10-D 1 sdv07op1_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: 333-140279-05 Soundview Home Loan Trust 2007-OPT1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140279 Financial Asset Securities Corp. (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) 54-2199927 54-2199928 54-2199929 54-2199930 54-2199931 54-2199932 54-2199933 (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)) 1-A-1 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9 _____ _____ __X___ ____________ M-10 _____ _____ __X___ ____________ X _____ _____ __X___ ____________ C _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R _____ _____ __X___ ____________ R-X _____ _____ __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 Soundview Home Loan Trust 2007-OPT1. 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 Soundview Home Loan Trust 2007-OPT1, 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. Financial Asset Securities Corp. (Depositor) /s/ Thomas J. Conway Thomas J. Conway, Senior Vice President Date: June 28, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Soundview Home Loan Trust 2007-OPT1, relating to the June 25, 2007 distribution. EX-99.1 Soundview Home Loan Trust Asset-Backed Certificates Distribution Date: 6/25/2007 Soundview Home Loan Trust Asset-Backed Certificates Series 2007-OPT1 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 1-A-1 83612TAA0 0506/2422/2007 5.52000% ~~925~~923,~~181~~124,~~000~~944.0013 14,~~418~~387,~~610~~920.8757 2-A-1 83612TAB8 0506/2422/2007 5.40000% ~~405~~402,~~186~~610,~~000~~960.0015 ~~607~~1,~~779~~872,140.0096 2-A-2 83612TAC6 0506/2422/2007 5.47000% 171,843,000.00 ~~261~~809,~~105~~428.8926 2-A-3 83612TAD4 0506/2422/2007 5.53000% 178,045,000.00 ~~273~~847,~~496~~840.9040 2-A-4 83612TAE2 0506/2422/2007 5.60000% 62,246,000.00 96300,~~827~~164.1104 M-1 83612TAF9 0506/2422/2007 5.65000% 104,480,000.00 ~~163~~508,~~975~~324.5622 M-2 83612TAG7 0506/2422/2007 5.67000% 105,641,000.00 ~~166~~515,~~384~~792.5818 M-3 83612TAH5 0506/2422/2007 5.72000% 44,114,000.00 70217,~~092~~285.2496 M-4 83612TAJ1 0506/2422/2007 5.92000% 42,953,000.00 70218,~~633~~964.8285 M-5 83612TAK8 0506/2422/2007 6.17000% 38,309,000.00 65203,~~657~~537.3785 M-6 83612TAL6 0506/2422/2007 6.52000% 32,505,000.00 58182,~~870~~497.1752 M-7 83612TAM4 0506/2422/2007 7.07000% 27,861,000.00 54169,~~715~~619.9132 M-8 83612TAN2 0506/2422/2007 7.82000% 13,931,000.00 3093,~~261~~809.2381 M-9 83612TAP7 0506/2422/2007 7.82000% 44,114,000.00 95297,~~825~~058.4177 M-10 83612TAQ5 0506/2422/2007 7.82000% 35,988,000.00 78242,~~173~~339.9319 X 83612TAR3 0506/2422/2007 0.~~11627~~11643% 0.00 72223,~~103~~343.6094 C SDV07OP1C 0405/3031/2007 0.00000% 89,~~389~~388,~~104~~768.5387 124,~~324~~807,~~500~~610.4115 P SDV07OP1P 0405/3031/2007 0.00000% 100.00 43145,~~583~~326.8020 R SDV07OP1R 0405/3031/2007 0.00000% 0.00 0.00 R-X SDV07OPRX 0506/2422/2007 0.00000% 0.00 0.00 Totals 2,~~321~~317,~~786~~154,~~204~~773.53 15 16,~~952~~043,~~597~~004.8019

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 25,~~056~~758,~~055~~182.8722 0.00 ~~923~~917,~~124~~366,~~944~~761.1391 310,~~474~~146,~~666~~102.7479 0.00 2-A-1 28,~~575~~082,~~039~~052.8579 0.00 ~~402~~394,~~610~~528,~~960~~907.1536 39,~~182~~954,~~818~~193.8575 0.00 2-A-2 0.00 0.00 171,843,000.00 ~~261~~809,~~105~~428.8926 0.00 2-A-3 0.00 0.00 178,045,000.00 ~~273~~847,~~496~~840.9040 0.00 2-A-4 0.00 0.00 62,246,000.00 96300,~~827~~164.1104 0.00 M-1 0.00 0.00 104,480,000.00 ~~163~~508,~~975~~324.5622 0.00 M-2 0.00 0.00 105,641,000.00 ~~166~~515,~~384~~792.5818 0.00 M-3 0.00 0.00 44,114,000.00 70217,~~092~~285.2496 0.00 M-4 0.00 0.00 42,953,000.00 70218,~~633~~964.8285 0.00 M-5 0.00 0.00 38,309,000.00 65203,~~657~~537.3785 0.00 M-6 0.00 0.00 32,505,000.00 58182,~~870~~497.1752 0.00 M-7 0.00 0.00 27,861,000.00 54169,~~715~~619.9132 0.00 M-8 0.00 0.00 13,931,000.00 3093,~~261~~809.2381 0.00 M-9 0.00 0.00 44,114,000.00 95297,~~825~~058.4177 0.00 M-10 0.00 0.00 35,988,000.00 78242,~~173~~339.9319 0.00 X 0.00 0.00 0.00 72223,~~103~~343.6094 0.00 C 0.00 0.00 89,388,768.87 124,~~324~~807,~~500~~610.4115 0.00 P 0.00 0.00 100.00 43145,~~583~~326.8020 0.00 R 0.00 0.00 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 Totals 413,~~631~~840,~~095~~235.7201 0.00 2,~~317~~303,~~154~~314,~~773~~538.1514 2029,~~583~~883,~~693~~239.5220 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 Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 925,181,000.00 ~~925~~923,~~181~~124,~~000~~944.0013 0.00 25,~~056~~758,~~055~~182.8722 0.00 2-A-1 405,186,000.00 ~~405~~402,~~186~~610,~~000~~960.0015 0.00 28,~~575~~082,~~039~~052.8579 0.00 2-A-2 171,843,000.00 171,843,000.00 0.00 0.00 0.00 2-A-3 178,045,000.00 178,045,000.00 0.00 0.00 0.00 2-A-4 62,246,000.00 62,246,000.00 0.00 0.00 0.00 M-1 104,480,000.00 104,480,000.00 0.00 0.00 0.00 M-2 105,641,000.00 105,641,000.00 0.00 0.00 0.00 M-3 44,114,000.00 44,114,000.00 0.00 0.00 0.00 M-4 42,953,000.00 42,953,000.00 0.00 0.00 0.00 M-5 38,309,000.00 38,309,000.00 0.00 0.00 0.00 M-6 32,505,000.00 32,505,000.00 0.00 0.00 0.00 M-7 27,861,000.00 27,861,000.00 0.00 0.00 0.00 M-8 13,931,000.00 13,931,000.00 0.00 0.00 0.00 M-9 44,114,000.00 44,114,000.00 0.00 0.00 0.00 M-10 35,988,000.00 35,988,000.00 0.00 0.00 0.00 X 02,232,397,000.00 0.00 0.00 0.00 0.00 C 89,389,104.53 89,~~389~~388,~~104~~768.5387 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R 01.00 0.00 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 Totals 24,~~321~~554,~~786~~183,~~204~~205.53 2,~~321~~317,~~786~~154,~~204~~773.5315 0.00 413,~~631~~840,~~095~~235.7201 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 25,~~056~~758,~~055~~182.8722 ~~923~~917,~~124~~366,~~944~~761.1391 0.~~99777767~~99155383 25,~~056~~758,~~055~~182.8722 2-A-1 0.00 28,~~575~~082,~~039~~052.8579 ~~402~~394,~~610~~528,~~960~~907.1536 0.~~99364480~~97369827 28,~~575~~082,~~039~~052.8579 2-A-2 0.00 0.00 171,843,000.00 1.00000000 0.00 2-A-3 0.00 0.00 178,045,000.00 1.00000000 0.00 2-A-4 0.00 0.00 62,246,000.00 1.00000000 0.00 M-1 0.00 0.00 104,480,000.00 1.00000000 0.00 M-2 0.00 0.00 105,641,000.00 1.00000000 0.00 M-3 0.00 0.00 44,114,000.00 1.00000000 0.00 M-4 0.00 0.00 42,953,000.00 1.00000000 0.00 M-5 0.00 0.00 38,309,000.00 1.00000000 0.00 M-6 0.00 0.00 32,505,000.00 1.00000000 0.00 M-7 0.00 0.00 27,861,000.00 1.00000000 0.00 M-8 0.00 0.00 13,931,000.00 1.00000000 0.00 M-9 0.00 0.00 44,114,000.00 1.00000000 0.00 M-10 0.00 0.00 35,988,000.00 1.00000000 0.00 X 0.00 0.00 0.00 0.00000000 0.00 C 0.00 0.00 89,388,768.87 0.99999624 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 R-X 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 413,~~631~~840,~~095~~235.7201 2,~~317~~303,~~154~~314,~~773~~538.1514 0.~~99800523~~50575799 413,~~631~~840,~~095~~235.7201

