-A 2000001211 Loan Paid in Full (1) 7.990% 360 87 1-BA ~~0000014983~~2000001821 Loan Paid in Full 0 7.~~575~~650% 360 5 1-A 3029608238 Loan Paid in Full (1) 9.940% 180 6 1-BA ~~0000049763~~3076601999 Loan Paid in Full 0 12.400% 180 10 1-A 4410600672 Loan Paid in Full 0 8.~~950~~250% 360 6 1-A 5243602114 Loan Paid in Full 0 11.690% 180 11 1-BA ~~0000326867~~5282602615 Loan Paid in Full 0 78.~~625~~340% 360 10 1-A 5291604490 Loan Paid in Full 0 9.440% 360 5 1-A 5296600740 Loan Paid in Full 0 8.625% 240 10 1-B ~~0000326952~~0000014362 Loan Paid in Full 0 7.~~300~~400% 360 810 1-B ~~0000327790~~0000014846 Loan Paid in Full 0(1) 89.~~875~~350% 360 9 1-B 0000015704 Loan Paid in Full 0 7.750% 360 6 1-B ~~0000333033~~0000015776 Loan Paid in Full 0 810.~~500~~250% 360 36 1-B ~~0000334534~~0000016275 Loan Paid in Full 0 7.~~990~~375% 360 34 1-B ~~0000335964~~0000016528 Loan Paid in Full 0 7.~~050~~650% 360 3 1-B ~~0000514472~~0000052195 Loan Paid in Full 0(1) 9.~~800~~175% 360 43 1-B ~~0058143959~~0000326650 Loan Paid in Full 0 8.~~450~~550% 360 611 1-B ~~0061024006~~0000328199 Loan Paid in Full 0 97.~~150~~500% 360 110 1-B ~~1008055356~~0000332600 Loan Paid in Full 0 78.~~900~~400% 360 7 1-B ~~1008473305~~0000335633 Loan Paid in Full 0 8.~~825~~325% 360 6 1-B ~~1008776933~~0058373523 Loan Paid in Full 0(1) 78.~~575~~300% 360 69 1-B ~~2030038081~~0605026493 Loan Paid in Full 0 78.~~990~~750% 360 1310 1-B ~~3029605372~~1006060684 Loan Paid in Full 0 89.~~600~~450% 360 68 1-B ~~3029609525~~1006318353 Loan Paid in Full 0 97.~~590~~500% 360 113 1-B ~~3058604268~~1007616350 Loan Paid in Full 0 810.~~590~~050% 360 9 1-B 1008452168 Loan Paid in Full 0 7.825% 360 8 1-B ~~3076605494~~1008650131 Loan Paid in Full 0 8.~~250~~750% 360 38 1-B ~~4420601120~~1008815400 Loan Paid in Full 0 97.~~700~~500% 360 78 1-B ~~5201601930~~3027605308 Loan Paid in Full 0(1) 8.~~790~~090% 360 65 1-B ~~5240603540~~3029603241 Loan Paid in Full 0 910.~~490~~000% 360 610 1-B ~~5243607474~~3058602802 Loan Paid in Full 01 9.~~010~~900% 360 310 1-B ~~5277603723~~3076601951 Loan Paid in Full 0 8.~~500~~930% 360 210 1-B ~~5282602921~~4420600989 Loan Paid in Full 0 810.~~900~~040% 360 610 1-B ~~5282603035~~4420601251 Loan Paid in Full 0 89.~~540~~940% 360 10 1-B 5201603338 Loan Paid in Full 0 11.350% 360 5 1-B 5243604502 Loan Paid in Full 0 6.990% 360 10

