10-D 1 rbs0700b_10d-200706.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: May 2, 2007 to June 1, 2007 Commission File Number of issuing entity: 333-140279-03 RBSGC Mortgage Loan Trust 2007-B (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140279 Greenwich Capital Acceptance, Inc. (Exact name of depositor as specified in its charter) Greenwich Capital Financial Products, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199325 54-2199326 (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)) 1A1 _____ _____ __X___ ____________ 1A2 _____ _____ __X___ ____________ 1A3 _____ _____ __X___ ____________ 1A4 _____ _____ __X___ ____________ 1A5 _____ _____ __X___ ____________ 1A6 _____ _____ __X___ ____________ 2A1 _____ _____ __X___ ____________ 3A1 _____ _____ __X___ ____________ 3A2 _____ _____ __X___ ____________ 1X _____ _____ __X___ ____________ 1PO _____ _____ __X___ ____________ R _____ _____ __X___ ____________ 1B1 _____ _____ __X___ ____________ 1B2 _____ _____ __X___ ____________ 1B3 _____ _____ __X___ ____________ 1B4 _____ _____ __X___ ____________ 1B5 _____ _____ __X___ ____________ 1B6 _____ _____ __X___ ____________ 1B7 _____ _____ __X___ ____________ 3B1 _____ _____ __X___ ____________ 3B2 _____ _____ __X___ ____________ 3B3 _____ _____ __X___ ____________ 3B4 _____ _____ __X___ ____________ 3B5 _____ _____ __X___ ____________ 3B6 _____ _____ __X___ ____________ P _____ _____ __X___ ____________ LT-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 June 25, 2007 a distribution was made to holders of RBSGC Mortgage Loan Trust 2007-B. 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 RBSGC Mortgage Loan Trust 2007-B, relating to the June 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. RBSGC Mortgage Loan Trust 2007-B (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 2, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of RBSGC Mortgage Loan Trust 2007-B, relating to the June 25, 2007 distribution. EX-99.1 RBS Greenwich Capital Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Distribution Date: 6/25/2007 RBS Greenwich Capital Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Series 2007-B 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 1A1 74927XAA0 0506/2422/2007 5.62000% ~~100~~98,~~098~~736,~~969~~773.8411 ~~468~~462,~~796~~417.8422 1A2 74927XAB8 0506/2422/2007 1.88000% 0.00 6765,~~095~~213.1423 1A3 74927XAC6 0506/2422/2007 1.38000% 0.00 65,~~863~~678.1300 1A4 74927XAD4 0506/2422/2007 5.77000% ~~219~~218,~~875~~660,~~097~~907.4690 1,~~057~~051,~~232~~394.7653 1A5 74927XAE2 0405/3031/2007 6.00000% ~~152~~151,~~271~~157,~~901~~694.4183 ~~761~~755,~~359~~788.5147 1A6 74927XBA9 0506/2422/2007 0.73000% 0.00 133,~~757~~018.3572 2A1 74927XAF9 0405/3031/2007 6.~~09388~~08710% 2423,~~098~~894,~~251~~760.8959 ~~122~~121,~~376~~208.5017 3A1 74927XAG7 0405/3031/2007 5.~~46071~~45669% 9392,~~452~~520,~~347~~972.3638 ~~425~~420,~~263~~715.4952 3A2 74927XAH5 0405/3031/2007 5.~~46071~~45669% 2,~~616~~590,~~565~~488.8635 11,~~906~~779.9258 1X 74927XAJ1 0405/3031/2007 6.00000% 0.00 43,~~066~~783.2898 1PO 74927XAK8 0405/3031/2007 0.00000% ~~593~~592,~~092~~248.9914 0.00 R 74927XAL6 0405/3031/2007 6.50000% 0.00 0.00 1B1 74927XAM4 0405/3031/2007 6.~~47173~~47147% 10,~~624~~616,~~581~~042.7778 57,~~299~~251.4918 1B2 74927XAN2 0405/3031/2007 6.~~47173~~47147% 6,~~109~~104,~~159~~249.5056 32,~~947~~919.3456 1B3 74927XAP7 0405/3031/2007 6.~~47173~~47147% 4,~~780~~776,~~212~~370.4761 25,~~780~~758.1945 1B4 74927XAQ5 0405/3031/2007 6.~~47173~~47147% 3,~~453~~450,~~263~~488.8647 18,~~623~~608.8211 1B5 74927XAU6 0405/3031/2007 6.~~47173~~47147% 2,~~390~~388,~~106~~185.2330 12,~~890~~879.0923 1B6 74927XAV4 0405/3031/2007 6.~~47173~~47147% 1,~~859~~858,~~526~~032.6313 10,~~028~~020.6217 1B7 74927XAW2 0405/3031/2007 6.~~47173~~47147% 1,~~593~~592,~~849~~568.1315 8,~~595~~588.8055 3B1 74927XAR3 0405/3031/2007 5.~~46071~~45669% 1,~~234~~232,~~433~~858.1147 5,~~617~~606.4011 3B2 74927XAS1 0405/3031/2007 5.~~46071~~45669% ~~592~~591,~~248~~492.2578 2,~~695~~689.0866 3B3 74927XAT9 0405/3031/2007 5.~~46071~~45669% 295,~~624~~247.7666 1,~~345~~342.2756 3B4 74927XAX0 0405/3031/2007 5.~~46071~~45669% 197,~~748~~496.9974 ~~899~~898.8707 3B5 74927XAY8 0405/3031/2007 5.~~46071~~45669% 147,~~812~~623.3883 ~~672~~671.6328 3B6 74927XAZ5 0405/3031/2007 5.~~46071~~45669% 148,~~380~~191.6335 ~~675~~673.2286 P RBSGCM07BP 0405/3031/2007 0.00000% 100.00 0.00 LT-R RBSGCM07BLTR 0405/3031/2007 0.00000% 0.00 0.00 Totals ~~626~~621,~~433~~552,~~274~~793.5213 3,~~295~~268,~~788~~904.7421