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 925,181,000.00 ~~1000~~997.~~00000000~~77767175 0.00000000 26.~~22232825~~22384400 0.00000000 2-A-1 405,186,000.00 ~~1000~~993.~~00000000~~64479560 0.00000000 619.~~35520440~~94652527 0.00000000 2-A-2 171,843,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 178,045,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 62,246,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 104,480,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 105,641,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 44,114,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 42,953,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 38,309,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 32,505,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 27,861,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 13,931,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 44,114,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 35,988,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 02,232,397,000.00 0.00000000 0.00000000 0.00000000 0.00000000 C 89,389,104.53 ~~1000~~999.~~00000000~~99624496 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 01.00 0.00000000 0.00000000 0.00000000 0.00000000 R-X 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 1-A-1 0.00000000 26.~~22232825~~22384400 ~~997~~991.~~77767175~~55382775 0.~~99777767~~99155383 26.~~22232825~~22384400 2-A-1 0.00000000 619.~~35520440~~94652527 ~~993~~973.~~64479560~~69827033 0.~~99364480~~97369827 619.~~35520440~~94652527 2-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-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 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 999.99624496 0.99999624 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-X 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 1-A-1 05/1525/07 - 0506/24/07 1031 5.52000% ~~925~~923,~~181~~124,~~000~~944.0013 14,~~418~~387,~~610~~920.8757 0.00 2-A-1 05/1525/07 - 0506/24/07 1031 5.40000% ~~405~~402,~~186~~610,~~000~~960.0015 ~~607~~1,~~779~~872,140.0096 0.00 2-A-2 05/1525/07 - 0506/24/07 1031 5.47000% 171,843,000.00 ~~261~~809,~~105~~428.8926 0.00 2-A-3 05/1525/07 - 0506/24/07 1031 5.53000% 178,045,000.00 ~~273~~847,~~496~~840.9040 0.00 2-A-4 05/1525/07 - 0506/24/07 1031 5.60000% 62,246,000.00 96300,~~827~~164.1104 0.00 M-1 05/1525/07 - 0506/24/07 1031 5.65000% 104,480,000.00 ~~163~~508,~~975~~324.5622 0.00 M-2 05/1525/07 - 0506/24/07 1031 5.67000% 105,641,000.00 ~~166~~515,~~384~~792.5818 0.00 M-3 05/1525/07 - 0506/24/07 1031 5.72000% 44,114,000.00 70217,~~092~~285.2496 0.00 M-4 05/1525/07 - 0506/24/07 1031 5.92000% 42,953,000.00 70218,~~633~~964.8285 0.00 M-5 05/1525/07 - 0506/24/07 1031 6.17000% 38,309,000.00 65203,~~657~~537.3785 0.00 M-6 05/1525/07 - 0506/24/07 1031 6.52000% 32,505,000.00 58182,~~870~~497.1752 0.00 M-7 05/1525/07 - 0506/24/07 1031 7.07000% 27,861,000.00 54169,~~715~~619.9132 0.00 M-8 05/1525/07 - 0506/24/07 1031 7.82000% 13,931,000.00 3093,~~261~~809.2381 0.00 M-9 05/1525/07 - 0506/24/07 1031 7.82000% 44,114,000.00 95297,~~825~~058.4177 0.00 M-10 05/1525/07 - 0506/24/07 1031 7.82000% 35,988,000.00 78242,~~173~~339.9319 0.00 X 05/1525/07 - 0506/24/07 1031 0.~~11627~~11643% 2,~~232~~227,~~397~~765,~~000~~904.0028 72223,~~103~~343.6094 0.00 C N/A N/A 0.00000% 2,~~321~~317,~~786~~154,~~204~~773.5315 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 2,~~321~~317,~~786~~154,~~204~~773.5315 0.00 0.00 R-X N/A N/A 0.00000% 0.00 0.00 0.00 Totals 311,~~584~~090,~~513~~067.5984 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 1-A-1 0.00 0.00 14,~~418~~387,~~610~~920.8757 0.00 ~~923~~917,~~124~~366,~~944~~761.1391 2-A-1 0.00 0.00 ~~607~~1,~~779~~872,140.0096 0.00 ~~402~~394,~~610~~528,~~960~~907.1536 2-A-2 0.00 0.00 ~~261~~809,~~105~~428.8926 0.00 171,843,000.00 2-A-3 0.00 0.00 ~~273~~847,~~496~~840.9040 0.00 178,045,000.00 2-A-4 0.00 0.00 96300,~~827~~164.1104 0.00 62,246,000.00 M-1 0.00 0.00 ~~163~~508,~~975~~324.5622 0.00 104,480,000.00 M-2 0.00 0.00 ~~166~~515,~~384~~792.5818 0.00 105,641,000.00 M-3 0.00 0.00 70217,~~092~~285.2496 0.00 44,114,000.00 M-4 0.00 0.00 70218,~~633~~964.8285 0.00 42,953,000.00 M-5 0.00 0.00 65203,~~657~~537.3785 0.00 38,309,000.00 M-6 0.00 0.00 58182,~~870~~497.1752 0.00 32,505,000.00 M-7 0.00 0.00 54169,~~715~~619.9132 0.00 27,861,000.00 M-8 0.00 0.00 3093,~~261~~809.2381 0.00 13,931,000.00 M-9 0.00 0.00 95297,~~825~~058.4177 0.00 44,114,000.00 M-10 0.00 0.00 78242,~~173~~339.9319 0.00 35,988,000.00 X 0.00 0.00 72223,~~103~~343.6094 0.00 2,~~227~~213,~~765~~925,~~904~~669.2827 C 0.00 0.00 124,~~324~~807,~~500~~610.4115 0.00 2,~~317~~303,~~154~~314,~~773~~538.1514 P 0.00 0.00 43145,~~583~~326.8020 0.00 100.00 R 0.00 0.00 0.00 0.00 2,~~317~~303,~~154~~314,~~773~~538.1514 R-X 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1516,~~952~~043,~~597~~004.8019 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 1-A-1 925,181,000.00 5.52000% ~~1000~~997.~~00000000~~77767175 14.~~53333334~~74276987 0.00000000 2-A-1 405,186,000.00 5.40000% ~~1000~~993.~~00000000~~64479560 14.~~50000000~~62044829 0.00000000 2-A-2 171,843,000.00 5.47000% 1000.00000000 14.~~51944443~~71027775 0.00000000 2-A-3 178,045,000.00 5.53000% 1000.00000000 14.~~53611110~~76194445 0.00000000 2-A-4 62,246,000.00 5.60000% 1000.00000000 14.~~55555554~~82222215 0.00000000 M-1 104,480,000.00 5.65000% 1000.00000000 14.~~56944449~~86527776 0.00000000 M-2 105,641,000.00 5.67000% 1000.00000000 14.~~57500005~~88249998 0.00000000 M-3 44,114,000.00 5.72000% 1000.00000000 14.~~58888879~~92555561 0.00000000 M-4 42,953,000.00 5.92000% 1000.00000000 15.~~64444439~~09777780 0.00000000 M-5 38,309,000.00 6.17000% 1000.00000000 15.~~71388890~~31305568 0.00000000 M-6 32,505,000.00 6.52000% 1000.00000000 15.~~81111121~~61444455 0.00000000 M-7 27,861,000.00 7.07000% 1000.00000000 16.~~96388895~~08805571 0.00000000 M-8 13,931,000.00 7.82000% 1000.00000000 26.~~17222238~~73388917 0.00000000 M-9 44,114,000.00 7.82000% 1000.00000000 26.~~17222220~~73388879 0.00000000 M-10 35,988,000.00 7.82000% 1000.00000000 26.~~17222213~~73388880 0.00000000 X 02,232,397,000.00 0.~~11627~~11643% ~~1000~~997.~~00000000~~92550531 0.~~03229874~~10004669 0.00000000 C 89,389,104.53 0.00000% ~~25973~~25922.~~92844170~~11640707 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 01.00 0.00000% ~~1000~~2317154773150.00000000 0.00000000 0.00000000 R-X 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 1-A-1 0.00000000 0.00000000 14.~~53333334~~74276987 0.00000000 ~~997~~991.~~77767175~~55382775 2-A-1 0.00000000 0.00000000 14.~~50000000~~62044829 0.00000000 ~~993~~973.~~64479560~~69827033 2-A-2 0.00000000 0.00000000 14.~~51944443~~71027775 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 14.~~53611110~~76194445 0.00000000 1000.00000000 2-A-4 0.00000000 0.00000000 14.~~55555554~~82222215 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 14.~~56944449~~86527776 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 14.~~57500005~~88249998 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 14.~~58888879~~92555561 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 15.~~64444439~~09777780 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 15.~~71388890~~31305568 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 15.~~81111121~~61444455 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 16.~~96388895~~08805571 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 26.~~17222238~~73388917 0.00000000 1000.00000000 M-9 0.00000000 0.00000000 26.~~17222220~~73388879 0.00000000 1000.00000000 M-10 0.00000000 0.00000000 26.~~17222213~~73388880 0.00000000 1000.00000000 X 0.00000000 0.00000000 0.~~03229874~~10004669 0.00000000 ~~997~~991.~~92550531~~72578590 C 0.00000000 0.00000000 ~~137~~53.~~87474967~~78295459 0.00000000 ~~25922~~25767.~~11640707~~28506512 P 0.00000000 0.00000000 ~~435838~~1453262.00000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~2303314538140.~~00522918~~00000000 R-X 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 2029,~~695~~706,~~531~~398.3693 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~424~~1,~~169~~034,971.1389 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 43145,~~583~~326.8020 Swap/Cap Payments 0.00 Total Deposits 2130,~~163~~886,~~284~~697.2902 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0424,169.0013 Total Administration Fees 579,~~590~~288.7769 Payment of Interest and Principal 2029,~~583~~883,~~693~~239.5220 Total Withdrawals (Pool Distribution Amount) 2130,~~163~~886,~~284~~697.2902 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 579,~~590~~288.7769 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 579,~~590~~288.7769 *Servicer Payees include: OPTION ONE

