10-D 1 msz07001_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 26, 2007 to June 25, 2007 Commission File Number of issuing entity: 333-130694-22 MSCC HELOC Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130694 Morgan Stanley ABS Capital I Inc. (Exact name of depositor as specified in its charter) Morgan Stanley Credit Corporation (Exact name of sponsor as specified in its charter) Delaware (State or other jurisdiction of incorporation or organization of the issuing entity) N/A (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)) ~~HELOC Asset-Backed Notes Series 2007-1 _____ _____ __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 MSCC HELOC Trust 2007-1. 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. Please refer to http://www.sec.gov/Archives/edgar/data/1030442/000090514807001691/efc7-0653_ 424b5.htm for an explanation of material terms, parties and abbreviations used in Exhibit 99.1. 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 MSCC HELOC Trust 2007-1, 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. Morgan Stanley ABS Capital I Inc. (Depositor) /s/ Lydia Foo Lydia Foo, Vice President Date: July 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of MSCC HELOC Trust 2007-1, relating to the June 25, 2007 distribution. EX-99.1 Morgan Stanley Credit Corporation HELOC Trust HELOC Asset Backed Notes Distribution Date: 6/25/2007 Morgan Stanley Credit Corporation HELOC Trust HELOC Asset Backed Notes Series 2007-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A 55352RAA6 0506/2422/2007 5.42000% ~~837~~834,~~909~~881,~~988~~350.7840 3,~~784~~896,~~560~~576.1279 L 55352RAC2 0405/3031/2007 76.~~44469~~81649% 4,~~550~~538,~~878~~384.8249 2426,~~783~~199.5634 O 55352RAB4 0405/3031/2007 0.00000% 5,~~018~~732,~~386~~786.8033 0.00 Totals ~~847~~845,~~479~~152,~~254~~521.4022 3,~~809~~922,~~343~~776.6813

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A 310,~~028~~170,~~638~~394.3888 0.00 ~~834~~824,~~881~~710,~~350~~955.4052 614,~~813~~066,~~198~~971.5067 0.00 L 1250,~~494~~168.3347 0.00 4,~~538~~488,~~384~~216.4902 3776,~~277~~367.8981 0.00 O 0.00 0.00 56,~~732~~610,~~786~~817.3310 0.00 0.00 Totals 310,~~041~~220,~~132~~563.7135 0.00 ~~845~~835,~~152~~809,~~521~~988.2264 614,~~850~~143,~~476~~339.3948 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing. NOTE: All references to Scheduled Balances within this report are meant to represent Actual Balances of loans within the Trust.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A 845,750,000.00 ~~837~~834,~~909~~881,~~988~~350.7840 0.00 310,~~028~~170,~~638~~394.3888 0.00 L 0.01 4,~~550~~538,~~878~~384.8249 0.00 1250,~~494~~168.3347 0.00 O 4,250,000.00 5,~~018~~732,~~386~~786.8033 0.00 0.00 0.00 Totals 850,000,000.01 ~~847~~845,~~479~~152,~~254~~521.4022 0.00 310,~~041~~220,~~132~~563.7135 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A 0.00 310,~~028~~170,~~638~~394.3888 ~~834~~824,~~881~~710,~~350~~955.4052 0.~~98714910~~97512380 310,~~028~~170,~~638~~394.3888 L 0.00 1250,~~494~~168.3347 4,~~538~~488,~~384~~216.4302 4,~~838~~488,~~449~~821,602.00000000 1250,~~494~~168.3347 O 0.00 0.00 56,~~732~~610,~~786~~817.3310 1.~~34889090~~55548638 0.00 Totals $0.00 310,~~041~~220,~~132~~563.7135 ~~845~~835,~~152~~809,~~521~~988.2264 0.~~99429708~~98330587 310,~~041~~220,~~132~~563.7135