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1-A 16 ~~208~~1,~~975~~236,625.5917 732,~~189~~433.3901 0.00 1-B 1310 41,~~142~~752,~~420~~165.8190 ~~132~~52,~~886~~188.2057 0.00 Total 1416 42,~~351~~988,~~396~~791.4007 ~~140~~84,~~075~~621.5958 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived 1-A ~~5267600279~~0000016047 0105/2915/2007 ~~208~~357,~~975~~220.5905 72,~~189~~570.3901 0.00 1-BA ~~0000326867~~0000016339 0105/3103/2007 ~~184~~204,~~438~~385.7471 56,~~625~~126.3896 0.00 1-BA ~~0000326952~~2000001211 0105/3102/2007 ~~305,~~124,844.5607 83,~~903~~744.2582 0.00 1-BA ~~0000327790~~4410600672 0104/3124/2007 ~~447~~425,~~286~~337.6696 1514,~~878~~022.6844 0.00 1-BA ~~0000333033~~5243602114 0205/1215/2007 ~~626~~84,~~000~~699.0009 213,~~284~~961.87 0.00 1-A 5296600740 04/23/2007 40,138.29 2,006.91 0.00 1-B ~~0000334534~~0000014362 0205/0908/2007 ~~349~~197,~~696~~307.3630 113,~~177~~946.9415 0.00 1-B ~~0000335964~~0000326650 0105/2307/2007 ~~480~~164,~~000~~541.0008 135,~~536~~623.0038 0.00 1-B ~~1008055356~~0000328199 05/01/~~26/~~2007 ~~379~~194,~~200~~336.0542 115,~~981~~825.0112 0.00 1-B ~~1008776933~~0000332600 0105/3108/2007 ~~159~~196,~~684~~634.2495 46,~~836~~603.0487 0.00 1-B ~~3029605372~~0058373523 0105/3008/2007 ~~207~~92,~~944~~953.1488 101,~~399~~859.8008 0.00 1-B ~~3058604268~~1008452168 0204/0116/2007 ~~251~~175,565.3692 5,~~028~~493.7499 0.00 1-B ~~4420601120~~1008650131 0205/0208/2007 ~~149~~80,~~718~~148.7935 42,~~491~~803.5687 0.00 1-B ~~5243607474~~3029603241 0204/0224/2007 ~~527~~194,~~129~~592.2767 183,~~997~~891.7485 0.00 1-B ~~5282602921~~3058602802 0104/3019/2007 74153,~~632~~277.6465 ~~746~~7,671.0634 0.00 1-B 5243604502 04/26/2007 302,807.68 8,469.92 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 1.~~139~~002% Current Month 1211.~~843~~387% Current Month ~~1,618~~858.~~954~~017% 3 Month Average 01.~~000~~204% 3 Month Average 013.~~000~~508% 3 Month Average 01,224.~~000~~466% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Mar~~Jun-2006 N/A N/A ~~Mar~~Jun-2006 N/A N/A ~~Apr~~Jul-2006 N/A N/A ~~Apr~~Jul-2006 N/A N/A ~~May~~Aug-2006 N/A N/A ~~May~~Aug-2006 N/A N/A ~~Jun~~Sep-2006 N/A N/A ~~Jun~~Sep-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 ~~N/A~~12.843% N/A ~~Nov~~Feb-~~2006~~2007 ~~N/A~~1,618.954% N/A ~~Dec~~Mar-~~2006~~2007 ~~N/A~~15.765% N/A ~~Dec~~Mar-~~2006~~2007 ~~N/A~~1,630.445% N/A ~~Jan~~Apr-2007 ~~N/A~~13.373% N/A ~~Jan~~Apr-2007 ~~N/A~~1,184.936% N/A ~~Feb~~May-2007 1211.~~843~~387% N/A ~~Feb~~May-2007 ~~1,618~~858.~~954~~017% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1-A SMM CPR PSA Current Month 01.~~204~~321% Current Month 214.~~423~~746% Current Month ~~360~~1,194.