Collateral Statement Group Group 1 Fixed Group 1 ARM Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~392803~~404972 8.~~554930~~563100 Weighted Average Net Rate 8.~~093285~~104972 8.~~255204~~263100 Weighted Average Pass-Through Rate 8.~~093285~~104972 8.~~255204~~263100 Weighted Average Remaining Term ~~356~~355 ~~359~~358 Principal And Interest Constant 2,~~792~~793,~~818~~206.2521 6,~~446~~443,~~706~~690.5925 Beginning Loan Count 2,~~549~~543 3,~~775~~768 Loans Paid in Full 612 715 Ending Loan Count 2,~~543~~531 3,~~768~~753 Beginning Scheduled Balance ~~371~~370,~~397~~765,~~899~~765.4398 ~~861~~859,~~355~~931,~~073~~002.4905 Ending Scheduled Balance ~~370~~369,~~765~~045,~~765~~174.9824 ~~859~~855,~~931~~893,~~002~~411.0557 Actual Ending Collateral Balance ~~371~~369,~~151~~877,~~949~~519.1094 ~~860~~858,~~884~~607,~~193~~732.0090 Scheduled Principal ~~195~~196,~~260~~309.5552 ~~306~~307,~~012~~294.7003 Unscheduled Principal ~~436~~1,~~872~~524,282.9022 13,~~118~~730,~~058~~296.7445 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~597~~596,~~557~~896.7069 6,~~140~~136,~~693~~396.8922 Servicing Fees 92,~~700~~691.2544 ~~215~~214,~~142~~982.0775 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 2,504,~~857~~205.4525 5,~~925~~921,~~551~~413.8247 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 530,~~887~~542.2376 1237,~~720~~704.9957 Prepayment Penalty Paid Count 28 45 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 2 Fixed Group 2 ARM Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 9.~~299767~~303134 8.~~325869~~342045 Weighted Average Net Rate 9.~~000078~~003134 8.~~026501~~042045 Weighted Average Pass-Through Rate 9.~~000078~~003134 8.~~026501~~042046 Weighted Average Remaining Term ~~353~~352 ~~358~~357 Principal And Interest Constant 1,~~973~~968,~~097~~404.0170 6,~~160~~159,~~759~~403.4600 Beginning Loan Count 2,~~028~~019 2,~~466~~462 Loans Paid in Full 9 414 Ending Loan Count 2,~~019~~010 2,~~462~~448 Beginning Scheduled Balance ~~239~~238,~~113~~402,~~553~~847.4111 ~~849~~848,~~919~~055,~~678~~158.2001 Ending Scheduled Balance ~~238~~237,~~402~~645,~~847~~049.1178 ~~848~~840,~~055~~730,~~158~~902.0155 Actual Ending Collateral Balance 238,~~943~~020,~~718~~601.8119 ~~848~~845,~~782~~708,~~702~~709.1184 Scheduled Principal 120,~~013~~160.4808 263,~~826~~974.2507 Unscheduled Principal ~~590~~637,~~692~~637.8225 17,~~600~~060,~~693~~281.9439 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~853~~848,~~083~~244.5362 5,~~896~~895,~~933~~428.2193 Servicing Fees 59,~~716~~600.2671 212,~~032~~013.1979 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 1,~~793~~788,~~367~~643.2791 5,~~684~~683,~~901~~415.0214 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 06,273.0097 2470,~~975~~804.5890 Prepayment Penalty Paid Count 02 14 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 8.~~521854~~533034 Weighted Average Net Rate 8.~~222296~~233034 Weighted Average Pass-Through Rate 8.~~222296~~233034 Weighted Average Remaining Term ~~357~~356 Principal And Interest Constant 17,~~373~~364,~~381~~704.3116 Beginning Loan Count 10,~~818~~792 Loans Paid in Full 2650 Ending Loan Count 10,~~792~~742 Beginning Scheduled Balance 2,~~321~~317,~~786~~154,~~204~~773.5315 Ending Scheduled Balance 2,~~317~~303,~~154~~314,~~773~~538.1514 Actual Ending Collateral Balance 2,~~319~~312,~~762~~214,563.0287 Scheduled Principal ~~885~~887,~~112~~737.9870 Unscheduled Principal 312,~~746~~952,~~318~~497.4031 Negative Amortized Principal 0.00 Scheduled Interest 16,~~488~~476,~~268~~966.3346 Servicing Fees 579,~~590~~288.7769 Master Servicing Fees 0.00 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 15,~~908~~897,677.5677 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 43145,~~583~~326.8020 Prepayment Penalty Paid Count 719 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting Net Monthly Excess Cash Flow 124,~~324~~807,~~500~~610.4115 Informational Reporting Net WAC Rate 247.~~555090~~855519% Credit Enhancement Percentage 2425.~~999849~~150055% Trust Expenses From Collection Account 0.00 Trust Expenses From Distribution Account 0.00 Structural Reporting Overcollateralized Amount 89,388,768.87 Overcollateralization Deficiency Amount 0.00 Overcollateralization Increase 0.00 Overcollateralization Reduction Amount ~~335~~0.6600 Overcollateralization Target Amount 89,388,768.87 Trigger Event Reporting Stepdown NO Delinquency Trigger Trigger Result Pass Threshold Value 78.~~996469~~012447% Calculated Value 0.~~034514~~214627% Cumulative Loss Trigger Trigger Result Pass Threshold Value 100.000000% Calculated Value 0.000000% Trigger Event 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 118 0 0 118 ~~800~~349,~~320~~619.4803 0.00 0.00 ~~800~~349,~~320~~619.4803 30 Days 37142 0 0 0 37142 528,~~596~~061,~~394~~589.9534 0.00 0.00 0.00 528,~~596~~061,~~394~~589.9534 60 Days 023 0 08 0 031 02,961,358.0074 0.00 01,640,704.0064 0.00 04,602,063.0038 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 37165 118 08 0 48181 531,~~596~~022,~~394~~948.9508 ~~800~~349,~~320~~619.4803 01,640,704.0064 0.00 633,~~396~~013,~~715~~271.4375 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.~~101927~~074474% 0.000000% 0.000000% 0.~~101927~~074474% 0.~~034500~~015121% 0.000000% 0.000000% 0.~~034500~~015121% 30 Days 01.~~342847~~321914% 0.000000% 0.000000% 0.000000% 01.~~342847~~321914% 01.~~241249~~213624% 0.000000% 0.000000% 0.000000% 01.~~241249~~213624% 60 Days 0.~~000000~~214113% 0.000000% 0.~~000000~~074474% 0.000000% 0.~~000000~~288587% 0.~~000000~~128075% 0.000000% 0.~~000000~~070958% 0.000000% 0.~~000000~~199033% 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 01.~~342847~~536027% 0.~~101927~~074474% 0.~~000000~~074474% 0.000000% 01.~~444774~~684975% 01.~~241249~~341698% 0.~~034500~~015121% 0.~~000000~~070958% 0.000000% 01.~~275749~~427777% 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 ~~424~~1,~~169~~034,971.1389