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A 845,750,000.00 ~~990~~987.~~73010793~~14909891 0.00000000 312.~~58100902~~02529693 0.00000000 L 0.01 0.00000000 0.00000000 0.00000000 0.00000000 O 4,250,000.00 ~~1180~~1348.~~79689412~~89090118 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A 0.00000000 312.~~58100902~~02529693 ~~987~~975.~~14909891~~12380197 0.~~98714910~~97512380 312.~~58100902~~02529693 L 0.00000000 0.00000000 0.00000000 ~~453838449~~448821602.00000000 0.00000000 O 0.00000000 0.00000000 ~~1348~~1555.~~89090118~~48637647 1.~~34889090~~55548638 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A 0405/25/07 - 0506/24/07 30 5.42000% ~~837~~834,~~909~~881,~~988~~350.7840 ~~3,784,560~~0.1200 0.00 L 0405/01/07 - 0405/3031/07 30 76.~~44469~~81649% 4,~~550~~538,~~878~~384.8249 ~~24,783~~0.5600 0.00 O N/A N/A 0.00000% 5,~~018~~732,~~386~~786.8033 0.00 0.00 Totals ~~3,809,343~~0.6800 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 A 0.00 0.00 3,~~784~~896,~~560~~576.1279 0.00 ~~834~~824,~~881~~710,~~350~~955.4052 L 0.00 0.00 2426,~~783~~199.5634 0.00 4,~~538~~488,~~384~~216.4902 O 0.00 0.00 0.00 0.00 56,~~732~~610,~~786~~817.3310 Totals 0.00 0.00 3,~~809~~922,~~343~~776.6813 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A 845,750,000.00 5.42000% ~~990~~987.~~73010793~~14909891 40.~~47479766~~00000000 0.00000000 L 0.01 76.~~44469~~81649% 0.00000000 0.00000000 0.00000000 O 4,250,000.00 0.00000% ~~1180~~1348.~~79689412~~89090118 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A 0.00000000 0.00000000 4.~~47479766~~60724421 0.00000000 ~~987~~975.~~14909891~~12380197 L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 O 0.00000000 0.00000000 0.00000000 0.00000000 ~~1348~~1555.~~89090118~~48637647 (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 714,~~222~~555,~~942~~981.4165 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) ~~(15,000~~0.00) Total Deposits 714,~~207~~555,~~942~~981.4165 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~357~~412,~~466~~642.0217 Payment of Interest and Principal 614,~~850~~143,~~476~~339.3948 Total Withdrawals (Pool Distribution Amount) 714,~~207~~555,~~942~~981.4165 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~280~~334,~~935~~523.2372 Credit Enhancer Premium - Ambac Assuarance Corp. 7678,~~530~~118.7945 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~357~~412,~~466~~642.0217 *Servicer Payees include: MORGAN STANLEY CREDIT CORPORATION

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Note Class Insurer - AMBAC Assurance Corp. 0.00 0.00 ~~139,272~~0.4400 0.00 Pre-Funding Account Activity 119,~~457~~114,~~235~~083.2720 ~~0.00 0.00~~ 119,114,083.20 0.00 0.00

Collateral Statement Total Collateral Description Fixed, &ARM ~~Mixed~~and ~~ARM~~HELOC Weighted Average Coupon Rate 7.~~905098~~401860 Weighted Average Net Rate 76.~~442032~~926882 Weighted Average Pass-Through Rate 76.~~432933~~815965 Weighted Average Remaining Term ~~118~~117 Principal And Interest Constant 1827,~~561~~775,~~423~~589.2952 Beginning Loan Count 8,~~246~~047 Loans Paid in Full ~~199~~(1,232) Ending Loan Count 89,~~047~~279 Beginning Scheduled Balance ~~728~~725,~~022~~695,~~019~~285.1157 Ending Scheduled Balance ~~725~~835,~~695~~809,~~285~~623.5722 Actual Ending Collateral Balance ~~725~~835,~~695~~809,~~285~~623.5722 Scheduled Principal 1322,~~765~~562,~~519~~505.0487 Unscheduled Principal (1113,~~438~~219,~~785~~973.5029) Negative Amortized Principal 0.00 Scheduled Interest 45,~~795~~213,~~904~~083.2565 Servicing Fees ~~280~~334,~~935~~523.2372 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 4,~~514~~878,~~969~~559.0293 Realized Loss Amount ~~15,000~~0.00 Cumulative Realized Loss 15,000.00 Percentage of Cumulative Losses 0.0018 Special Servicing Fee 0.00 NOTE: All references to Scheduled Balances within this report are meant to represent Actual Balances of loans within the Trust.