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1A1 1,~~362~~180,~~196~~836.7352 0.00 9897,~~736~~555,~~773~~936.1160 1,~~830~~643,~~993~~253.5774 0.00 1A2 0.00 0.00 0.00 6765,~~095~~213.1423 0.00 1A3 0.00 0.00 0.00 65,~~863~~678.1300 0.00 1A4 1,~~214~~136,~~189~~632.5684 0.00 ~~218~~217,~~660~~524,~~907~~275.9006 2,~~271~~188,~~422~~027.3237 0.00 1A5 1401,~~114,206~~704.5776 0.00 ~~151~~150,~~157~~755,~~694~~990.8308 1,~~875~~157,~~566~~493.0823 0.00 1A6 0.00 0.00 0.00 133,~~757~~018.3572 0.00 2A1 ~~203~~91,~~491~~513.3016 0.00 23,~~894~~803,~~760~~247.5943 ~~325~~212,~~867~~721.8033 0.00 3A1 ~~931~~613,~~374~~264.9772 0.00 9291,~~520~~907,~~972~~707.3866 1,~~356~~033,~~638~~980.4624 0.00 3A2 2617,~~077~~170.5076 0.00 2,~~590~~573,~~488~~317.3560 3728,~~984~~950.4234 0.00 1X 0.00 0.00 0.00 43,~~066~~783.2898 0.00 1PO ~~844~~5,553.8508 0.00 ~~592~~586,~~248~~695.1406 ~~844~~5,553.8508 0.00 R 0.00 0.00 0.00 0.00 0.00 1B1 8,~~538~~567.9967 0.00 10,~~616~~607,~~042~~475.7811 65,~~838~~818.4885 0.00 1B2 4,~~909~~926.9443 0.00 6,~~104~~099,~~249~~323.5613 37,~~857~~845.2899 0.00 1B3 3,~~841~~854.8677 0.00 4,~~776~~772,~~370~~515.6184 29,~~622~~613.0522 0.00 1B4 2,~~775~~784.3971 0.00 3,~~450~~447,~~488~~703.4775 21,~~399~~392.2182 0.00 1B5 1,~~920~~927.9338 0.00 2,~~388~~386,~~185~~257.3092 14,~~811~~806.0261 0.00 1B6 1,~~494~~499.5052 0.00 1,~~858~~856,~~032~~532.1360 11,~~523~~519.1269 0.00 1B7 1,~~280~~285.9828 0.00 1,~~592~~591,~~568~~282.1587 9,~~876~~873.7883 0.00 3B1 1,~~574~~583.6495 0.00 1,~~232~~231,~~858~~274.4752 7,~~192~~190.0406 0.00 3B2 ~~755~~759.4794 0.00 ~~591~~590,~~492~~732.7884 3,~~450~~449.5560 0.00 3B3 ~~377~~379.1033 0.00 ~~295~~294,~~247~~868.6633 1,~~722~~721.3789 0.00 3B4 ~~252~~253.2574 0.00 197,~~496~~243.7401 1,~~152~~151.1281 0.00 3B5 ~~188~~189.5566 0.00 147,~~623~~434.8317 ~~861~~860.1894 0.00 3B6 ~~189~~190.2739 0.00 148,~~191~~000.3596 864.4925 0.00 P 0.00 0.00 100.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 43,~~880~~474,~~481~~878.3561 0.00 ~~621~~618,~~552~~077,~~793~~914.1354 86,~~176~~743,~~270~~782.0982 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 1A1 101,367,000.00 ~~100~~98,~~098~~736,~~969~~773.8411 0.00 1,~~362~~180,~~196~~836.7352 0.00 ~~0.00~~ 1A2 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1A3 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1A4 221,462,000.00 ~~219~~218,~~875~~660,~~097~~907.4690 144,~~855~~859.9893 1991,~~069,333~~772.5891 0.00 ~~0.00~~ 1A5 152,822,000.00 ~~152~~151,~~271~~157,~~901~~694.4183 108,~~722~~500.9303 1293,~~005,483~~204.6472 0.00 ~~0.00~~ 1A6 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 2A1 24,546,000.00 2423,~~098~~894,~~251~~760.8959 8687,~~882~~013.0998 ~~116~~4,~~609~~499.2118 0.00 ~~0.00~~ 3A1 93,575,000.00 9392,~~452~~520,~~347~~972.3638 ~~119~~118,~~207~~868.7664 ~~812~~494,~~167~~396.2208 0.00 ~~0.00~~ 3A2 2,620,000.00 2,~~616~~590,~~565~~488.8635 3,~~337~~328.6919 2213,~~739~~842.8156 0.00 ~~0.00~~ 1X 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1PO 593,600.01 ~~593~~592,~~092~~248.9914 ~~416~~420.6974 ~~428~~5,132.1634 0.00 ~~0.00~~ R 100.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1B1 10,633,000.00 10,~~624~~616,~~581~~042.7778 8,~~538~~567.9967 0.00 0.00 ~~0.00~~ 1B2 6,114,000.00 6,~~109~~104,~~159~~249.5056 4,~~909~~926.9443 0.00 0.00 ~~0.00~~ 1B3 4,784,000.00 4,~~780~~776,~~212~~370.4761 3,~~841~~854.8677 0.00 0.00 ~~0.00~~ 1B4 3,456,000.00 3,~~453~~450,~~263~~488.8647 2,~~775~~784.3971 0.00 0.00 ~~0.00~~ 1B5 2,392,000.00 2,~~390~~388,~~106~~185.2330 1,~~920~~927.9338 0.00 0.00 ~~0.00~~ 1B6 1,861,000.00 1,~~859~~858,~~526~~032.6313 1,~~494~~499.5052 0.00 0.00 ~~0.00~~ 1B7 1,595,111.99 1,~~593~~592,~~849~~568.1315 1,~~280~~285.9828 0.00 0.00 ~~0.00~~ 3B1 1,236,000.00 1,~~234~~232,~~433~~858.1147 1,~~574~~583.6495 0.00 0.00 ~~0.00~~ 3B2 593,000.00 ~~592~~591,~~248~~492.2578 ~~755~~759.4794 0.00 0.00 ~~0.00~~ 3B3 296,000.00 295,~~624~~247.7666 ~~377~~379.1033 0.00 0.00 ~~0.00~~ 3B4 198,000.00 197,~~748~~496.9974 ~~252~~253.2574 0.00 0.00 ~~0.00~~ 3B5 148,000.00 147,~~812~~623.3883 ~~188~~189.5566 0.00 0.00 ~~0.00~~ 3B6 148,568.97 148,~~380~~191.6335 ~~189~~190.2739 0.00 0.00 ~~0.00~~ P 100.00 100.00 0.00 0.00 0.00 ~~0.00~~ LT-R 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ Totals 630,440,480.97 ~~626~~621,~~433~~552,~~274~~793.5213 491,~~523~~194.0128 42,~~388~~983,~~958~~684.3531 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1A1 0.00 1,~~362~~180,~~196~~836.7352 9897,~~736~~555,~~773~~936.1160 0.~~97405243~~96240331 1,~~362~~180,~~196~~836.7352 1A2 0.00 0.00 0.00 0.00000000 0.00 1A3 0.00 0.00 0.00 0.00000000 0.00 1A4 0.00 1,~~214~~136,~~189~~632.5684 ~~218~~217,~~660~~524,~~907~~275.9006 0.~~98735182~~98221941 1,~~214~~136,~~189~~632.5684 1A5 10.00 401,~~114,206~~704.5776 ~~151~~150,~~157~~755,~~694~~990.8308 0.~~98910952~~98648094 1401,~~114,206~~704.5776 1A6 0.00 0.00 0.00 0.00000000 0.00 2A1 ~~203~~0.00 91,~~491~~513.3016 23,~~894~~803,~~760~~247.5943 0.~~97346861~~96974038 ~~203~~91,~~491~~513.3016 3A1 ~~931~~0.00 613,~~374~~264.9772 9291,~~520~~907,~~972~~707.3866 0.~~98873601~~98218229 ~~931~~613,~~374~~264.9772 3A2 260.00 17,~~077~~170.5076 2,~~590~~573,~~488~~317.3560 0.~~98873601~~98218229 2617,~~077~~170.5076 1X 0.00 0.00 0.00 0.00000000 0.00 1PO ~~844~~0.8500 ~~592~~5,~~248~~553.1408 586,695.06 0.~~99772259~~98836767 ~~844~~5,553.8508 R 0.00 0.00 0.00 0.00000000 0.00 1B1 0.00 8,~~538~~567.9967 10,~~616~~607,~~042~~475.7811 0.~~99840523~~99759946 8,~~538~~567.9967 1B2 0.00 4,~~909~~926.9443 6,~~104~~099,~~249~~323.5613 0.~~99840523~~99759947 4,~~909~~926.9443 1B3 0.00 3,~~841~~854.8677 4,~~776~~772,~~370~~515.6184 0.~~99840523~~99759946 3,~~841~~854.8677 1B4 0.00 2,~~775~~784.3971 3,~~450~~447,~~488~~703.4775 0.~~99840523~~99759946 2,~~775~~784.3971 1B5 0.00 1,~~920~~927.9338 2,~~388~~386,~~185~~257.3092 0.~~99840523~~99759946 1,~~920~~927.9338 1B6 0.00 1,~~494~~499.5052 1,~~858~~856,~~032~~532.1360 0.~~99840523~~99759946 1,~~494~~499.5052 1B7 0.00 1,~~280~~285.9828 1,~~592~~591,~~568~~282.1587 0.~~99840523~~99759947 1,~~280~~285.9828 3B1 0.00 1,~~574~~583.6495 1,~~232~~231,~~858~~274.4752 0.~~99745831~~99617680 1,~~574~~583.6495 3B2 ~~755~~0.4700 ~~591~~759.94 590,~~492~~732.7884 0.~~99745831~~99617680 ~~755~~759.4794 3B3 ~~377~~0.1000 ~~295~~379.33 294,~~247~~868.6633 0.~~99745831~~99617679 ~~377~~379.1033 3B4 ~~252~~0.2500 253.74 197,~~496~~243.7401 0.~~99745828~~99617682 ~~252~~253.2574 3B5 ~~188~~0.5500 189.66 147,~~623~~434.8317 0.~~99745831~~99617682 ~~188~~189.5566 3B6 ~~189~~0.2700 190.39 148,~~191~~000.3596 0.~~99745828~~99617679 ~~189~~190.2739 P 0.00 0.00 100.00 1.00000000 0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals 4$0.00 3,~~880~~474,~~481~~878.3561 ~~621~~618,~~552~~077,~~793~~914.1354 0.~~98590242~~98039059 43,~~880~~474,~~481~~878.3561