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 Fixed - 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 1429 0 0 0 1429 12,~~581~~224,~~513~~895.7088 0.00 0.00 0.00 12,~~581~~224,~~513~~895.7088 60 Days 08 0 02 0 010 0816,623.0080 0.00 0271,654.0064 0.00 01,088,278.0044 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 1437 0 02 0 1439 13,~~581~~041,~~513~~519.7068 0.00 0271,654.0064 0.00 13,~~581~~313,~~513~~174.7032 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~550531~~145792% 0.000000% 0.000000% 0.000000% 01.~~550531~~145792% 0.~~426109~~601522% 0.000000% 0.000000% 0.000000% 0.~~426109~~601522% 60 Days 0.~~000000~~316081% 0.000000% 0.~~000000~~079020% 0.000000% 0.~~000000~~395101% 0.~~000000~~220782% 0.000000% 0.~~000000~~073444% 0.000000% 0.~~000000~~294227% 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 01.~~550531~~461873% 0.000000% 0.~~000000~~079020% 0.000000% 01.~~550531~~540893% 0.~~426109~~822305% 0.000000% 0.~~000000~~073444% 0.000000% 0.~~426109~~895749% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 ARM - 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 10 0 0 10 ~~282,290~~0.8900 0.00 0.00 ~~282,290~~0.8900 30 Days 733 0 0 0 733 17,~~738~~066,~~117~~336.2290 0.00 0.00 0.00 17,~~738~~066,~~117~~336.2290 60 Days 03 0 04 0 07 0895,573.0017 0.00 0841,050.00 0.00 01,736,623.0017 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 736 1 0 4 0 840 17,~~738~~961,~~117~~910.2207 ~~282,290~~0.8900 0841,050.00 0.00 28,~~020~~802,~~408~~960.1107 0-29 Days 0.~~026539~~000000% 0.000000% 0.000000% 0.~~026539~~000000% 0.~~032791~~000000% 0.000000% 0.000000% 0.~~032791~~000000% 30 Days 0.~~185775~~879297% 0.000000% 0.000000% 0.000000% 0.~~185775~~879297% 0.~~201899~~822999% 0.000000% 0.000000% 0.000000% 0.~~201899~~822999% 60 Days 0.~~000000~~079936% 0.000000% 0.~~000000~~106581% 0.000000% 0.~~000000~~186517% 0.~~000000~~104305% 0.000000% 0.~~000000~~097955% 0.000000% 0.~~000000~~202260% 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.~~185775~~959233% 0.~~026539~~000000% 0.~~000000~~106581% 0.000000% 01.~~212314~~065814% 0.~~201899~~927305% 0.~~032791~~000000% 0.~~000000~~097955% 0.000000% 01.~~234690~~025260% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 Fixed - 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 65 0 0 65 ~~179~~140,~~837~~356.0185 0.00 0.00 ~~179~~140,~~837~~356.0185 30 Days 1039 0 0 0 1039 14,~~124~~071,~~742~~967.1169 0.00 0.00 0.00 14,~~124~~071,~~742~~967.1169 60 Days 09 0 0 0 09 0694,153.0069 0.00 0.00 0.00 0694,153.0069 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 1048 65 0 0 1653 14,~~124~~766,~~742~~121.1138 ~~179~~140,~~837~~356.0185 0.00 0.00 14,~~304~~906,~~579~~478.1223 0-29 Days 0.~~297177~~248756% 0.000000% 0.000000% 0.~~297177~~248756% 0.~~075263~~058968% 0.000000% 0.000000% 0.~~075263~~058968% 30 Days 01.~~495295~~940299% 0.000000% 0.000000% 0.000000% 01.~~495295~~940299% 01.~~470714~~710763% 0.000000% 0.000000% 0.000000% 01.~~470714~~710763% 60 Days 0.~~000000~~447761% 0.000000% 0.000000% 0.000000% 0.~~000000~~447761% 0.~~000000~~291636% 0.000000% 0.000000% 0.000000% 0.~~000000~~291636% 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 02.~~495295~~388060% 0.~~297177~~248756% 0.000000% 0.000000% 02.~~792472~~636816% 02.~~470714~~002399% 0.~~075263~~058968% 0.000000% 0.000000% 02.~~545978~~061367% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 ARM - 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 43 0 0 43 ~~338~~209,~~192~~262.5818 0.00 0.00 ~~338~~209,~~192~~262.5818 30 Days 641 0 0 0 641 114,~~152~~698,~~021~~388.9287 0.00 0.00 0.00 114,~~152~~698,~~021~~388.9287 60 Days 03 0 02 0 05 0555,008.0008 0.00 0528,000.00 0.00 01,083,008.0008 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 644 43 02 0 1049 115,~~152~~253,~~021~~396.9295 ~~338~~209,~~192~~262.5818 0528,000.00 0.00 115,~~490~~990,~~214~~659.5013 0-29 Days 0.~~162470~~122549% 0.000000% 0.000000% 0.~~162470~~122549% 0.~~039844~~024744% 0.000000% 0.000000% 0.~~039844~~024744% 30 Days 01.~~243704~~674837% 0.000000% 0.000000% 0.000000% 01.~~243704~~674837% 01.~~135726~~737997% 0.000000% 0.000000% 0.000000% 01.~~135726~~737997% 60 Days 0.~~000000~~122549% 0.000000% 0.~~000000~~081699% 0.000000% 0.~~000000~~204248% 0.~~000000~~065626% 0.000000% 0.~~000000~~062433% 0.000000% 0.~~000000~~128059% 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 01.~~243704~~797386% 0.~~162470~~122549% 0.~~000000~~081699% 0.000000% 02.~~406174~~001634% 01.~~135726~~803623% 0.~~039844~~024744% 0.~~000000~~062433% 0.000000% 01.~~175571~~890800% Please refer to CTSLink.com for a list of delinquency code descriptions.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~8 Jul-06 0.000% Original Principal Balance 1,641,050.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 1,640,704.64 Sep-06 No0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 8 Dec-06 0.000% Original Principal Balance 1,641,050.00 Jan-07 0.000% Current Actual Balance 1,640,704.64 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.071% *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. Group 1 Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jul-06 No0.000% Original Principal Balance 272,000.00 Aug-06 0.000% Current Actual Balance 271,654.64 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 2 Dec-06 0.000% Original Principal Balance 272,000.00 Jan-07 0.000% Current Actual Balance 271,654.64 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.073% *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. Group 1 ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Jul-06 No0.000% Original Principal Balance 841,050.00 Aug-06 0.000% Current Actual Balance 841,050.00 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 4 Dec-06 0.000% Original Principal Balance 841,050.00 Jan-07 0.000% Current Actual Balance 841,050.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.098% *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. Group 2 Fixed - No Foreclosure Information to report this period. Group 2 ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jul-06 No0.000% Original Principal Balance 528,000.00 Aug-06 0.000% Current Actual Balance 528,000.00 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 2 Dec-06 0.000% Original Principal Balance 528,000.00 Jan-07 0.000% Current Actual Balance 528,000.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.062% *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.