Additional Reporting - Deal Level Informational Reporting Net Principal Amount 29,~~326~~342,~~733~~532.5458 Scheduled Principal Collections 1523,~~178~~676,~~024~~208.1464 Seller's Advance Amount ~~4,589,057~~0.7400 Unscheduled Principal Collections 19,~~641~~410,~~274~~708.2616 Structural Reporting Balance of 3 Largest Loans 6,~~581~~667,~~509~~676.75 Beginning Overcollateralization Amount 5,~~018~~732,~~386~~786.7933 Additional Misc Interest Paid ~~126,900~~365.3142 Excess Cash Amount ~~714~~2,~~399~~303,181.1621 Investor Amount ~~842~~840,~~928~~614,~~375~~136.5773 Current Overcollateralization Amount 56,~~732~~610,~~786~~817.3310 Overcollateralization Deficiency Amount 76,~~867~~989,~~213~~182.6790 Overcollateralization Reduction Amount 0.00 Overcollateralization Surplus Amount 0.00 Specified Overcollateralization Amount 13,600,000.00 Trigger Event Reporting Cumulative Loss Trigger Test Trigger Result Pass Calculated Value 0.001765% Threshold Value 1.025000% Delinquency Trigger Test Trigger Result Pass Calculated Value 0.000000% Threshold Value 4.000000% Trigger Event 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 3 01 0 34 84104,~~503~~663.5485 024,933.0039 0.00 84129,~~503~~597.5424 30 Days 412 0 0 0 412 ~~863~~1,~~207~~755,983.0477 0.00 0.00 0.00 ~~863~~1,~~207~~755,983.0477 60 Days 32 0 0 0 32 ~~193~~777,~~789~~866.7126 0.00 0.00 0.00 ~~193~~777,~~789~~866.7126 90 Days 01 0 0 0 01 017,564.0093 0.00 0.00 0.00 017,564.0093 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 715 3 01 0 1019 12,~~056~~551,~~996~~414.7596 84104,~~503~~663.5485 024,933.0039 0.00 12,~~141~~681,~~500~~012.2920 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.~~037281~~032331% 0.~~000000~~010777% 0.000000% 0.~~037281~~043108% 0.~~011644~~012522% 0.~~000000~~002983% 0.000000% 0.~~011644~~015506% 30 Days 0.~~049708~~129324% 0.000000% 0.000000% 0.000000% 0.~~049708~~129324% 0.~~118949~~210094% 0.000000% 0.000000% 0.000000% 0.~~118949~~210094% 60 Days 0.~~037281~~021554% 0.000000% 0.000000% 0.000000% 0.~~037281~~021554% 0.~~026704~~093067% 0.000000% 0.000000% 0.000000% 0.~~026704~~093067% 90 Days 0.~~000000~~010777% 0.000000% 0.000000% 0.000000% 0.~~000000~~010777% 0.~~000000~~002102% 0.000000% 0.000000% 0.000000% 0.~~000000~~002102% 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.~~086989~~161655% 0.~~037281~~032331% 0.~~000000~~010777% 0.000000% 0.~~124270~~204763% 0.~~145653~~305263% 0.~~011644~~012522% 0.~~000000~~002983% 0.000000% 0.~~157297~~320768% 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 ~~129~~234,~~226~~656.9182

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class L 4,250,000.00 0.50000000% 56,~~732~~610,~~786~~817.3310 0.~~78997155~~79094771% 0.~~625384~~536990% 0.000000% Class O 0.00 0.00000000% 0.00 0.00000000% 0.~~789972~~790948% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

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~~1 Jul-06 0.000% Original Principal Balance 0.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 24,933.39 Sep-06 No0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 1 Dec-06 0.000% Original Principal Balance 0.00 Jan-07 0.000% Current Actual Balance 24,933.39 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.003% *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 No4 ~~Foreclosure~~2711074972 ~~Loans~~Jun-2007 ~~this~~12-Nov-2006 ~~Period~~PA 13.16 0.00

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 No4 ~~Foreclosure~~2711074972 ~~Loans~~24,933.39 ~~this~~12-May-2007 ~~Period~~0 8.250% 655.81