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1A1 101,367,000.00 ~~987~~974.~~49070052~~05243432 0.00000000 1311.~~43826620~~64912171 0.00000000 1A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1A4 221,462,000.00 ~~992~~987.~~83442514~~35181611 0.~~65408955~~65410739 4.~~82851948~~47829835 0.00000000 1A5 152,822,000.00 ~~996~~989.~~40039661~~10951846 0.~~71143507~~70997651 61.~~57944301~~91860282 0.00000000 1A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 24,546,000.00 ~~981~~973.~~75881569~~46861362 3.~~53956205~~54493522 40.~~75064002~~18329585 0.00000000 3A1 93,575,000.00 ~~998~~988.~~68925846~~73601261 1.~~27392744~~27030339 85.~~67931841~~28342057 0.00000000 3A2 2,620,000.00 ~~998~~988.~~68925954~~73601145 1.~~27392748~~27030153 85.~~67931679~~28341985 0.00000000 1X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1PO 593,600.01 ~~999~~997.~~14585581~~72259101 0.~~70197101~~70879379 08.~~72129379~~64612519 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1B1 10,633,000.00 ~~999~~998.~~20829211~~40522712 0.~~80306499~~80576225 0.00000000 0.00000000 1B2 6,114,000.00 ~~999~~998.~~20829244~~40522735 0.~~80306510~~80576219 0.00000000 0.00000000 1B3 4,784,000.00 ~~999~~998.~~20829222~~40522784 0.~~80306438~~80576296 0.00000000 0.00000000 1B4 3,456,000.00 ~~999~~998.~~20829282~~40522859 0.~~80306424~~80576100 0.00000000 0.00000000 1B5 2,392,000.00 ~~999~~998.~~20829013~~40522575 0.~~80306438~~80576087 0.00000000 0.00000000 1B6 1,861,000.00 ~~999~~998.~~20829124~~40522837 0.~~80306287~~80576034 0.00000000 0.00000000 1B7 1,595,111.99 ~~999~~998.~~20829383~~40522796 0.~~80306587~~80576161 0.00000000 0.00000000 3B1 1,236,000.00 ~~998~~997.~~73228964~~45830906 1.~~27398058~~28151294 0.00000000 0.00000000 3B2 593,000.00 ~~998~~997.~~73229342~~45831366 1.~~27397976~~28151771 0.00000000 0.00000000 3B3 296,000.00 ~~998~~997.~~73229730~~45831081 1.~~27398649~~28152027 0.00000000 0.00000000 3B4 198,000.00 ~~998~~997.~~73227273~~45828283 1.~~27398990~~28151515 0.00000000 0.00000000 3B5 148,000.00 ~~998~~997.~~73229730~~45831081 1.~~27398649~~28148649 0.00000000 0.00000000 3B6 148,568.97 ~~998~~997.~~73230595~~45828486 1.~~27395377~~28149236 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 LT-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 1A1 0.00000000 1311.~~43826620~~64912171 ~~974~~962.~~05243432~~40331272 0.~~97405243~~96240331 1311.~~43826620~~64912171 1A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1A4 0.00000000 5.~~48260903~~13240574 ~~987~~982.~~35181611~~21941037 0.~~98735182~~98221941 5.~~48260903~~13240574 1A5 0.00000000 72.~~29087808~~62857939 ~~989~~986.~~10951846~~48093913 0.~~98910952~~98648094 72.~~29087808~~62857939 1A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 83.~~29020207~~72823108 ~~973~~969.~~46861362~~74038255 0.~~97346861~~96974038 83.~~29020207~~72823108 3A1 0.00000000 96.~~95324574~~55372396 ~~988~~982.~~73601261~~18228865 0.~~98873601~~98218229 96.~~95324574~~55372396 3A2 0.00000000 96.~~95324427~~55372519 ~~988~~982.~~73601145~~18229008 0.~~98873601~~98218229 96.~~95324427~~55372519 1X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1PO 0.00000000 19.~~42326480~~35491898 ~~997~~988.~~72259101~~36767203 0.~~99772259~~98836767 19.~~42326480~~35491898 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1B1 0.00000000 0.~~80306499~~80576225 ~~998~~997.~~40522712~~59946487 0.~~99840523~~99759946 0.~~80306499~~80576225 1B2 0.00000000 0.~~80306510~~80576219 ~~998~~997.~~40522735~~59946516 0.~~99840523~~99759947 0.~~80306510~~80576219 1B3 0.00000000 0.~~80306438~~80576296 ~~998~~997.~~40522784~~59946488 0.~~99840523~~99759946 0.~~80306438~~80576296 1B4 0.00000000 0.~~80306424~~80576100 ~~998~~997.~~40522859~~59946470 0.~~99840523~~99759946 0.~~80306424~~80576100 1B5 0.00000000 0.~~80306438~~80576087 ~~998~~997.~~40522575~~59946488 0.~~99840523~~99759946 0.~~80306438~~80576087 1B6 0.00000000 0.~~80306287~~80576034 ~~998~~997.~~40522837~~59946265 0.~~99840523~~99759946 0.~~80306287~~80576034 1B7 0.00000000 0.~~80306587~~80576161 ~~998~~997.~~40522796~~59946635 0.~~99840523~~99759947 0.~~80306587~~80576161 3B1 0.00000000 1.~~27398058~~28151294 ~~997~~996.~~45830906~~17679612 0.~~99745831~~99617680 1.~~27398058~~28151294 3B2 0.00000000 1.~~27397976~~28151771 ~~997~~996.~~45831366~~17679595 0.~~99745831~~99617680 1.~~27397976~~28151771 3B3 0.00000000 1.~~27398649~~28152027 ~~997~~996.~~45831081~~17679054 0.~~99745831~~99617679 1.~~27398649~~28152027 3B4 0.00000000 1.~~27398990~~28151515 ~~997~~996.~~45828283~~17681818 0.~~99745828~~99617682 1.~~27398990~~28151515 3B5 0.00000000 1.~~27398649~~28148649 ~~997~~996.~~45831081~~17682432 0.~~99745831~~99617682 1.~~27398649~~28148649 3B6 0.00000000 1.~~27395377~~28149236 ~~997~~996.~~45828486~~17679250 0.~~99745828~~99617679 1.~~27395377~~28149236 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 LT-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 1A1 0405/25/07 - 0506/24/07 30 5.62000% ~~100~~98,~~098~~736,~~969~~773.8411 ~~468~~462,~~796~~417.8422 0.00 1A2 0405/25/07 - 0506/24/07 30 1.88000% 4241,~~826~~625,~~684~~468.6886 6765,~~095~~213.1423 0.00 1A3 0405/25/07 - 0506/24/07 30 1.38000% 57,~~272~~111,~~285~~304.1626 65,~~863~~678.1300 0.00 1A4 0405/25/07 - 0506/24/07 30 5.77000% ~~219~~218,~~875~~660,~~097~~907.4690 1,~~057~~051,~~232~~394.7653 0.00 1A5 0405/01/07 - 0405/30/07 30 6.00000% ~~152~~151,~~271~~157,~~901~~694.4183 ~~761~~755,~~359~~788.5147 0.00 1A6 0405/25/07 - 0506/24/07 30 0.73000% ~~219~~218,~~875~~660,~~097~~907.4690 133,~~757~~018.3572 0.00 2A1 0405/01/07 - 0405/30/07 30 6.~~09388~~08710% 2423,~~098~~894,~~251~~760.8959 ~~122~~121,~~376~~208.5017 0.00 3A1 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% 9392,~~452~~520,~~347~~972.3638 ~~425~~420,~~263~~715.4952 0.00 3A2 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% 2,~~616~~590,~~565~~488.8635 11,~~906~~779.9258 0.00 1X 0405/01/07 - 0405/30/07 30 6.00000% ~~813~~756,~~256~~796.5107 43,~~066~~783.2898 0.00 1PO N/A N/A 0.00000% 0.00 0.00 0.00 R N/A N/A 6.50000% 0.00 0.00 0.00 1B1 0405/01/07 - 0405/30/07 30 6.~~47173~~47147% 10,~~624~~616,~~581~~042.7778 57,~~299~~251.4918 0.00 1B2 0405/01/07 - 0405/30/07 30 6.~~47173~~47147% 6,~~109~~104,~~159~~249.5056 32,~~947~~919.3456 0.00 1B3 0405/01/07 - 0405/30/07 30 6.~~47173~~47147% 4,~~780~~776,~~212~~370.4761 25,~~780~~758.1945 0.00 1B4 0405/01/07 - 0405/30/07 30 6.~~47173~~47147% 3,~~453~~450,~~263~~488.8647 18,~~623~~608.8211 0.00 1B5 0405/01/07 - 0405/30/07 30 6.~~47173~~47147% 2,~~390~~388,~~106~~185.2330 12,~~890~~879.0923 0.00 1B6 0405/01/07 - 0405/30/07 30 6.~~47173~~47147% 1,~~859~~858,~~526~~032.6313 10,~~028~~020.6217 0.00 1B7 0405/01/07 - 0405/30/07 30 6.~~47173~~47147% 1,~~593~~592,~~849~~568.1315 8,~~595~~588.8055 0.00 3B1 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% 1,~~234~~232,~~433~~858.1147 5,~~617~~606.4011 0.00 3B2 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% ~~592~~591,~~248~~492.2578 2,~~695~~689.0866 0.00 3B3 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% 295,~~624~~247.7666 1,~~345~~342.2756 0.00 3B4 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% 197,~~748~~496.9974 ~~899~~898.8707 0.00 3B5 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% 147,~~812~~623.3883 ~~672~~671.6328 0.00 3B6 0405/01/07 - 0405/30/07 30 5.~~46071~~45669% 148,~~380~~191.6335 ~~675~~673.2286 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~295~~268,~~788~~904.7421 0.00