~~449~~367% 3 Month Average 0.~~000~~886% 3 Month Average 010.~~000~~069% 3 Month Average 0957.~~000~~757% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Mar~~Jun-2006 N/A N/A ~~Mar~~Jun-2006 N/A N/A ~~Apr~~Jul-2006 N/A N/A ~~Apr~~Jul-2006 N/A N/A ~~May~~Aug-2006 N/A N/A ~~May~~Aug-2006 N/A N/A ~~Jun~~Sep-2006 N/A N/A ~~Jun~~Sep-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 ~~N/A~~2.423% N/A ~~Nov~~Feb-~~2006~~2007 ~~N/A~~360.449% N/A ~~Dec~~Mar-~~2006~~2007 ~~N/A~~9.055% N/A ~~Dec~~Mar-~~2006~~2007 ~~N/A~~1,059.236% N/A ~~Jan~~Apr-2007 ~~N/A~~6.406% N/A ~~Jan~~Apr-2007 ~~N/A~~619.667% N/A ~~Feb~~May-2007 214.~~423~~746% N/A ~~Feb~~May-2007 ~~360~~1,194.~~449~~367% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1-B SMM CPR PSA Current Month 10.~~375~~920% Current Month 1510.~~311~~498% Current Month ~~1,857~~777.~~550~~093% 3 Month Average 01.~~000~~285% 3 Month Average 014.~~000~~329% 3 Month Average 01,277.~~000~~666% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Mar~~Jun-2006 N/A N/A ~~Mar~~Jun-2006 N/A N/A ~~Apr~~Jul-2006 N/A N/A ~~Apr~~Jul-2006 N/A N/A ~~May~~Aug-2006 N/A N/A ~~May~~Aug-2006 N/A N/A ~~Jun~~Sep-2006 N/A N/A ~~Jun~~Sep-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 ~~N/A~~15.311% N/A ~~Nov~~Feb-~~2006~~2007 ~~N/A~~1,857.550% N/A ~~Dec~~Mar-~~2006~~2007 ~~N/A~~17.405% N/A ~~Dec~~Mar-~~2006~~2007 ~~N/A~~1,747.871% N/A ~~Jan~~Apr-2007 ~~N/A~~15.083% N/A ~~Jan~~Apr-2007 ~~N/A~~1,308.034% N/A ~~Feb~~May-2007 1510.~~311~~498% N/A ~~Feb~~May-2007 ~~1,857~~777.~~550~~093% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary 1-A Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 6.000 01 0319,175.0008 0.~~000~~042 0 0.00 0.000 6.000 6.499 1017 23,~~452~~911,~~147~~126.8756 0.~~382~~515 02 0258,367.0026 0.~~000~~166 6.500 6.999 ~~123~~160 3241,~~982~~488,~~383~~903.8699 5.~~136~~462 3852 811,~~341~~284,~~857~~683.4350 67.~~376~~250 7.000 7.499 ~~267~~335 7390,~~997~~259,~~200~~542.9515 11.~~523~~882 6080 1418,~~820~~063,~~853~~675.2797 11.~~329~~605 7.500 7.999 ~~672~~787 ~~175~~203,~~030~~014,~~953~~924.7726 2726.~~257~~725 ~~141~~158 3033,~~564~~231,~~534~~347.4725 2321.~~363~~349 8.000 8.499 ~~451~~512 ~~102~~115,~~636~~171,~~495~~226.2195 15.~~983~~161 9098 1415,~~730~~593,~~319~~135.2097 1110.~~259~~018 8.500 8.999 ~~588~~700 ~~119~~140,~~147~~549,~~344~~663.4991 18.~~554~~502 ~~163~~204 2228,~~390~~233,~~433~~942.7229 1718.~~115~~139 9.000 9.499 ~~208~~279 4051,~~722~~495,~~719~~876.4571 6.~~342~~779 3848 56,~~400~~360,~~416~~815.2962 4.