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 ~~Jun~~Jul-06 0.000% Original Principal Balance 4028,000.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 3926,~~982~~980.1971 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 3 ~~Nov~~Dec-06 0.000% Original Principal Balance 83100,~~339~~365.8500 ~~Dec~~Jan-0607 0.000% Current Actual Balance 84104,~~503~~663.5485 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.~~000~~006% ~~Mar~~Apr-07 0.006% ~~Apr~~May-07 0.~~006~~012% ~~May~~Jun-07 0.~~012~~013% *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 4 ~~2390415443~~2710946399 ~~Mar~~Jun-2007 3019-~~Apr~~Jun-~~1999~~2006 TNAL 1931.2515 1028,~~974~~000.8500 4 2711003222 May-2007 27-Aug-2006 IL 17.32 40,000.00 4 2711060918 Mar-2007 22-Oct-2006 OK 11.88 32,365.00

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 4 ~~2390415443~~2710946399 626,~~782~~980.6271 3019-~~Apr~~May-2007 0 118.~~000~~250% ~~110~~369.5316 4 2711003222 39,982.19 27-~~Apr~~May-2007 0 10.500% ~~645~~668.5239 4 2711060918 37,~~738~~700.7395 22-~~Apr~~May-2007 0 9.250% ~~534~~552.0188

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Actual Loss/(Gain) Loss Group Losses Balance Amount Percentage Total 10 ~~15,000~~0.00 ~~15,000~~0.00 0.~~002~~000%

Realized Loss Loan Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term 4No ~~2710939465~~Losses ~~0.00~~this ~~9.000% MI 13.64 119~~Period

Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Actual Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) 4No ~~2710939465~~Losses ~~15,000.00~~this ~~15,000.00 15,000.00~~Period

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~002~~000% Current Month 0.~~141~~000% 3 Month Average 0.001% 3 Month Average 0.~~047~~046% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: 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 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.002% N/A May-2007 0.~~141~~138% N/A Jun-2007 0.000% N/A Jun-2007 0.000% 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. CDR Cumulative Loss Severity Current Month 0.~~025~~000% Current Month 100.000% 3 Month Average 0.~~008~~007% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: 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 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.~~025~~021% N/A May-2007 100.000% N/A Jun-2007 0.000% N/A Jun-2007 100.000% 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: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss).

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Total ~~224~~255 1213,~~264~~074,~~707~~317.6990 2226,~~562~~275,~~836~~505.0048 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 Total 0 0.00 0.00 10 0.00 ~~15,000~~0.00 (3032,~~991~~460,~~579~~223.7698)