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 1A1 0.00 0.00 ~~468~~462,~~796~~417.8422 0.00 9897,~~736~~555,~~773~~936.1160 1A2 0.00 0.00 6765,~~095~~213.1423 0.00 4140,~~625~~880,~~468~~662.8694 1A3 0.00 0.00 65,~~863~~678.1300 0.00 5756,~~111~~675,~~304~~273.2665 1A4 0.00 0.00 1,~~057~~051,~~232~~394.7653 0.00 ~~218~~217,~~660~~524,~~907~~275.9006 1A5 0.00 0.00 ~~761~~755,~~359~~788.5147 0.00 ~~151~~150,~~157~~755,~~694~~990.8308 1A6 0.00 0.00 133,~~757~~018.3572 0.00 ~~218~~217,~~660~~524,~~907~~275.9006 2A1 0.00 0.00 ~~122~~121,~~376~~208.5017 0.00 23,~~894~~803,~~760~~247.5943 3A1 0.00 0.00 ~~425~~420,~~263~~715.4952 0.00 9291,~~520~~907,~~972~~707.3866 3A2 0.00 0.00 11,~~906~~779.9258 0.00 2,~~590~~573,~~488~~317.3560 1X 0.00 0.00 43,~~066~~783.2898 0.00 ~~756~~749,~~796~~415.0757 1PO 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 1B1 0.00 0.00 57,~~299~~251.4918 0.00 10,~~616~~607,~~042~~475.7811 1B2 0.00 0.00 32,~~947~~919.3456 0.00 6,~~104~~099,~~249~~323.5613 1B3 0.00 0.00 25,~~780~~758.1945 0.00 4,~~776~~772,~~370~~515.6184 1B4 0.00 0.00 18,~~623~~608.8211 0.00 3,~~450~~447,~~488~~703.4775 1B5 0.00 0.00 12,~~890~~879.0923 0.00 2,~~388~~386,~~185~~257.3092 1B6 0.00 0.00 10,~~028~~020.6217 0.00 1,~~858~~856,~~032~~532.1360 1B7 0.00 0.00 8,~~595~~588.8055 0.00 1,~~592~~591,~~568~~282.1587 3B1 0.00 0.00 5,~~617~~606.4011 0.00 1,~~232~~231,~~858~~274.4752 3B2 0.00 0.00 2,~~695~~689.0866 0.00 ~~591~~590,~~492~~732.7884 3B3 0.00 0.00 1,~~345~~342.2756 0.00 ~~295~~294,~~247~~868.6633 3B4 0.00 0.00 ~~899~~898.8707 0.00 197,~~496~~243.7401 3B5 0.00 0.00 ~~672~~671.6328 0.00 147,~~623~~434.8317 3B6 0.00 0.00 ~~675~~673.2286 0.00 148,~~191~~000.3596 P 0.00 0.00 0.00 0.00 100.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~295~~268,~~788~~904.7421 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 1A1 101,367,000.00 5.62000% ~~987~~974.~~49070052~~05243432 4.~~62474809~~56181223 0.00000000 1A2 0.00 1.88000% ~~981~~953.~~49802173~~96866801 1.~~53768025~~49455081 0.00000000 1A3 0.00 1.38000% ~~992~~989.~~01990473~~23153586 1.~~14082293~~13761627 0.00000000 1A4 221,462,000.00 5.77000% ~~992~~987.~~83442514~~35181611 4.~~77387886~~74751664 0.00000000 1A5 152,822,000.00 6.00000% ~~996~~989.~~40039661~~10951846 4.~~98200200~~94554757 0.00000000 1A6 0.00 0.73000% ~~992~~987.~~83442514~~35181611 0.~~60397427~~60063903 0.00000000 2A1 24,546,000.00 6.~~09388~~08710% ~~981~~973.~~75881569~~46861362 4.~~98559847~~93800090 0.00000000 3A1 93,575,000.00 5.~~46071~~45669% ~~998~~988.~~68925846~~73601261 4.~~54462720~~49602479 0.00000000 3A2 2,620,000.00 5.~~46071~~45669% ~~998~~988.~~68925954~~73601145 4.~~54462595~~49602290 0.00000000 1X 0.00 6.00000% ~~999~~930.~~49427776~~10425628 4.~~99746825~~65052085 0.00000000 1PO 593,600.01 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 6.50000% 0.00000000 0.00000000 0.00000000 1B1 10,633,000.00 6.~~47173~~47147% ~~999~~998.~~20829211~~40522712 5.~~38883570~~38429230 0.00000000 1B2 6,114,000.00 6.~~47173~~47147% ~~999~~998.~~20829244~~40522735 5.~~38883546~~38429179 0.00000000 1B3 4,784,000.00 6.~~47173~~47147% ~~999~~998.~~20829222~~40522784 5.~~38883570~~38429139 0.00000000 1B4 3,456,000.00 6.~~47173~~47147% ~~999~~998.~~20829282~~40522859 5.~~38883681~~38429109 0.00000000 1B5 2,392,000.00 6.~~47173~~47147% ~~999~~998.~~20829013~~40522575 5.~~38883361~~38429348 0.00000000 1B6 1,861,000.00 6.~~47173~~47147% ~~999~~998.~~20829124~~40522837 5.~~38883396~~38429339 0.00000000 1B7 1,595,111.99 6.~~47173~~47147% ~~999~~998.~~20829383~~40522796 5.~~38883793~~38429280 0.00000000 3B1 1,236,000.00 5.~~46071~~45669% ~~998~~997.~~73228964~~45830906 4.~~54482201~~53568770 0.00000000 3B2 593,000.00 5.~~46071~~45669% ~~998~~997.~~73229342~~45831366 4.~~54482293~~53568297 0.00000000 3B3 296,000.00 5.~~46071~~45669% ~~998~~997.~~73229730~~45831081 4.~~54483108~~53567568 0.00000000 3B4 198,000.00 5.~~46071~~45669% ~~998~~997.~~73227273~~45828283 4.~~54479798~~53570707 0.00000000 3B5 148,000.00 5.~~46071~~45669% ~~998~~997.~~73229730~~45831081 4.~~54479730~~53567568 0.00000000 3B6 148,568.97 5.~~46071~~45669% ~~998~~997.~~73230595~~45828486 4.~~54482521~~53567121 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 LT-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 1A1 0.00000000 0.00000000 4.~~62474809~~56181223 0.00000000 ~~974~~962.~~05243432~~40331272 1A2 0.00000000 0.00000000 1.~~53768025~~49455081 0.00000000 ~~953~~936.~~96866801~~89927442 1A3 0.00000000 0.00000000 1.~~14082293~~13761627 0.00000000 ~~989~~981.~~23153586~~67899901 1A4 0.00000000 0.00000000 4.~~77387886~~74751664 0.00000000 ~~987~~982.~~35181611~~21941037 1A5 0.00000000 0.00000000 4.~~98200200~~94554757 0.00000000 ~~989~~986.~~10951846~~48093913 1A6 0.00000000 0.00000000 0.~~60397427~~60063903 0.00000000 ~~987~~982.~~35181611~~21941037 2A1 0.00000000 0.00000000 4.~~98559847~~93800090 0.00000000 ~~973~~969.~~46861362~~74038255 3A1 0.00000000 0.00000000 4.~~54462720~~49602479 0.00000000 ~~988~~982.~~73601261~~18228865 3A2 0.00000000 0.00000000 4.~~54462595~~49602290 0.00000000 ~~988~~982.~~73601145~~18229008 1X 0.00000000 0.00000000 4.~~99746825~~65052085 0.00000000 ~~930~~921.~~10425628~~03360339 1PO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1B1 0.00000000 0.00000000 5.~~38883570~~38429230 0.00000000 ~~998~~997.~~40522712~~59946487 1B2 0.00000000 0.00000000 5.~~38883546~~38429179 0.00000000 ~~998~~997.~~40522735~~59946516 1B3 0.00000000 0.00000000 5.~~38883570~~38429139 0.00000000 ~~998~~997.~~40522784~~59946488 1B4 0.00000000 0.00000000 5.~~38883681~~38429109 0.00000000 ~~998~~997.~~40522859~~59946470 1B5 0.00000000 0.00000000 5.~~38883361~~38429348 0.00000000 ~~998~~997.~~40522575~~59946488 1B6 0.00000000 0.00000000 5.~~38883396~~38429339 0.00000000 ~~998~~997.~~40522837~~59946265 1B7 0.00000000 0.00000000 5.~~38883793~~38429280 0.00000000 ~~998~~997.~~40522796~~59946635 3B1 0.00000000 0.00000000 4.~~54482201~~53568770 0.00000000 ~~997~~996.~~45830906~~17679612 3B2 0.00000000 0.00000000 4.~~54482293~~53568297 0.00000000 ~~997~~996.~~45831366~~17679595 3B3 0.00000000 0.00000000 4.~~54483108~~53567568 0.00000000 ~~997~~996.~~45831081~~17679054 3B4 0.00000000 0.00000000 4.~~54479798~~53570707 0.00000000 ~~997~~996.~~45828283~~17681818 3B5 0.00000000 0.00000000 4.~~54479730~~53567568 0.00000000 ~~997~~996.~~45831081~~17682432 3B6 0.00000000 0.00000000 4.~~54482521~~53567121 0.00000000 ~~997~~996.~~45828486~~17679250 P 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 LT-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 86,~~277~~846,~~737~~648.0877 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 5885,~~497~~121.0524 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 86,~~336~~931,~~234~~770.1301 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 2958,~~457~~497.1305 Total Administration Fees ~~130~~129,~~506~~490.9114 Payment of Interest and Principal 86,~~176~~743,~~270~~782.0982 Total Withdrawals (Pool Distribution Amount) 86,~~336~~931,~~234~~770.1301 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~130~~129,~~506~~490.9114 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~130~~129,~~506~~490.9114 *Servicer Payees include: BANK FUND STAFF FCU; BETHPAGE FCU; CENTRAL MORTGAGE; GMAC MORTGAGE CORPORATION; GTE FEDERAL CREDIT UNION; MIDWEST LOAN SERVICES; NAVY FEDERAL CREDIT UNION; PHH MORTGAGE CORPORATION; WELLS FARGO BANK, N.A.; WESCOM

Collateral Statement Group Pool 1 Pool 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~742218~~740039 6.~~343879~~337101 Weighted Average Net Rate 6.~~492218~~490039 6.~~093879~~087101 Weighted Average Pass-Through Rate 6.~~492218~~490039 6.~~093879~~087101 Weighted Average Remaining Term ~~354~~353 ~~175~~174 Principal And Interest Constant 3,~~152~~129,~~620~~557.8346 ~~227~~226,~~675~~594.9369 Beginning Loan Count 1,~~819~~807 ~~114~~113 Loans Paid in Full 128 10 Ending Loan Count 1,~~807~~799 113 Beginning Scheduled Balance ~~502~~498,~~143~~432,~~124~~356.6948 25,~~604~~395,~~888~~965.6442 Ending Scheduled Balance ~~498~~495,~~432~~688,~~356~~250.4853 25,~~395~~298,~~965~~985.4255 Actual Ending Collateral Balance ~~498~~495,~~705~~958,~~264~~073.3971 25,~~456~~360,~~373~~988.2689 Scheduled Principal ~~331~~330,~~322~~012.2372 92,~~314~~480.0169 Unscheduled Principal 32,~~379~~414,~~445~~093.9823 ~~116~~4,~~609~~499.2118 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~821~~799,~~298~~544.6074 ~~135~~134,~~361~~114.9200 Servicing Fees ~~104~~103,~~613~~840.1507 5,~~334~~290.3583 Master Servicing Fees 0.00 0.00 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 2,~~716~~695,~~685~~704.4567 ~~130~~128,~~027~~823.5717 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 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Pool 3 Total Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~710710~~706694 6.~~563438~~561107 Weighted Average Net Rate 5.~~460710~~456694 6.~~313438~~311107 Weighted Average Pass-Through Rate 5.~~460710~~456694 6.~~313438~~311107 Weighted Average Remaining Term ~~335~~333 ~~344~~343 Principal And Interest Constant ~~595~~590,~~518~~289.0574 3,~~975~~946,~~814~~441.8189 Beginning Loan Count ~~218~~216 2,~~151~~136 Loans Paid in Full 21 159 Ending Loan Count ~~216~~215 2,~~136~~127 Beginning Scheduled Balance 9897,~~685~~724,~~161~~371.3357 ~~626~~621,~~433~~552,~~174~~693.6647 Ending Scheduled Balance 97,~~724~~090,~~371~~579.5709 ~~621~~618,~~552~~077,~~693~~815.4717 Actual Ending Collateral Balance 97,~~827~~197,~~547~~221.9438 ~~621~~618,~~989~~516,~~185~~283.5998 Scheduled Principal 125,~~882~~553.7384 ~~549~~548,~~518~~047.9725 Unscheduled Principal ~~834~~508,~~907~~238.0364 42,~~330~~926,~~962~~831.2205 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~469~~464,~~635~~735.3290 3,~~426~~398,~~295~~394.8464 Servicing Fees 20,~~559~~359.4124 ~~130~~129,~~506~~490.9114 Master Servicing Fees 0.00 0.00 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 ~~449~~444,~~075~~376.9166 3,~~295~~268,~~788~~904.9350 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 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Additional Reporting - Group Level Miscellaneous Reporting Pool 1 Subgroup 1 Bankruptcy Bal 0.00 Subgroup 2 Bankruptcy Bal 0.00 Subgroup 3 Bankruptcy Bal 0.00 Subgroup 4 Bankruptcy Bal 0.00 Subgroup 1 Foreclosure Bal ~~32,822~~0.8700 Subgroup 2 Foreclosure Bal ~~148,141~~0.~~100~~00 Subgroup 3 Foreclosure Bal ~~149~~513,~~020~~428.1866 Subgroup 4 Foreclosure Bal ~~277~~1,~~914~~416,973.0534 Subgroup 1 Beginning Balance ~~161~~160,~~712~~591,~~236~~289.1715 Subgroup 1 30 Day Delq Bal 0.00 Subgroup 1 60 Day Delq Bal 0.00 Subgroup 1 90 Day Delq Bal 0.00 Subgroup 1 120 Day Delq Bal 0.00 Subgroup 1 Current Balance 0638,942.0038 Subgroup 1 Ending Balance 160,~~591~~182,~~289~~813.1502 Subgroup 1 Net WAC 6.~~133914~~133242% Subgroup 2 Beginning Balance ~~233~~232,~~501~~278,~~920~~753.4742 Subgroup 2 30 Day Delq Bal 049,631.0047 Subgroup 2 60 Day Delq Bal 098,378.0032 Subgroup 2 90 Day Delq Bal 0.00 Subgroup 2 120 Day Delq Bal 0.00 Subgroup 2 Current Balance 0545,772.0054 Subgroup 2 Ending Balance ~~232~~231,~~278~~133,~~753~~098.4294 Subgroup 2 Net WAC 6.~~429421~~430154% Subgroup 3 Beginning Balance 60,~~824~~661,~~274~~157.4470 Subgroup 3 30 Day Delq Bal ~~513~~148,~~925~~894.5941 Subgroup 3 60 Day Delq Bal 0.00 Subgroup 3 90 Day Delq Bal 0.00 Subgroup 3 120 Day Delq Bal 0.00 Subgroup 3 Current Balance 0685,404.0050 Subgroup 3 Ending Balance 60,~~661~~222,~~157~~999.7021 Subgroup 3 Net WAC 6.~~916437~~916170% Subgroup 4 Beginning Balance 4544,~~511~~308,~~600~~907.4574 Subgroup 4 30 Day Delq Bal ~~910~~380,~~146~~712.1758 Subgroup 4 60 Day Delq Bal 0.00 Subgroup 4 90 Day Delq Bal 0.00 Subgroup 4 120 Day Delq Bal 0.00 Subgroup 4 Current Balance 0419,267.0076 Subgroup 4 Ending Balance 4443,~~308~~562,~~907~~643.7466 Subgroup 4 Net WAC 7.~~531762~~525177% Non-PO Loan Subgroup Balance 42,~~475~~195,~~659~~102.5907 Subgroup 1 REO Bal 032,792.0077 Subgroup 2 REO Bal 098,378.0032 Subgroup 3 REO Bal 0.00 Subgroup 4 REO Bal 0.00 Subgroup 1 Senior Percentage 94.~~162263~~125712% Subgroup 2 Senior Percentage 94.~~164149~~137283% Subgroup 3 Senior Percentage 94.~~160244~~148062% Subgroup 4 Senior Percentage 9493.~~100590~~943794% Subgroup 1 Senior Prepayment Percentage 100.000000% Subgroup 2 Senior Prepayment Percentage 100.000000% Subgroup 3 Senior Prepayment Percentage 100.000000% Subgroup 4 Senior Prepayment Percentage 100.000000% Subgroup 1 Subordinate Percentage 5.~~837737~~874288% Subgroup 2 Subordinate Percentage 5.~~835851~~862717% Subgroup 3 Subordinate Percentage 5.~~839756~~851938% Subgroup 4 Subordinate Percentage 56.~~899410~~056206% Subgroup 1 Subordinate Prepay Percentage 0.000000% Subgroup 2 Subordinate Prepay Percentage 0.000000% Subgroup 3 Subordinate Prepay Percentage 0.000000% Subgroup 4 Subordinate Prepay Percentage 0.000000% Pool 2 Senior Percentage 94.~~115824~~088806% Senior Prepayment Percentage 100.000000% Subordinate Percentage 5.~~884176~~911194% Subordinate Prepay Percentage 0.000000% Pool 3 Senior Percentage 97.~~348894~~326244% Senior Prepayment Percentage 100.000000% Subordinate Percentage 2.~~651106~~673756% Subordinate Prepay Percentage 0.000000% Trigger Event Reporting Pool 1 Subgroup 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 1 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~173844~~115872% Subgroup 1 Senior Step Down Condition Trigger Result Pass Subgroup 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 2 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~543568~~362294% Subgroup 2 Senior Step Down Condition Trigger Result Pass Subgroup 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 3 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 96.~~332035~~219253% Subgroup 3 Senior Step Down Condition Trigger Result Pass Subgroup 4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 4 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 22.~~124720~~330624% Subgroup 4 Senior Step Down Condition Trigger Result Pass Pool 2 Pool 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Pool 2 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Pool 2 Senior Step Down Condition Trigger Result Pass Pool 3 Pool 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Pool 3 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Pool 3 Senior Step Down Condition Trigger Result Pass