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 NoGroup ~~Foreclosure~~1 ~~Loans~~Fixed ~~this~~0371041125 ~~Period~~Jun-2007 01-Jan-2007 FL 62.43 108,000.00 Group 1 Fixed 0681014638 Jun-2007 01-Jan-2007 VT 86.32 164,000.00 Group 1 ARM 0371043603 Jun-2007 01-Mar-2007 FL 84.38 135,000.00 Group 1 ARM 0521050470 Jun-2007 01-Mar-2007 IL 73.97 251,500.00 Group 1 ARM 0521052630 Jun-2007 01-Mar-2007 IN 85.00 206,550.00 Group 1 ARM 0661021538 Jun-2007 01-Mar-2007 CA 80.00 248,000.00 Group 2 ARM 0511056335 Jun-2007 01-Mar-2007 CA 80.00 424,000.00 Group 2 ARM 0841024850 Jun-2007 01-Mar-2007 MI 80.00 104,000.00

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 NoGroup ~~Foreclosure~~1 ~~Loans~~Fixed ~~this~~0371041125 ~~Period~~107,846.01 01-Feb-2007 2 7.725% 1,998.98 Group 1 Fixed 0681014638 163,808.63 01-Feb-2007 2 8.700% 3,435.21 Group 1 ARM 0371043603 135,000.00 01-Feb-2007 2 9.750% 3,188.10 Group 1 ARM 0521050470 251,500.00 01-Feb-2007 2 9.000% 5,463.11 Group 1 ARM 0521052630 206,550.00 01-Feb-2007 2 9.300% 4,641.78 Group 1 ARM 0661021538 248,000.00 01-Feb-2007 2 8.850% 5,298.23 Group 2 ARM 0511056335 424,000.00 01-Feb-2007 2 8.400% 8,580.85 Group 2 ARM 0841024850 104,000.00 01-Feb-2007 2 11.250% 2,844.75

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 110 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~863,325~~0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~800,320~~0.4800 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 118 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~863~~404,~~325~~350.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~800~~349,~~320~~619.4803 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~035% ~~May~~Jun-07 0.~~035~~015% *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. Group 1 Fixed - No Bankruptcy Information to report this period. Group 1 ARM 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~282,400~~0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~282,290~~0.8900 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 10 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~282,400~~0.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~282,290~~0.8900 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~033% ~~May~~Jun-07 0.~~033~~000% *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. Group 2 Fixed 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 60 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~224,125~~0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~179,837~~0.0100 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 65 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~224~~183,~~125~~550.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~179~~140,~~837~~356.0185 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~075% ~~May~~Jun-07 0.~~075~~059% *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. Group 2 ARM 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 40 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~356,800~~0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~338,192~~0.5800 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 43 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~356~~220,800.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~338~~209,~~192~~262.5818 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~040% ~~May~~Jun-07 0.~~040~~025% *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 Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group ~~1 ARM 0171039008 May-2007 01-Mar-2007 AZ 80.00 282,400.00 Group~~ 2 Fixed ~~0051022083 May-2007 01-Apr-1999 NC 75.00 40,575.00 Group 2 Fixed~~ 0071019647 May-2007 01-Mar-1999 FL 89.58 42,550.00 Group 2 Fixed 0241001793 May-2007 01-Apr-1999 GA 67.86 38,000.00 Group 2 Fixed 0251002467 May-2007 01-Apr-1999 MO 46.67 21,000.00 Group 2 Fixed 0261002736 May-2007 01-Mar-1999 PA 80.00 56,800.00 Group 2 Fixed 0841003237 May-2007 01-Mar-2005 MI 100.00 25,200.00 Group 2 ARM 0002664241 May-2007 01-Aug-2000 KY 80.00 80,000.00 Group 2 ARM 0002678357 May-2007 01-Aug-2000 MI 77.46 44,150.00 Group 2 ARM ~~0003807534 May-2007 01-May-2000 UT 80.00 136,000.00 Group 2 ARM~~ 0003900784 May-2007 01-May-2000 GA 79.97 96,650.00

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 Group ~~1 ARM 0171039008 282,290.89 01-Apr-2007 0 9.350% 4,257.90 Group~~ 2 Fixed ~~0051022083 38,864.88 01-Apr-2007 0 12.600% 796.72 Group 2 Fixed~~ 0071019647 40,~~301~~266.5944 01-~~Apr~~May-2007 0 11.500% ~~752~~751.2896 Group 2 Fixed 0241001793 21,~~771~~545.4275 01-~~May~~Jun-2007 (1) 9.750% ~~173~~171.2145 Group 2 Fixed 0251002467 19,~~041~~013.0470 01-~~Apr~~May-2007 0 7.850% 239.6043 Group 2 Fixed 0261002736 3534,~~237~~924.0298 01-~~Apr~~May-2007 0 9.050% ~~513~~511.8860 Group 2 Fixed 0841003237 24,~~621~~605.0698 01-~~Jan~~Feb-2009 (21) 10.500% 0.00 Group 2 ARM 0002664241 76,~~329~~272.3371 01-~~Mar~~Apr-2007 0 11.250% 1,391.9645 Group 2 ARM 0002678357 41,~~386~~354.4214 01-~~Jun~~Jul-2007 (2) 11.125% 0.00 Group 2 ARM ~~0003807534 128,841.50 01-Mar-2007 0 9.999% 2,080.89 Group 2 ARM~~ 0003900784 91,635.33 01-Apr-2007 0 10.875% 1,~~615~~614.4641

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 Group 1 Fixed 612 ~~389~~1,~~495~~517,127.00 ~~389~~1,~~261~~515,469.9481 0 0.00 0.00 Group 1 ARM 715 13,~~088~~719,~~830~~620.00 13,~~087~~717,~~173~~267.1526 0 0.00 0.00 Group 2 Fixed 9 ~~592~~698,~~800~~685.0060 ~~566~~631,~~845~~979.1728 0 0.00 0.00 Group 2 ARM 414 17,~~579~~069,~~300~~802.0050 17,~~578~~051,~~548~~503.4596 0 0.00 0.00 Total 2650 313,~~650~~005,~~425~~235.0010 312,~~621~~916,~~828~~220.7131 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 Group 1 Fixed 0 0.00 0.00 0 0.00 0.00 478,~~610~~812.9641 Group 1 ARM 0 0.00 0.00 0 0.00 0.00 3013,~~885~~029.5919 Group 2 Fixed 0 0.00 0.00 0 0.00 0.00 235,~~847~~657.6597 Group 2 ARM 0 0.00 0.00 0 0.00 0.00 228,~~145~~777.4943 Total 0 0.00 0.00 0 0.00 0.00 ~~124~~36,~~489~~277.6900