~~128~~086 9.500 9.999 ~~285~~352 4454,~~646~~245,~~976~~210.8371 67.~~953~~141 7496 68,~~027~~084,~~635~~937.6898 45.~~607~~194 10.000 10.499 ~~123~~150 1518,~~731~~206,~~515~~146.4558 2.~~450~~397 3849 34,~~157~~017,~~597~~750.38 2.~~414~~581 10.500 10.999 ~~148~~168 1315,~~920~~359,~~287~~386.9502 2.~~168~~022 95111 67,~~027~~167,~~851~~337.1901 4.~~608~~605 11.000 11.499 7587 45,~~751~~919,~~876~~476.5981 0.~~740~~779 6977 4,~~107~~708,~~458~~846.4814 3.~~140~~025 11.500 11.999 ~~133~~161 810,~~615~~935,~~015~~882.2437 1.~~342~~440 ~~126~~152 710,~~934~~032,~~427~~933.3989 6.~~065~~446 12.000 12.499 7983 4,~~136~~385,~~757~~290.5071 0.~~644~~577 7883 4,~~079~~385,~~838~~290.2771 32.~~119~~817 12.500 12.999 4249 2,~~121~~834,~~441~~043.6728 0.~~330~~373 4148 12,~~979~~691,~~231~~949.6644 1.~~513~~729 13.000 13.499 1924 ~~983~~1,~~236~~136,594.6387 0.~~153~~150 1924 ~~983~~1,~~236~~136,594.6387 0.~~752~~730 13.500 13.999 69 ~~264~~386,~~322~~461.6760 0.~~041~~051 69 ~~264~~386,~~322~~461.6760 0.~~202~~248 14.000 14.499 1 16,~~652~~640.9171 0.~~003~~002 1 16,~~652~~640.9171 0.~~013~~011 >= 14.500 0 0.00 0.000 0 0.00 0.000 Total 3,~~230~~875 ~~642~~759,~~157~~635,~~329~~573.0427 100.000 1,~~077~~292 ~~130~~155,~~826~~654,~~666~~710.6459 100.000

Interest Rate Stratification (continued) 1-B Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 6.000 01 0319,175.0008 0.~~000~~053 6.000 6.499 1015 23,~~452~~652,~~147~~759.8730 0.~~480~~605 6.500 6.999 85108 2430,~~640~~204,~~526~~220.4349 45.~~819~~001 7.000 7.499 ~~207~~255 5972,~~176~~195,~~347~~866.6818 11.~~573~~953 7.500 7.999 ~~531~~629 ~~144~~169,~~466~~783,~~419~~577.3001 28.~~253~~111 8.000 8.499 ~~361~~414 8799,~~906~~578,~~176~~090.0198 1716.~~192~~487 8.500 8.999 ~~425~~496 96112,~~756~~315,~~910~~721.7762 18.~~923~~596 9.000 9.499 ~~170~~231 3545,~~322~~135,~~303~~061.1609 67.~~908~~473 9.500 9.999 ~~211~~256 3846,~~619~~160,~~341~~272.1573 7.~~553~~643 10.000 10.499 85101 1214,~~573~~188,~~918~~396.0720 2.~~459~~349 10.500 10.999 5357 78,~~892~~192,~~436~~049.7601 1.~~544~~356 11.000 11.499 610 ~~644~~1,~~418~~210,630.1167 0.~~126~~200 11.500 11.999 79 ~~680~~902,~~587~~948.8548 0.~~133~~149 12.000 12.499 10 ~~56,919~~0.2300 0.~~011~~000 12.500 12.999 1 142,~~210~~093.0184 0.~~028~~024 13.000 13.499 0 0.00 0.000 13.500 13.999 0 0.00 0.000 14.000 14.499 0 0.00 0.000 >= 14.500 0 0.00 0.000 Total 2,~~153~~583 ~~511~~603,~~330~~980,~~662~~862.4068 100.000

Filing Compare · Morgan Stanley ABS Capital I Inc. IXIS Real Estate Capital Trust 2007-HE1