Delinquency Status - OTS Delinquency Calculation 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 1 0 0 1 236,~~888~~707.0021 0.00 0.00 236,~~888~~707.0021 30 Days 27 0 0 0 27 ~~611~~2,~~244~~112,090.2879 0.00 0.00 0.00 ~~611~~2,~~244~~112,090.2879 60 Days 32 0 21 0 53 1580,~~427,609~~935.3903 0.00 ~~410~~229,~~409~~500.3900 0.00 1810,~~838,018~~435.7803 90 Days 0 0 13 0 1 4 0.00 0.00 ~~199~~1,~~517~~427,609.3339 0131,766.0042 ~~199~~1,~~517~~559,375.3381 120 Days 0 0 01 0 01 0.00 0.00 0278,822.0010 0.00 0278,822.0010 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 59 1 35 01 916 2,~~038~~693,~~853~~025.6782 236,~~888~~707.0021 ~~609~~1,~~926~~935,931.7249 0131,766.0042 24,~~885~~997,~~668~~430.3994 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.~~046816~~047015% 0.000000% 0.000000% 0.~~046816~~047015% 0.~~038086~~038270% 0.000000% 0.000000% 0.~~038086~~038270% 30 Days 0.~~093633~~329102% 0.000000% 0.000000% 0.000000% 0.~~093633~~329102% 0.~~098272~~341477% 0.000000% 0.000000% 0.000000% 0.~~098272~~341477% 60 Days 0.~~140449~~094029% 0.000000% 0.~~093633~~047015% 0.000000% 0.~~234082~~141044% 0.~~229523~~093924% 0.000000% 0.~~065983~~037105% 0.000000% 0.~~295507~~131029% 90 Days 0.000000% 0.000000% 0.~~046816~~141044% 0.~~000000~~047015% 0.~~046816~~188058% 0.000000% 0.000000% 0.~~032077~~230812% 0.~~000000~~021304% 0.~~032077~~252116% 120 Days 0.000000% 0.000000% 0.~~000000~~047015% 0.000000% 0.~~000000~~047015% 0.000000% 0.000000% 0.~~000000~~045079% 0.000000% 0.~~000000~~045079% 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 0.~~234082~~423131% 0.~~046816~~047015% 0.~~140449~~235073% 0.~~000000~~047015% 0.~~421348~~752233% 0.~~327796~~435401% 0.~~038086~~038270% 0.~~098061~~312996% 0.~~000000~~021304% 0.~~463942~~807971% Please refer to CTSLink.com for a list of delinquency code descriptions.

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 5885,~~497~~121.0524

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 1 - OTS 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 1 0 0 1 236,~~888~~707.0021 0.00 0.00 236,~~888~~707.0021 30 Days 27 0 0 0 27 ~~611~~2,~~244~~112,090.2879 0.00 0.00 0.00 ~~611~~2,~~244~~112,090.2879 60 Days 32 0 21 0 53 1580,~~427,609~~935.3903 0.00 ~~410~~229,~~409~~500.3900 0.00 1810,~~838,018~~435.7803 90 Days 0 0 13 0 1 4 0.00 0.00 ~~199~~1,~~517~~427,609.3339 0131,766.0042 ~~199~~1,~~517~~559,375.3381 120 Days 0 0 01 0 01 0.00 0.00 0278,822.0010 0.00 0278,822.0010 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 59 1 35 01 916 2,~~038~~693,~~853~~025.6782 236,~~888~~707.0021 ~~609~~1,~~926~~935,931.7249 0131,766.0042 24,~~885~~997,~~668~~430.3994 0-29 Days 0.~~055340~~055586% 0.000000% 0.000000% 0.~~055340~~055586% 0.~~047501~~047727% 0.000000% 0.000000% 0.~~047501~~047727% 30 Days 0.~~110681~~389105% 0.000000% 0.000000% 0.000000% 0.~~110681~~389105% 0.~~122566~~425861% 0.000000% 0.000000% 0.000000% 0.~~122566~~425861% 60 Days 0.~~166021~~111173% 0.000000% 0.~~110681~~055586% 0.000000% 0.~~276702~~166759% 0.~~286263~~117134% 0.000000% 0.~~082295~~046274% 0.000000% 0.~~368558~~163408% 90 Days 0.000000% 0.000000% 0.~~055340~~166759% 0.~~000000~~055586% 0.~~055340~~222346% 0.000000% 0.000000% 0.~~040007~~287849% 0.~~000000~~026568% 0.~~040007~~314417% 120 Days 0.000000% 0.000000% 0.~~000000~~055586% 0.000000% 0.~~000000~~055586% 0.000000% 0.000000% 0.~~000000~~056219% 0.000000% 0.~~000000~~056219% 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 0.~~276702~~500278% 0.~~055340~~055586% 0.~~166021~~277932% 0.~~000000~~055586% 0.~~498063~~889383% 0.~~408829~~542995% 0.~~047501~~047727% 0.~~122302~~390342% 0.~~000000~~026568% 01.~~578632~~007632% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 2 - OTS 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 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 3 - OTS 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 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Detail~~History* -New ~~All~~REO ~~Mortgage~~Loans Month REO Percentage Loans in REO ~~during~~1 Jul-06 0.000% Original Principal Balance 132,000.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 131,766.42 Sep-06 No0.000% Oct-06 0.000% Current REO ~~Information~~Total toNov-06 0.000% Loans in REO 1 Dec-06 0.000% Original Principal Balance 132,000.00 Jan-07 0.000% Current Actual Balance 131,766.42 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.021% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Pool 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jul-06 No0.000% Original Principal Balance 132,000.00 Aug-06 0.000% Current Actual Balance 131,766.42 Sep-06 0.000% Oct-06 0.000% Current REO ~~Information~~Total toNov-06 0.000% Loans in REO 1 Dec-06 0.000% Original Principal Balance 132,000.00 Jan-07 0.000% Current Actual Balance 131,766.42 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.027% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Pool 2 - No REO Information to report this period. Pool 3 - No REO Information to report this period.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance NoPool ~~REO~~1 ~~Loans~~0156106395 ~~this~~Jun-2007 ~~Period~~01-Dec-2006 MI 80.00 132,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoPool ~~REO~~1 ~~Loans~~0156106395 ~~this~~131,766.42 ~~Period~~01-Jan-2007 3 6.625% 2,094.37