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 Fixed ~~0051072822~~0061081218 GAOH 5266.1536 01-~~Dec~~May-~~2006~~2007 85145,~~000~~992.00 84145,~~933~~902.9519 Group 1 Fixed ~~0191036818~~0161052594 MTMA 100.00 01-Apr-2007 3323,~~400~~900.00 3323,~~392~~887.1056 Group 1 Fixed ~~0211054544~~0211052006 VAMD 75.00 01-Mar-2007 290,250.00 289,496.07 Group 1 Fixed 0321038278 UT 100.00 01-~~Apr~~Jan-2007 72160,000.00 159,798.05 Group 1 Fixed 0371046430 FL 70.00 01-May-2007 176,400.00 72176,~~380~~266.4044 Group 1 Fixed ~~0231090643~~0511057005 MACA 94100.5000 01-Apr-2007 4156,~~325~~800.00 4156,~~313~~757.4397 Group 1 Fixed ~~0341034789~~0511059721 NCVA 8980.8400 01-~~Dec~~May-2007 176,000.00 175,957.06 Group 1 Fixed 0521038900 WI 103.00 01-Jul-2006 2225,~~370~~300.00 2225,~~341~~186.1000 Group 1 Fixed ~~0381029996~~0521052061 MAMI 93100.7500 01-~~Jan~~Mar-2007 ~~135~~23,260.00 23,242.36 Group 1 Fixed 0581017606 CO 100.00 01-Apr-2007 30,800.00 30,787.65 Group 1 Fixed 0671018694 TN 85.00 01-Apr-2007 119,425.00 119,304.55 Group 1 Fixed 0951002968 LA 85.00 01-May-2007 289,000.00 ~~134~~288,~~900~~883.9691 Group 1 ARM ~~0061066952~~0121052979 OHMN ~~103~~80.00 01-~~Jun~~Apr-~~2006~~2007 87111,~~550~~920.00 87111,~~031~~854.0618 Group 1 ARM ~~0121053034~~0151043091 WINJ 5590.2400 01-~~Apr~~May-2007 ~~290~~247,500.00 247,436.89 Group 1 ARM 0231091196 MA 85.00 01-May-2007 425,000.00 ~~289~~424,~~691~~714.4425 Group 1 ARM ~~0161052847~~0231092682 MA 74100.7500 01-~~Apr~~May-2007 ~~228~~525,000.00 ~~227~~524,~~893~~966.5039 Group 1 ARM ~~0231093253~~0231092800 NHIN 8090.00 01-May-2007 ~~100~~54,000.00 ~~100~~53,979.67 Group 1 ARM 0231092886 MA 89.28 01-May-2007 308,000.00 307,944.50 Group 1 ARM ~~0341032337~~0341042354 NC ~~103~~85.00 01-~~Jun~~May-~~2006~~2007 ~~201~~148,~~880~~750.00 ~~201~~148,~~293~~649.5999 Group 1 ARM ~~0411002561~~0421003994 FLNJ 7275.9800 01-~~Apr~~May-2007 ~~166~~270,~~400~~000.00 ~~166~~269,~~305~~848.2550 Group 1 ARM ~~0791006316~~0511054825 KSCA ~~100~~75.00 01-~~Jun~~Mar-~~2006~~2007 191,250.00 190,980.15 Group 1 ARM 0511057501 DE 85.00 01-May-2007 231,200.00 231,137.87 Group 1 ARM 0521052628 IL 85.00 01-Apr-2007 272,000.00 14271,~~958~~747.3186 Group 21 ~~Fixed~~ARM ~~0011029787~~0521056689 CAAL 4390.8100 01-~~Mar~~May-~~1999~~2007 46103,500.00 103,457.06 Group 1 ARM 0551028582 TX 75.00 01-May-2007 180,000.00 42179,~~929~~897.9351 Group 21 ~~Fixed~~ARM ~~0071021218~~0581015678 FL 6470.5200 01-Mar-~~1999~~2007 60346,500.00 345,684.18 Group 1 ARM 0671019433 CA 39.35 01-May-2007 305,000.00 37304,~~314~~968.1326 Group 2 Fixed ~~0101067831~~0061078492 TXOH ~~100~~90.00 01-~~Mar~~May-2007 72184,~~400~~935.60 184,851.13 Group 2 Fixed 0071067566 FL 91.59 01-Jan-2006 106,250.00 72105,~~335~~479.5369 Group 2 Fixed ~~0161052704~~0101069141 MATX 100.00 01-~~Mar~~May-2007 ~~110~~90,000.00 ~~109~~89,~~945~~959.8924 Group 2 Fixed ~~0191037999~~0101070189 CATX 100.00 01-~~May~~Apr-2007 7220,200.00 20,182.02 Group 2 Fixed 0241001724 MI 80.00 01-Mar-1999 140,000.00 72124,743.59 Group 2 Fixed 0261000573 PA 85.00 01-Dec-1998 35,700.00 22,177.62 Group 2 Fixed 0261002826 TN 71.43 01-Apr-1999 40,000.00 24,152.07 Group 2 Fixed ~~0331054626~~0261003596 NY 7483.0933 01-May-~~2007~~1999 8560,~~200~~000.00 8538,~~200~~879.0059 Group 2 Fixed ~~0331055629~~0341036722 NYNC 100.00 01-Dec-2006 21,600.00 21,554.33 Group 2 ARM 0002537777 IN 80.00 01-Jul-2000 44,400.00 39,515.99 Group 2 ARM 0002588127 AL 70.00 01-Jul-2000 31,500.00 30,103.15 Group 2 ARM 0003807534 UT 80.00 01-May-2000 136,000.00 128,606.72 Group 2 ARM 0161053154 MA 90.00 01-Apr-2007 87810,~~200~~000.00 87808,~~200~~942.10 Group 2 ARM 0341043489 NC 70.00 01-May-2007 973,000.00 972,398.32 Group 2 ~~Fixed~~ARM ~~0511057355~~0411002658 CA 90.00 01-Mar-2007 980,100.00 979,245.98 Group 2 ARM 0521051254 IL 85.00 01-Apr-2007 45586,~~000~~500.00 44585,~~988~~956.6231 Group 2 ~~Fixed~~ARM ~~0791006145~~0621023030 MOFL 9580.00 01-~~Apr~~May-~~2006~~2007 15316,000.00 14315,~~931~~963.0709 Group 2 ARM ~~0231092041~~0661022708 NJCA 69.63 01-Apr-2007 470,002.50 469,394.87 Group 2 ARM 0661023722 CA 90.00 01-May-2007 ~~153~~472,~~000~~500.00 ~~153~~472,~~000~~448.0089 Group 2 ARM ~~0331054622~~0671017114 NYCA 8090.00 01-~~May~~Mar-2007 ~~340~~688,~~800~~500.00 ~~340~~688,~~800~~081.10 Group 2 ARM 0671018082 CA 85.00 01-Apr-2007 722,500.00 722,428.65 Group 2 ARM ~~0511057880~~0831075629 CA 8070.00 01-Apr-2007 ~~448~~490,000.00 ~~447~~489,~~864~~663.0561 Group 2 ARM ~~0951001717~~0951004006 GANJ 8580.00 01-~~Mar~~May-2007 ~~637~~348,~~500~~800.00 ~~636~~348,~~884~~755.4018