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 34 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~611~~1,670,000.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~609~~1,~~926~~657,109.7239 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 35 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~611~~1,949,000.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~609~~1,~~926~~935,931.7249 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~098% ~~May~~Jun-07 0.~~098~~313% *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. Pool 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 34 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~611~~1,670,000.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~609~~1,~~926~~657,109.7239 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 35 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~611~~1,949,000.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~609~~1,~~926~~935,931.7249 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~122% ~~May~~Jun-07 0.~~122~~390% *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. Pool 2 - No Foreclosure Information to report this period. Pool 3 - No Foreclosure Information to report this period.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Pool 1 ~~0155582463~~0146191309 ~~May~~Jun-2007 01-~~Oct~~Jan-~~2006~~2007 CTFL 8090.00 ~~200~~229,~~000~~500.00 Pool 1 ~~0156106395~~0151843521 ~~May~~Jun-2007 01-Dec-2006 MINY 8076.0067 ~~132~~575,000.00 Pool 1 0156171969 May-2007 01-Dec-2006 GA 90.00 279,000.00 Pool 1 0156908568 Jun-2007 01-Jan-2007 CA 90.00 337,500.00 Pool 1 3274300005 Jun-2007 01-Nov-2004 NY 80.00 528,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Pool 1 ~~0155582463~~0146191309 ~~199~~229,~~517~~500.3300 01-~~Dec~~Feb-~~2006~~2007 32 78.~~125~~000% 24,~~279~~446.5657 Pool 1 ~~0156106395~~0151843521 ~~131~~574,~~766~~225.4279 01-Jan-2007 23 68.~~625~~000% 111,~~396~~102.8873 Pool 1 0156171969 278,~~642~~822.9710 01-Dec-2006 4 8.250% 5,561.94 Pool 1 0156908568 337,500.00 01-Jan-2007 23 8.~~250~~000% 6,539.07 Pool 1 3274300005 515,883.60 01-Jan-2007 3 7.250% 9,~~709~~002.1833

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 1 ~~Nov~~Dec-06 0.000% Original Principal Balance 237,600.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 236,~~888~~707.0021 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~038% ~~Apr~~May-07 0.038% ~~May~~Jun-07 0.038% *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. Pool 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 1 ~~Nov~~Dec-06 0.000% Original Principal Balance 237,600.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 236,~~888~~707.0021 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~047% ~~Apr~~May-07 0.~~047~~048% ~~May~~Jun-07 0.048% *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. Pool 2 - No Bankruptcy Information to report this period. Pool 3 - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Pool 1 0156394249 ~~May~~Jun-2007 01-Jan-2007 NV 80.00 237,600.00

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 Pool 1 0156394249 236,~~888~~707.0021 01-~~Apr~~May-2007 0 7.500% 2,~~863~~861.4831

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 Pool 1 128 32,~~400~~188,~~790~~400.00 32,~~279~~183,~~091~~873.5476 0 0.00 0.00 Pool 2 10 ~~114,000~~0.00 ~~112,654~~0.3700 0 0.00 0.00 Pool 3 21 ~~855~~519,~~000~~540.00 ~~830~~506,~~339~~085.3813 0 0.00 0.00 Total 159 42,~~369~~707,~~790~~940.00 42,~~222~~689,~~085~~958.2989 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 Pool 1 0 0.00 0.00 0 0.00 0.00 ~~103~~231,~~804~~077.5839 Pool 2 0 0.00 0.00 0 0.00 0.00 4,~~296~~499.7918 Pool 3 0 0.00 0.00 0 0.00 0.00 52,~~516~~749.5308 Total 0 0.00 0.00 0 0.00 0.00 ~~113~~238,~~617~~325.9065

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Pool 1 ~~0069211696~~0069110682 CAWA 5370.5700 01-~~Jan~~Dec-~~2007~~2006 1630,~~500,~~000.00 1629,~~493,146~~999.0637 Pool 1 ~~0070129606~~0069969467 CONY 8090.00 01-Jan-2007 ~~128~~337,~~000.00 127,542.41 Pool 1 0153675616 MI 95.00 01-Sep-2006 332,~~500.00 ~~330~~336,~~437~~036.6818 Pool 1 ~~0155594575~~0070406285 TXHI 8071.0093 01-~~Oct-2006 64,800.00 64,370.65 Pool 1 0155603319 CA 12.20 01-Dec-2006 100,000.00 99,416.74 Pool 1 0156294092 IL 43.81 01-~~Jan-2007 205,~~040~~000.00 204,~~125~~072.4178 Pool 1 ~~0156358244~~0156464828 MIPA 90.00 01-Jan-2007 3221,~~850~~600.00 3221,~~723~~504.3066 Pool 1 ~~0156474264~~0156748188 TXNC 6195.4300 01-Jan-2007 ~~215~~313,~~000~~500.00 ~~214~~313,~~017~~500.5800 Pool 1 ~~0156487506~~0156805277 NJGA 8095.00 01-Jan-2007 ~~140~~266,000.00 ~~139~~264,~~511~~855.8920 Pool 1 ~~0156813263~~0156866428 AZCA 7239.5206 01-Jan-2007 ~~417~~250,000.00 ~~415~~248,~~617~~247.4965 Pool 1 ~~0157127705~~0156936387 NCDC 7980.~~13 01-Jan-2007 163,000.~~00 ~~53,153.77 Pool 1 3254300836 AL 95.00~~ 01-~~Dec-2004 102,600.00 101,578.42 Pool 2 0156475931 MD 78.62 01-~~Jan-2007 ~~114~~164,~~000~~800.00 ~~112~~164,~~312~~800.~~42 Pool 3 0000002966 MD 54.60 01-Jun-2005 445,000.~~00 ~~433,985.42~~ Pool 3 ~~0000003247~~0000003264 MD 6564.8114 01-Jun-2005 ~~410~~519,~~000~~540.00 ~~395~~505,~~405~~489.0856

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Pool 1 ~~0069211696~~0069110682 Loan Paid in Full 0 6.~~500~~875% 360 46 Pool 1 ~~0070129606~~0069969467 Loan Paid in Full ~~0 7.750% 360 4 Pool 1 0153675616 Loan Paid in Full 0 8.000% 360 8 Pool 1 0155594575 Loan Paid in Full~~ (1) 7.~~250~~875% 360 75 Pool 1 ~~0155603319~~0070406285 Loan Paid in Full ~~(1)~~0 67.~~375~~500% 360 5 Pool 1 ~~0156294092~~0156464828 Loan Paid in Full 0 67.625% 360 45 Pool 1 ~~0156358244~~0156748188 Loan Paid in Full 0 76.875% 360 45 Pool 1 ~~0156474264~~0156805277 Loan Paid in Full 0 ~~6.500% 360 4 Pool 1 0156487506 Loan Paid in Full (1)~~ 7.~~875~~750% 360 45 Pool 1 ~~0156813263~~0156866428 Loan Paid in Full 0 86.125% 360 45 Pool 1 ~~0157127705~~0156936387 Loan Paid in Full 0 76.~~500~~875% 360 45 Pool 13 ~~3254300836~~0000003264 Loan Paid in Full ~~(1) 8.500% 360 29 Pool 2 0156475931 Loan Paid in Full~~ 0 75.875% ~~180 4 Pool 3 0000002966 Loan Paid in Full 0 6.125%~~ 360 ~~23 Pool 3 0000003247 Loan Paid in Full (1) 6.250% 360 23~~24

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~692~~471% Current Month 75.~~995~~511% Current Month ~~546~~331.~~961~~777% 3 Month Average 0.~~000~~571% 3 Month Average 06.~~000~~635% 3 Month Average 0461.~~000~~661% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 6.398% N/A Apr-2007 506.245% N/A May-2007 7.995% N/A May-2007 546.961% N/A Jun-2007 5.511% N/A Jun-2007 331.777% 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. Pool 1 SMM CPR PSA Current Month 0.~~673~~485% Current Month 75.~~789~~663% Current Month ~~881~~522.~~115~~448% 3 Month Average 0.~~000~~590% 3 Month Average 06.~~000~~853% 3 Month Average 0813.~~000~~579% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 7.106% N/A Apr-2007 1,037.173% N/A May-2007 7.789% N/A May-2007 881.115% N/A Jun-2007 5.663% N/A Jun-2007 522.448% 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. Pool 2 SMM CPR PSA Current Month 0.~~457~~018% Current Month 50.~~349~~213% Current Month ~~591~~19.~~589~~306% 3 Month Average 0.~~000~~624% 3 Month Average 07.~~000~~035% 3 Month Average 0939.~~000~~851% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 15.544% N/A Apr-2007 2,208.657% N/A May-2007 5.349% N/A May-2007 591.589% N/A Jun-2007 0.213% N/A Jun-2007 19.306% 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. Pool 3 SMM CPR PSA Current Month 0.~~847~~521% Current Month 96.~~705~~073% Current Month ~~213~~127.~~142~~774% 3 Month Average 0.~~000~~457% 3 Month Average 05.~~000~~276% 3 Month Average 0114.~~000~~024% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.050% N/A Apr-2007 1.156% N/A May-2007 9.705% N/A May-2007 213.142% N/A Jun-2007 6.073% N/A Jun-2007 127.774% 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 Pool 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 1 ~~377~~376,~~089~~580.1898 0.061 0 0.00 0.000 5.250 5.499 24 10,~~632~~618,~~273~~402.3858 1.~~711~~718 0 0.00 0.000 5.500 5.749 88 38,~~123~~069,~~579~~317.7702 6.~~134~~159 3 1,~~095~~094,~~236~~528.8381 0.~~220~~221 5.750 5.999 9493 38,~~757~~193,~~951~~332.5306 6.~~236~~179 13 3,~~498~~493,~~905~~053.3464 0.~~702~~705 6.000 6.249 7473 28,~~429~~139,~~150~~096.2708 4.~~574~~553 2423 7,~~779~~530,~~466~~898.4784 1.~~561~~519 6.250 6.499 344 118,~~301~~180,~~196~~089.6945 19.~~033~~121 304 ~~107~~106,~~025~~937,~~168~~318.4192 21.~~472~~574 6.500 6.749 522 161,~~882~~590,~~879~~541.9192 26.~~045~~144 504 158,~~288~~009,~~863~~888.0057 31.~~757~~877 6.750 6.999 ~~429~~426 ~~119~~118,~~400~~178,~~421~~640.3581 19.~~210~~120 ~~416~~413 ~~117~~115,~~078~~864,~~328~~707.6869 23.~~489~~375 7.000 7.249 139 30,~~514~~477,~~396~~353.2015 4.~~909~~931 136 30,~~259~~223,~~613~~023.4099 6.~~071~~097 7.250 7.499 136 24,~~681~~661,~~596~~657.3642 3.~~971~~990 129 23,~~769~~754,~~844~~050.5450 4.~~769~~792 7.500 7.749 ~~117~~115 21,~~566~~326,~~208~~562.6755 3.~~470~~450 ~~111~~109 20,~~801~~564,~~416~~499.3718 4.~~173~~149 7.750 7.999 ~~115~~113 18,~~922~~307,~~603~~512.9640 32.~~044~~962 ~~114~~112 18,~~872~~257,~~167~~551.2464 3.~~786~~683 8.000 8.249 36 6,~~650~~647,~~633~~223.1379 1.~~070~~075 36 6,~~650~~647,~~633~~223.1379 1.~~334~~341 8.250 8.499 15 3,~~167~~166,~~233~~238.9661 0.~~510~~512 15 3,~~167~~166,~~233~~238.9661 0.~~635~~639 8.500 8.749 2 145,~~479~~266.1135 0.~~023~~024 2 145,~~479~~266.1135 0.029 8.750 8.999 0 0.00 0.000 0 0.00 0.000 >= 9.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~136~~127 ~~621~~618,~~552~~077,~~693~~815.4717 100.000 1,~~807~~799 ~~498~~495,~~432~~688,~~356~~250.4853 100.000

Interest Rate Stratification (continued) Pool 2 Pool 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 1 ~~377~~376,~~089~~580.1898 0.~~386~~388 5.250 5.499 0 0.00 0.000 24 10,~~632~~618,~~273~~402.3858 10.~~880~~937 5.500 5.749 2 ~~164~~163,~~194~~382.9918 0.~~647~~646 83 36,~~864~~811,~~147~~406.9503 37.~~723~~914 5.750 5.999 14 4,~~210~~194,~~278~~583.8495 16.~~579~~580 6766 3130,~~048~~505,~~767~~694.3547 31.~~772~~420 6.000 6.249 18 6,~~396~~372,~~345~~578.7588 25.~~186~~189 32 14,~~253~~235,~~338~~618.0536 14.~~585~~662 6.250 6.499 31 6,~~727~~699,~~272~~893.6286 26.~~490~~483 9 4,~~548~~542,~~755~~876.6667 4.~~655~~679 6.500 6.749 18 3,~~594~~580,~~016~~653.9135 14.~~152~~153 0 0.00 0.000 6.750 6.999 13 2,~~322~~313,~~092~~933.6712 9.~~144~~146 0 0.00 0.000 7.000 7.249 3 254,~~782~~329.8016 1.~~003~~005 0 0.00 0.000 7.250 7.499 7 ~~911~~907,~~751~~606.8292 3.~~590~~588 0 0.00 0.000 7.500 7.749 6 ~~764~~762,~~792~~063.3037 3.~~011~~012 0 0.00 0.000 7.750 7.999 1 5049,~~436~~960.7276 0.~~199~~197 0 0.00 0.000 8.000 8.249 0 0.00 0.000 0 0.00 0.000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 >= 9.000 0 0.00 0.000 0 0.00 0.000 Total 113 25,~~395~~298,~~965~~985.4255 100.000 ~~216~~215 97,~~724~~090,~~371~~579.5709 100.000

Fixed/Arm: Fixed Rate Total Current Balance: 630,440,381 Total Original Balance: 636,045,108 Number Of Loans: 2,163 Minimum Maximum Average Current Balance: $291,465.73 $20,148.43 $1,979,483.13 Average Original Balance: $294,056.92 $20,196.00 $2,000,000.00 Average Collateral Value: $438,034.64 $22,440.00 $6,687,500.00 Weighted Average Gross Coupon: 6.565% 5.125 8.500% Arm Characteristics: Weighted Average Gross Margin: 0.000% 0.000 0.000% Weighted Average Max Int Rate: 0.000% 0.000 0.000% Weighted Average Min Int Rate: 0.000% 0.000 0.000% Weighted Average Periodic Rate Cap: 0.000% 0.000 0.000% Weighted Average Initial Rate Cap: 0.000% 0.000 0.000% Weighted Average Original Ltv: 71.02% 8.55 100.00% Weighted Average Ltv Inc Jr Lien: 75.20% 8.55 100.00% Weighted Average Debt Ratio: 37.17% 0.00 69.70% Weighted Average Fico Score: 732 604 819 Weighted Average Prepay Term: 39 months 0 60 months Weighted Average Original Term: 351 months 180 360 months Weighted Average Orig Amort Term: 351 months 180 480 months Weighted Average Remaining Term: 345 months 150 358 months Weighted Average Seasoning: 6 months 2 56 months Arm Characteristics: Weighted Average First Adj Freq: 0 months 0 0 months Weighted Average Rate Adj Freq: 0 months 0 0 months Weighted Average Months To Roll: 0 months 0 0 months Top State Concentrations ($): 23.84 % California, 10.83 % New York, 8.85 % Virginia Maximum Zip Code Concentration ($): 0.46 % 20155 (GAINESVILLE, VA) Note Date: May 05, 2000 Dec 12, 2006 First Pay Date: Aug 01, 2002 Feb 01, 2007 Paid To Date: Dec 01, 2006 Jul 01, 2007 Rate Change Date: NULL NULL Mature Date: Sep 01, 2019 Jan 01, 2037

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of GROSS COUPON: Mortgage Loans the Cutoff Date the Cutoff Date 5.12500 - 5.50000 85 36,937,875.19 5.86 5.50001 - 6.00000 160 67,098,477.50 10.64 6.00001 - 6.50000 674 222,166,620.31 35.24 6.50001 - 7.00000 754 215,038,026.31 34.11 7.00001 - 7.50000 259 49,412,119.91 7.84 7.50001 - 8.00000 205 34,415,047.76 5.46 8.00001 - 8.50000 26 5,372,213.99 0.85 Total 2,163 630,440,380.97 100.00 table