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 Fixed ~~0051072822~~0061081218 Loan Paid in Full 0 108.~~300~~425% 360 52 Group 1 Fixed ~~0191036818~~0161052594 Loan Paid in Full 0 12.~~850~~450% 360 12 Group 1 Fixed ~~0211054544~~0211052006 Loan Paid in Full 0 126.~~250~~750% 360 3 Group 1 Fixed 0321038278 Loan Paid in Full 0 8.490% 360 5 Group 1 Fixed ~~0231090643~~0371046430 Loan Paid in Full (1) 127.~~100~~400% 360 2 Group 1 Fixed 0511057005 Loan Paid in Full 0 10.850% 360 2 Group 1 Fixed ~~0341034789~~0511059721 Loan Paid in Full 0 128.550% 360 52 Group 1 Fixed ~~0381029996~~0521038900 Loan Paid in Full 0 911.~~550~~150% 360 411 Group 1 ~~ARM~~Fixed ~~0061066952~~0521052061 Loan Paid in Full (1) 12.600% 360 3 Group 1 Fixed 0581017606 Loan Paid in Full 0 13.600% 360 2 Group 1 Fixed 0671018694 Loan Paid in Full 0 9.~~250~~400% 360 2 Group 1 Fixed 0951002968 Loan Paid in Full 0 10.450% 360 2 Group 1 ARM 0121052979 Loan Paid in Full 0 11.900% 360 2 Group 1 ARM ~~0121053034~~0151043091 Loan Paid in Full 0 8.400% 360 2 Group 1 ARM 0231091196 Loan Paid in Full (1) 7.~~750~~990% 360 2 Group 1 ARM 0231092682 Loan Paid in Full 0 9.740% 360 2 Group 1 ARM ~~0161052847~~0231092800 Loan Paid in Full (1) 810.~~650~~750% 360 2 Group 1 ARM 0231092886 Loan Paid in Full 0 7.050% 360 2 Group 1 ARM ~~0231093253~~0341042354 Loan Paid in Full (1) 97.~~950~~990% 360 12 Group 1 ARM ~~0341032337~~0421003994 Loan Paid in Full 0 8.~~400~~900% 360 112 Group 1 ARM ~~0411002561~~0511054825 Loan Paid in Full 0 9.750% 360 3 Group 1 ARM 0511057501 Loan Paid in Full (1) 8.220% 360 2 Group 1 ARM 0521052628 Loan Paid in Full 0 9.800% 360 2 Group 1 ARM 0521056689 Loan Paid in Full 0 10.300% 360 2 Group 1 ARM ~~0791006316~~0551028582 Loan Paid in Full (1) 128.800% 360 112 Group 1 ARM 0581015678 Loan Paid in Full 0 7.250% 360 3 Group 1 ARM 0671019433 Loan Paid in Full 0 8.500% 360 2 Group 2 Fixed ~~0011029787~~0061078492 Loan Paid in Full 0 9.~~990~~850% 360 982 Group 2 Fixed ~~0071021218~~0071067566 Loan Paid in Full 0 10.500% 360 17 Group 2 Fixed 0101069141 Loan Paid in Full 0 9.~~375~~890% ~~180~~360 982 Group 2 Fixed ~~0101067831~~0101070189 Loan Paid in Full 0 9.990% 360 2 Group 2 Fixed ~~0161052704~~0241001724 Loan Paid in Full 0 129.~~700~~050% 360 99 Group 2 Fixed 0261000573 Loan Paid in Full 0 10.550% 180 102 Group 2 Fixed ~~0191037999~~0261002826 Loan Paid in Full ~~(1)~~0 128.~~360~~100% ~~360~~180 198 Group 2 Fixed ~~0331054626~~0261003596 Loan Paid in Full (1) 118.~~350~~500% 360 197 Group 2 Fixed ~~0331055629~~0341036722 Loan Paid in Full ~~(1)~~0 1114.~~600~~050% 360 16 Group 2 ~~Fixed~~ARM ~~0511057355~~0002537777 Loan Paid in Full 0 1210.~~550~~875% 360 183 Group 2 ~~Fixed~~ARM ~~0791006145~~0002588127 Loan Paid in Full 0 11.~~300~~625% 360 1383 Group 2 ARM ~~0231092041~~0003807534 Loan Paid in Full ~~(1)~~0 109.999% 360 85 Group 2 ARM 0161053154 Loan Paid in Full 0 8.150% 360 12 Group 2 ARM ~~0331054622~~0341043489 Loan Paid in Full ~~(1)~~0 8.~~650~~400% 360 12 Group 2 ARM ~~0511057880~~0411002658 Loan Paid in Full 0 7.975% 360 3 Group 2 ARM 0521051254 Loan Paid in Full 0 9.800% 360 2 Group 2 ARM 0621023030 Loan Paid in Full 0 8.200% 360 2 Group 2 ARM 0661022708 Loan Paid in Full (1) 8.200% 360 2 Group 2 ARM ~~0951001717~~0661023722 Loan Paid in Full 0 8.400% 360 2 Group 2 ARM 0671017114 Loan Paid in Full 0 9.~~800~~200% 360 3 Group 2 ARM 0671018082 Loan Paid in Full 0 10.400% 360 2 Group 2 ARM 0831075629 Loan Paid in Full 0 7.380% 360 2 Group 2 ARM 0951004006 Loan Paid in Full 0 7.950% 360 2

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group 1 Fixed 28 ~~118~~1,~~326~~378,850.0563 530,~~887~~542.2376 0.00 Group 1 ARM 45 ~~554~~1,~~629~~127,212.9043 1237,~~720~~704.9957 0.00 Group 2 Fixed 02 0290,330.0082 06,273.0097 0.00 Group 2 ARM 14 ~~636~~2,~~884~~910,702.4078 2470,~~975~~804.5890 0.00 Total 719 15,~~309~~707,~~840~~096.3566 43145,~~583~~326.8020 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 Group 1 Fixed ~~0051072822~~0061081218 0405/0131/2007 84145,~~933~~902.9519 1,459.92 0.00 Group 1 Fixed 0211052006 05/31/2007 289,496.07 2,~~548~~171.0224 0.00 Group 1 Fixed ~~0191036818~~0321038278 0405/0131/2007 33159,~~392~~798.1005 4,795.17 0.00 Group 1 Fixed 0371046430 05/31/2007 176,266.44 5,216.50 0.00 Group 1 Fixed 0511059721 05/31/2007 175,957.06 3,~~339~~519.2114 0.00 Group 1 Fixed 0521052061 05/31/2007 23,242.36 232.42 0.00 Group 1 Fixed 0671018694 05/31/2007 119,304.55 4,481.85 0.00 Group 1 Fixed 0951002968 05/31/2007 288,883.91 8,666.52 0.00 Group 1 ARM ~~0061066952~~0121052979 0405/0131/2007 87111,~~031~~854.0618 ~~875~~2,188.5070 0.00 Group 1 ARM ~~0231093253~~0231091196 0405/0131/2007 ~~100~~424,~~000~~714.25 16,967.33 0.00 3Group 1 ARM 0231092800 05/31/2007 53,979.67 1,079.59 0.00 Group 1 ARM 0511054825 05/31/2007 190,980.15 7,450.02 0.00 Group 1 ARM 0581015678 05/31/2007 345,684.18 10,018.93 0.00 Group 2 Fixed 0061078492 05/31/2007 184,851.13 1,849.36 0.00 Group 2 Fixed 0071067566 05/31/2007 105,479.69 4,424.61 0.00 Group 2 ARM ~~0341032337~~0341043489 0405/0131/2007 ~~201~~972,~~293~~398.5932 9,723.98 0.00 Group 2 ARM 0411002658 05/31/2007 979,~~012~~245.3898 31,231.14 0.00 Group 12 ARM ~~0411002561~~0661022708 0405/0131/2007 ~~166~~469,~~305~~394.2587 515,~~853~~391.1117 0.00 Group 2 ARM ~~0951001717~~0831075629 0405/0131/2007 ~~636~~489,~~884~~663.4061 2414,~~975~~458.5861 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~161~~559% Current Month 16.~~920~~508% Current Month ~~555~~1,199.~~390~~064% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Apr-2007 N/A N/A May-2007 1.920% N/A May-2007 555.390% N/A Jun-2007 6.508% N/A Jun-2007 1,199.064% 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. Group 1 Fixed SMM CPR PSA Current Month 0.~~118~~411% Current Month 14.~~403~~826% Current Month ~~531~~1,041.~~921~~164% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Apr-2007 N/A N/A May-2007 1.403% N/A May-2007 531.921% N/A Jun-2007 4.826% N/A Jun-2007 1,041.164% 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. Group 1 ARM SMM CPR PSA Current Month 0.~~130~~434% Current Month 15.~~547~~085% Current Month ~~678~~1,187.~~351~~869% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Apr-2007 N/A N/A May-2007 1.547% N/A May-2007 678.351% N/A Jun-2007 5.085% N/A Jun-2007 1,187.869% 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. Group 2 Fixed SMM CPR PSA Current Month 0.~~247~~268% Current Month 23.~~926~~164% Current Month ~~407~~351.~~094~~438% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Apr-2007 N/A N/A May-2007 2.926% N/A May-2007 407.094% N/A Jun-2007 3.164% N/A Jun-2007 351.438% 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. Group 2 ARM SMM CPR PSA Current Month 0.~~188~~833% Current Month 29.~~237~~548% Current Month ~~565~~1,609.~~183~~701% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Apr-2007 N/A N/A May-2007 2.237% N/A May-2007 565.183% N/A Jun-2007 9.548% N/A Jun-2007 1,609.701% 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 Group 1 Fixed 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 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.999 58 20,~~790~~783,~~632~~140.7441 0.~~897~~902 1 335,~~824~~647.2972 0.091 6.000 6.499 ~~247~~248 8889,~~894~~013,~~068~~344.4867 3.~~836~~865 76 23,~~759~~743,~~378~~404.2162 6.~~408~~434 6.500 6.999 ~~719~~718 ~~236~~235,~~000~~592,~~219~~898.3394 10.~~185~~228 ~~233~~232 61,~~896~~567,~~862~~098.3202 16.~~694~~683 7.000 7.499 ~~683~~679 ~~223~~222,~~831~~417,~~034~~608.7142 9.~~660~~656 ~~152~~151 37,~~880~~681,~~699~~638.2851 10.~~217~~211 7.500 7.999 1,~~236~~232 ~~371~~369,~~436~~391,~~927~~588.7667 16.~~030~~037 260 58,~~767~~734,~~548~~220.4790 15.~~850~~915 8.000 8.499 1,~~020~~009 ~~298~~294,~~882~~758,~~571~~322.6807 12.~~899~~797 ~~176~~174 3635,~~195~~869,~~150~~602.6259 9.~~762~~720 8.500 8.999 1,~~363~~358 ~~338~~337,~~754~~652,~~720~~181.7145 14.~~619~~659 ~~274~~273 4746,~~049~~848,~~911~~211.7587 12.~~690~~694 9.000 9.499 ~~863~~860 ~~202~~201,~~129~~122,~~102~~520.6527 8.~~723~~732 ~~144~~143 24,~~385~~255,~~833~~178.0458 6.~~577~~572 9.500 9.999 1,~~570~~562 ~~221~~219,~~644~~561,~~025~~100.1479 9.~~565~~532 406 29,~~024~~010,~~436~~003.0417 7.~~828~~861 10.000 10.499 ~~571~~568 9796,~~594~~442,~~546~~409.2638 4.~~212~~187 9594 12,~~830~~536,~~805~~397.9597 3.~~461~~397 10.500 10.999 ~~502~~497 75,~~366~~060,~~916~~679.7858 3.~~253~~259 8988 10,~~854~~792,~~133~~833.5494 2.~~927~~925 11.000 11.499 ~~262~~261 31,~~841~~806,~~224~~049.1927 1.~~374~~381 5857 5,~~478~~451,~~504~~276.8673 1.~~478~~477 11.500 11.999 ~~370~~368 38,~~340~~183,~~874~~275.3677 1.~~655~~658 83 6,~~096~~090,~~635~~893.3525 1.~~644~~650 12.000 12.499 ~~246~~245 19,~~395~~365,~~407~~610.9981 0.~~837~~841 6867 3,~~780~~755,~~505~~495.8876 1.~~020~~018 12.500 12.999 ~~555~~554 32,~~558~~527,~~930~~406.4904 1.~~405~~412 ~~145~~144 5,~~335~~311,~~211~~749.8534 1.439 13.000 13.499 216 10,~~514~~512,~~938~~632.1621 0.~~454~~456 90 2,~~765~~764,~~320~~602.7106 0.~~746~~749 13.500 13.999 ~~165~~164 6,~~127~~095,~~824~~544.7695 0.~~264~~265 9089 2,~~312~~281,~~896~~607.7905 0.~~624~~618 14.000 14.499 ~~127~~126 2,~~671~~649,~~993~~520.3125 0.115 89 1,743,~~967~~248.7696 0.~~470~~472 14.500 14.999 18 363,~~828~~721.4466 0.016 13 257,~~154~~080.0667 0.~~069~~070 >= 15.000 1 14,~~985~~982.2153 0.001 1 14,~~985~~982.2153 0.004 Total 10,~~792~~742 2,~~317~~303,~~154~~314,~~773~~538.1514 100.000 2,~~543~~531 ~~370~~369,~~765~~045,~~765~~174.9824 100.000