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of PRODUCT: Mortgage Loans the Cutoff Date the Cutoff Date Fixed Rate 1,761 489,296,064.84 77.61 Fixed Rate IO 401 141,024,662.82 22.37 Fixed Rate 40/30 Balloon 1 119,653.31 0.02 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of Mortgage Insurance Company: Mortgage Loans the Cutoff Date the Cutoff Date No MI 1,852 580,006,744.02 92.00 GEMICO 75 11,551,885.41 1.83 United Guaranty 51 9,126,316.48 1.45 Radian 54 7,973,256.13 1.26 PMI 59 7,664,229.08 1.22 Republic 36 5,600,220.02 0.89 MGIC 17 4,692,396.16 0.74 Triad Guaranty Ins. Co. 18 3,379,776.53 0.54 Commonwealth 1 445,557.14 0.07 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of PRODUCT: Mortgage Loans the Cutoff Date the Cutoff Date Fixed Rate 2,163 630,440,380.97 100.00 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of CURRENT BALANCE: Mortgage Loans the Cutoff Date the Cutoff Date 20,148 - 50,000 70 2,787,693.48 0.44 50,001 - 100,000 307 24,125,740.28 3.83 100,001 - 150,000 323 40,699,003.91 6.46 150,001 - 200,000 263 46,003,379.72 7.30 200,001 - 250,000 227 51,294,782.65 8.14 250,001 - 300,000 152 41,648,248.16 6.61 300,001 - 350,000 108 35,248,632.08 5.59 350,001 - 400,000 167 63,053,316.54 10.00 400,001 - 450,000 143 60,768,537.87 9.64 450,001 - 500,000 111 52,787,636.12 8.37 500,001 - 550,000 64 33,687,350.10 5.34 550,001 - 600,000 51 29,537,738.55 4.69 600,001 - 650,000 39 24,589,505.78 3.90 650,001 - 700,000 34 23,126,565.65 3.67 700,001 - 750,000 14 10,237,104.20 1.62 750,001 - 800,000 19 14,767,666.41 2.34 800,001 - 850,000 13 10,717,125.76 1.70 850,001 - 900,000 11 9,675,312.99 1.53 900,001 - 950,000 6 5,540,561.94 0.88 950,001 - 1,000,000 18 17,697,315.96 2.81 > 1,000,000 23 32,447,162.82 5.15 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of ORIGINAL BALANCE: Mortgage Loans the Cutoff Date the Cutoff Date 20,196 - 50,000 66 2,610,581.42 0.41 50,001 - 100,000 305 23,830,782.97 3.78 100,001 - 150,000 323 40,546,609.26 6.43 150,001 - 200,000 265 46,108,662.52 7.31 200,001 - 250,000 227 51,195,943.37 8.12 250,001 - 300,000 152 41,598,045.44 6.60 300,001 - 350,000 107 34,588,606.78 5.49 350,001 - 400,000 162 60,439,568.35 9.59 400,001 - 450,000 139 58,556,575.96 9.29 450,001 - 500,000 116 54,604,121.45 8.66 500,001 - 550,000 69 35,994,343.50 5.71 550,001 - 600,000 53 30,592,247.39 4.85 600,001 - 650,000 40 25,177,787.93 3.99 650,001 - 700,000 34 23,126,565.65 3.67 700,001 - 750,000 13 9,134,314.70 1.45 750,001 - 800,000 20 15,458,883.71 2.45 800,001 - 850,000 13 10,668,179.92 1.69 850,001 - 900,000 12 10,523,519.93 1.67 900,001 - 950,000 6 5,540,561.94 0.88 950,001 - 1,000,000 18 17,697,315.96 2.81 > 1,000,000 23 32,447,162.82 5.15 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of GROSS COUPON: Mortgage Loans the Cutoff Date the Cutoff Date 5.125 - 5.500 85 36,937,875.19 5.86 5.501 - 6.000 160 67,098,477.50 10.64 6.001 - 6.500 674 222,166,620.31 35.24 6.501 - 7.000 754 215,038,026.31 34.11 7.001 - 7.500 259 49,412,119.91 7.84 7.501 - 8.000 205 34,415,047.76 5.46 8.001 - 8.500 26 5,372,213.99 0.85 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of ORIGINAL LTV: Mortgage Loans the Cutoff Date the Cutoff Date 8.55 - 10.00 1 32,654.25 0.01 10.01 - 15.00 5 541,641.78 0.09 15.01 - 20.00 12 1,159,815.77 0.18 20.01 - 25.00 13 3,701,753.79 0.59 25.01 - 30.00 10 1,249,069.79 0.20 30.01 - 35.00 22 4,877,616.03 0.77 35.01 - 40.00 45 9,525,634.88 1.51 40.01 - 45.00 41 11,267,205.20 1.79 45.01 - 50.00 66 23,299,050.13 3.70 50.01 - 55.00 70 23,379,756.91 3.71 55.01 - 60.00 119 37,048,971.23 5.88 60.01 - 65.00 145 62,987,280.85 9.99 65.01 - 70.00 250 97,634,777.03 15.49 70.01 - 75.00 195 54,626,015.83 8.66 75.01 - 80.00 853 248,192,520.14 39.37 80.01 - 85.00 35 5,764,127.38 0.91 85.01 - 90.00 171 27,135,672.05 4.30 90.01 - 95.00 87 14,841,569.13 2.35 95.01 - 100.00 23 3,175,248.80 0.50 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of LTV inc JR LIEN: Mortgage Loans the Cutoff Date the Cutoff Date 8.55 - 10.00 1 32,654.25 0.01 10.01 - 15.00 5 541,641.78 0.09 15.01 - 20.00 12 1,159,815.77 0.18 20.01 - 25.00 12 3,526,753.79 0.56 25.01 - 30.00 9 1,164,435.46 0.18 30.01 - 35.00 20 3,943,298.13 0.63 35.01 - 40.00 43 8,453,429.29 1.34 40.01 - 45.00 39 10,969,161.37 1.74 45.01 - 50.00 59 18,346,462.92 2.91 50.01 - 55.00 68 21,341,880.36 3.39 55.01 - 60.00 103 30,182,850.96 4.79 60.01 - 65.00 133 57,411,699.41 9.11 65.01 - 70.00 230 87,253,583.49 13.84 70.01 - 75.00 176 56,861,022.11 9.02 75.01 - 80.00 477 148,164,708.58 23.50 80.01 - 85.00 46 10,048,599.44 1.59 85.01 - 90.00 285 71,875,737.06 11.40 90.01 - 95.00 142 30,268,425.89 4.80 95.01 - 100.00 303 68,894,220.91 10.93 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of DEBT RATIO: Mortgage Loans the Cutoff Date the Cutoff Date <= 0.00 417 84,548,901.18 13.41 0.01 - 5.00 5 1,501,411.58 0.24 5.01 - 10.00 7 1,685,040.58 0.27 10.01 - 15.00 22 5,531,067.22 0.88 15.01 - 20.00 45 11,867,629.11 1.88 20.01 - 25.00 109 35,269,598.63 5.59 25.01 - 30.00 180 56,042,632.43 8.89 30.01 - 35.00 256 85,410,771.06 13.55 35.01 - 40.00 372 135,216,557.39 21.45 40.01 - 45.00 366 109,688,901.86 17.40 45.01 - 50.00 298 80,098,372.66 12.71 50.01 - 55.00 63 17,106,460.72 2.71 55.01 - 60.00 13 3,780,607.00 0.60 60.01 - 65.00 6 1,130,637.72 0.18 65.01 - 69.70 4 1,561,791.83 0.25 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of FICO SCORE: Mortgage Loans the Cutoff Date the Cutoff Date Not Available 1 341,143.85 0.05 601 - 650 43 12,890,238.25 2.04 651 - 700 554 146,101,419.59 23.17 701 - 750 891 254,810,156.33 40.42 751 - 800 606 198,387,320.17 31.47 801 - 819 68 17,910,102.78 2.84 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of ORIGINAL TERM: Mortgage Loans the Cutoff Date the Cutoff Date 180 118 27,359,517.76 4.34 240 27 5,310,849.39 0.84 360 2,018 597,770,013.82 94.82 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of AMORT TERM: Mortgage Loans the Cutoff Date the Cutoff Date 180 118 27,359,517.76 4.34 240 27 5,310,849.39 0.84 360 2,017 597,650,360.51 94.80 480 1 119,653.31 0.02 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of REMAINING TERM: Mortgage Loans the Cutoff Date the Cutoff Date 150 - 150 1 57,653.12 0.01 151 - 156 3 211,844.65 0.03 157 - 162 4 1,301,662.35 0.21 169 - 174 2 145,274.81 0.02 175 - 180 108 25,643,082.83 4.07 187 - 192 1 301,839.62 0.05 235 - 240 26 5,009,009.77 0.79 301 - 306 2 734,013.59 0.12 307 - 312 1 319,763.67 0.05 319 - 324 1 480,591.89 0.08 325 - 330 1 325,304.43 0.05 331 - 336 32 4,588,985.10 0.73 337 - 342 206 94,573,536.53 15.00 343 - 348 2 356,879.04 0.06 349 - 354 95 25,248,704.78 4.00 355 - 358 1,678 471,142,234.79 74.73 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of SEASONING: Mortgage Loans the Cutoff Date the Cutoff Date 2 254 66,872,695.33 10.61 3 1,270 339,815,963.71 53.90 4 261 84,849,369.38 13.46 5 27 10,256,298.97 1.63 6 85 19,398,502.25 3.08 7 6 4,359,006.26 0.69 8 1 451,643.46 0.07 9 3 738,092.22 0.12 10 1 325,600.00 0.05 11 1 121,135.40 0.02 12 1 196,879.04 0.03 16 1 160,000.00 0.03 19 9 5,024,072.67 0.80 20 58 27,229,919.58 4.32 21 67 29,593,747.99 4.69 22 38 17,213,184.36 2.73 23 38 16,814,274.28 2.67 24 1 364,611.85 0.06 25 4 611,215.36 0.10 26 2 618,877.96 0.10 27 8 822,165.43 0.13 28 15 1,506,358.76 0.24 29 5 877,600.39 0.14 30 1 57,653.12 0.01 31 1 325,304.43 0.05 40 1 480,591.89 0.08 49 1 319,763.67 0.05 52 1 301,839.62 0.05 54 1 316,929.40 0.05 56 1 417,084.19 0.07 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of INTEREST ONLY TERM: Mortgage Loans the Cutoff Date the Cutoff Date 0 1,762 489,415,718.15 77.63 60 4 1,178,900.00 0.19 120 309 106,969,820.07 16.97 180 88 32,875,942.75 5.21 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of PREPAY TERM: Mortgage Loans the Cutoff Date the Cutoff Date 0 2,131 624,832,182.30 99.11 24 2 616,488.91 0.10 36 21 4,059,374.58 0.64 60 9 932,335.18 0.15 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of LIEN POSITION: Mortgage Loans the Cutoff Date the Cutoff Date First Lien 2,163 630,440,380.97 100.00 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of PROPERTY TYPE: Mortgage Loans the Cutoff Date the Cutoff Date Single Family 1,730 513,630,363.29 81.47 Condominium 184 45,970,461.27 7.29 2 Units 129 34,816,352.83 5.52 3 Units 51 16,605,020.75 2.63 4 Units 50 13,963,377.53 2.21 Condotel 12 3,915,140.05 0.62 Cooperative 3 1,096,645.29 0.17 PUD 4 443,019.96 0.07 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of PURPOSE: Mortgage Loans the Cutoff Date the Cutoff Date Purchase 953 273,349,532.95 43.36 Debt Consolidation 325 92,390,392.54 14.65 Rate/Term Refinance 311 89,153,444.98 14.14 Cash Out: Other 313 87,877,077.58 13.94 Cash Out Refinance 140 53,568,521.65 8.50 Home Improvement 121 34,101,411.27 5.41 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of OCCUPANCY: Mortgage Loans the Cutoff Date the Cutoff Date Primary 1,434 464,481,393.90 73.68 Investor 602 121,019,784.10 19.20 Second Home 127 44,939,202.97 7.13 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of DOCUMENTATION: Mortgage Loans the Cutoff Date the Cutoff Date SIVA 685 248,956,405.30 39.49 SISA 567 147,209,403.67 23.35 Full Documentation 497 147,172,825.71 23.34 No Documentation 255 53,218,392.22 8.44 NISA 109 23,112,478.53 3.67 NIVA 50 10,770,875.54 1.71 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of SILENT 2ND: Mortgage Loans the Cutoff Date the Cutoff Date No Silent Second 1,636 464,184,537.12 73.63 Silent Second 527 166,255,843.85 26.37 Total 2,163 630,440,380.97 100.00

% of Aggregate Principal Balance Principal Balance Number of Outstanding as of Outstanding as of STATE: Mortgage Loans the Cutoff Date the Cutoff Date Alabama 16 2,244,660.36 0.36 Alaska 8 1,593,174.90 0.25 Arizona 64 16,828,265.29 2.67 Arkansas 19 2,292,178.74 0.36 California 374 150,318,700.71 23.84 Colorado 52 12,030,679.54 1.91 Connecticut 15 4,044,550.20 0.64 Delaware 12 3,049,969.54 0.48 District of Columbia 14 5,592,481.67 0.89 Florida 134 39,905,412.86 6.33 Georgia 60 11,377,178.02 1.80 Hawaii 23 9,416,769.70 1.49 Idaho 17 3,632,461.36 0.58 Illinois 43 8,634,936.18 1.37 Indiana 9 1,363,958.50 0.22 Iowa 19 1,759,384.48 0.28 Kansas 4 342,182.69 0.05 Kentucky 11 1,108,639.70 0.18 Louisiana 30 3,377,973.36 0.54 Maine 9 3,384,249.14 0.54 Maryland 94 35,732,764.36 5.67 Massachusetts 38 10,986,151.50 1.74 Michigan 21 3,668,840.56 0.58 Minnesota 62 15,817,923.61 2.51 Mississippi 3 289,474.29 0.05 Missouri 26 3,177,679.32 0.50 Montana 11 2,022,207.37 0.32 Nebraska 13 1,250,899.00 0.20 Nevada 46 12,894,120.33 2.05 New Hampshire 11 2,050,302.41 0.33 New Jersey 58 22,227,437.77 3.53 New Mexico 15 2,462,172.28 0.39 New York 169 68,245,244.53 10.83 North Carolina 81 15,128,669.35 2.40 North Dakota 2 831,739.19 0.13 Ohio 25 2,645,400.09 0.42 Oklahoma 12 1,660,515.53 0.26 Oregon 71 18,704,344.79 2.97 Pennsylvania 60 9,211,249.70 1.46 Rhode Island 4 587,849.46 0.09 South Carolina 21 5,898,827.37 0.94 South Dakota 3 569,149.79 0.09 Tennessee 25 4,653,716.63 0.74 Texas 96 15,633,806.19 2.48 Utah 25 5,617,953.25 0.89 Vermont 2 641,062.06 0.10 Virginia 135 55,779,210.72 8.85 Washington 72 22,911,418.02 3.63 West Virginia 3 963,815.15 0.15 Wisconsin 23 4,182,637.47 0.66 Wyoming 3 1,695,991.94 0.27 Total 2,163 630,440,380.97 100.00

Filing Compare · RBSGC Mortgage Loan Trust 2007-B