Interest Rate Stratification (continued) Group 1 ARM Group 2 Fixed 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 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.999 31 9,~~479~~475,~~720~~837.9751 1.~~102~~107 2 746,~~702~~503.0818 0.~~313~~314 6.000 6.499 6263 18,~~157~~314,~~493~~894.2108 2.~~112~~140 43 18,~~259~~247,~~190~~211.3977 7.~~659~~678 6.500 6.999 224 64,~~711~~683,~~013~~635.1891 7.~~525~~557 87 3231,~~015~~993,~~620~~034.4759 13.~~429~~463 7.000 7.499 ~~255~~253 7069,~~650~~968,~~169~~657.8687 8.~~216~~175 50 17,~~920~~910,~~558~~042.3963 7.~~517~~536 7.500 7.999 ~~541~~539 142,~~865~~239,~~997~~914.1873 16.~~614~~619 71 19,~~964~~952,~~414~~090.8081 8.~~374~~396 8.000 8.499 ~~462~~459 ~~118~~117,~~164~~480,~~752~~084.9874 13.~~741~~726 6463 17,~~947~~913,~~610~~658.3720 7.~~528~~538 8.500 8.999 ~~612~~609 142,~~986~~176,~~155~~776.6723 16.~~628~~612 9695 15,~~877~~828,~~966~~431.9047 6.~~660~~661 9.000 9.499 447 95,~~364~~330,~~521~~671.2437 11.~~090~~138 6059 9,~~675~~544,~~434~~280.8163 4.~~058~~016 9.500 9.999 ~~461~~458 8988,~~273~~253,~~990~~415.5572 10.~~382~~311 ~~431~~428 2625,~~215~~904,~~163~~349.6102 10.~~996~~900 10.000 10.499 ~~257~~256 45,~~127~~006,~~584~~996.3334 5.~~248~~258 73 7,~~775~~771,~~510~~118.0087 3.~~262~~270 10.500 10.999 ~~212~~211 35,~~394~~328,~~717~~396.2034 4.~~116~~128 8280 8,~~761~~629,~~350~~036.5950 3.~~675~~631 11.000 11.499 92 13,~~053~~048,~~248~~835.0891 1.~~518~~525 57 5,408,~~740~~218.6600 2.~~269~~276 11.500 11.999 6766 98,~~044~~930,~~738~~019.5654 1.~~052~~043 147 11,~~870~~866,~~035~~706.3847 4.~~979~~993 12.000 12.499 42 5,~~265~~264,~~886~~444.4885 0.~~612~~615 116 7,~~744~~741,~~003~~579.9964 3.~~248~~258 12.500 12.999 3 ~~391~~390,~~012~~830.5643 0.~~045~~046 401 25,~~952~~944,~~160~~590.4960 10.~~886~~917 13.000 13.499 0 0.00 0.000 123 7,~~606~~605,~~672~~163.0741 3.~~191~~200 13.500 13.999 0 0.00 0.000 74 3,~~646~~645,~~711~~812.9128 1.~~530~~534 14.000 14.499 0 0.00 0.000 3736 ~~908~~886,~~325~~580.8272 0.~~381~~373 14.500 14.999 0 0.00 0.000 5 106,~~674~~640.3899 0.045 >= 15.000 0 0.00 0.000 0 0.00 0.000 Total 3,~~768~~753 ~~859~~855,~~931~~893,~~002~~411.0557 100.000 2,~~019~~010 ~~238~~237,~~402~~645,~~847~~049.1178 100.000

Interest Rate Stratification (continued) Group 2 ARM Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.499 0 0.00 0.000 5.500 5.999 24 10,~~228~~225,~~385~~152.4000 1.~~206~~216 6.000 6.499 66 28,~~718~~707,~~006~~834.6720 3.~~386~~415 6.500 6.999 175 77,~~376~~349,~~723~~130.3642 9.~~124~~200 7.000 7.499 ~~226~~225 9796,~~379~~857,~~607~~269.1841 11.~~483~~521 7.500 7.999 ~~364~~362 ~~149~~148,~~838~~465,~~967~~362.3123 17.~~669~~659 8.000 8.499 ~~318~~313 ~~126~~123,~~575~~494,~~057~~976.7154 14.~~925~~689 8.500 8.999 381 132,~~840~~798,~~686~~761.3988 15.~~664~~796 9.000 9.499 ~~212~~211 7271,~~703~~992,~~313~~389.5669 8.~~573~~563 9.500 9.999 ~~272~~270 7776,~~130~~393,~~434~~332.9488 9.~~095~~087 10.000 10.499 ~~146~~145 31,~~860~~127,~~645~~896.9820 3.~~757~~702 10.500 10.999 ~~119~~118 20,~~356~~310,~~715~~412.4580 2.~~400~~416 11.000 11.499 55 7,~~900~~897,~~730~~718.5963 0.~~932~~939 11.500 11.999 7372 11,~~329~~295,~~465~~656.0751 1.~~336~~344 12.000 12.499 20 2,~~605~~604,~~011~~090.6456 0.~~307~~310 12.500 12.999 6 880,~~545~~235.5967 0.~~104~~105 13.000 13.499 3 142,~~945~~866.3874 0.017 13.500 13.999 1 168,~~216~~125.0662 0.020 14.000 14.499 1 19,~~699~~690.7357 0.002 14.500 14.999 0 0.00 0.000 >= 15.000 0 0.00 0.000 Total 2,~~462~~448 ~~848~~840,~~055~~730,~~158~~902.0155 100.000

Filing Compare · Soundview Home Loan Trust 2007-OPT1