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 4 2390410045 NY 40.65 30-Sep-1998 25,445.01 5,066.30 4 2390419000 CA 61.73 26-Jul-2000 38,919.00 86,547.16 4 2390419606 CO 89.42 22-May-2000 10,000.00 0.00 4 2390419853 ID 40.98 24-Jun-2000 26,482.29 47,160.51 4 2390420146 NY 90.00 10-Jun-2000 53,067.98 46,198.19 4 2390420202 OK 83.33 20-Jun-2000 10,000.00 0.00 4 2390420250 TN 60.00 26-Jun-2000 25,000.00 42,000.00 4 2390422594 NE 30.30 31-Jul-2000 10,000.00 0.00 4 2390458079 TN 10.00 19-Sep-2002 29,000.00 29,000.00 4 2390488497 TN 9.30 24-Nov-2003 53,000.00 29,000.00 4 2390514211 OR 29.07 04-Mar-2005 0.00 24,163.07 4 2390514337 GA 28.54 25-Mar-2005 0.00 6,077.18 4 2390515927 MD 12.50 15-Jun-2005 0.00 0.00 4 2390519364 NJ 41.78 29-Jun-2005 0.00 0.00 4 2390524239 NC 15.38 23-Oct-2005 0.00 6,728.50 4 2390524255 NY 39.74 08-Oct-2005 0.00 300,000.00 4 2390524923 MA 14.09 26-Oct-2005 0.00 30,000.00 4 2390525760 MI 12.99 14-Nov-2005 0.00 0.00 4 2390527735 CA 17.86 21-Dec-2005 5,000.00 63,315.64 4 2390527998 OH 12.50 18-Dec-2005 0.00 0.00 4 2390528524 WV 66.67 16-Jan-2006 50,169.40 0.00 4 2390533106 CO 9.43 31-Mar-2006 0.00 (3,000.00) 4 2390533696 CA 17.65 24-Apr-2006 5,000.00 75,785.94 4 2390534566 CA 40.00 15-May-2006 5,000.00 63,000.00 4 2390535199 VA 37.97 08-Jul-2006 0.00 14,111.88 4 2390535482 MD 28.76 19-Sep-2006 30.00 0.00 4 2390535484 FL 10.81 13-Sep-2006 41,379.93 0.00 4 2390535515 NJ 77.38 20-May-2006 0.00 296,756.34 4 2390536511 NJ 47.06 11-Jun-2006 0.00 0.00 4 2390536587 TN 28.25 17-Jun-2006 0.00 61,148.21 4 2390537023 VA 66.67 11-Jun-2006 0.00 0.00 4 2390537170 WA 45.63 05-Jul-2006 100.00 135,656.96 4 2390537282 MD 12.50 20-Jun-2006 0.00 0.00 4 2390537885 FL 15.63 16-Jul-2006 0.00 0.00 4 2390537995 AZ 13.41 21-Aug-2006 42,052.82 68,189.79 4 2390538199 MI 66.67 24-Jul-2006 0.00 290,566.65 4 2390538310 CA 47.06 28-Jun-2006 5,000.00 55,782.85 4 2390538338 VA 16.13 08-Jul-2006 0.00 6,085.84 4 2390538422 NC 60.61 05-Aug-2006 0.00 186,252.75 4 2390538546 RI 7.27 02-Aug-2006 28,250.00 79,975.00 4 2390538592 CA 45.39 04-Jul-2006 5,000.00 168,117.79 4 2390538730 MA 50.00 05-Jul-2006 0.00 0.00 4 2390538860 KS 20.00 09-Jul-2006 0.00 0.00 4 2390539055 FL 30.77 18-Jul-2006 0.00 0.00 4 2390539085 FL 23.81 18-Jul-2006 0.00 0.00 4 2390539369 IL 17.05 13-Aug-2006 0.00 0.00 4 2390539579 OR 9.97 17-Sep-2006 39,870.00 39,870.00 4 2390539647 CA 23.08 26-Aug-2006 50,935.31 50,722.81 4 2390539811 KY 43.48 05-Aug-2006 27,077.02 0.00 4 2390540078 MN 60.00 20-Aug-2006 43,914.40 68.15 4 2390540159 CA 15.00 02-Aug-2006 362,884.47 0.00 4 2390540165 CA 38.71 22-Aug-2006 5,000.00 85,000.00 4 2390540169 CA 18.38 12-Aug-2006 109,594.58 124,393.83 4 2390540183 WA 68.09 15-Aug-2006 798,247.85 795,282.85 4 2390540197 WA 35.09 22-Aug-2006 38,601.84 98,095.02 4 2390540249 ID 80.00 09-Aug-2006 0.00 191,443.95 4 2390540767 FL 16.39 31-Aug-2006 32,563.64 48,877.92 4 2390540843 CA 42.86 05-Sep-2006 102,292.74 176,337.74 4 2390540919 MI 8.91 07-Sep-2006 15,500.00 15,500.00 4 2390541009 VA 37.50 21-Aug-2006 40,767.18 0.00 4 2390541234 FL 20.71 16-Aug-2006 28,698.28 68,496.91 4 2390541315 FL 15.00 21-Aug-2006 83,807.64 115,707.37 4 2390541332 CA 29.17 14-Aug-2006 143,147.59 (30,000.00) 4 2390541371 WA 16.67 13-Aug-2006 13,614.24 24,849.70 4 2390541585 PA 27.91 19-Aug-2006 0.00 0.00 4 2390541737 PA 36.37 24-Sep-2006 18,735.98 194,785.29 4 2390541853 FL 20.00 23-Aug-2006 219,366.97 265,876.97 4 2390541932 CA 1.60 10-Sep-2006 5,360.00 65.03 4 2390541955 CA 31.43 19-Sep-2006 102,156.17 0.00 4 2390542056 HI 18.05 11-Sep-2006 0.00 15,117.70 4 2390542062 WA 18.75 13-Sep-2006 0.00 74,819.29 4 2390542066 OR 21.79 12-Sep-2006 85,000.00 85,000.00 4 2390542112 WA 14.29 30-Sep-2006 0.00 29,625.50 4 2390542155 CA 25.00 07-Oct-2006 62,916.73 121,293.40 4 2390542268 NJ 21.60 30-Sep-2006 134,638.69 134,332.04 4 2390542359 NJ 35.52 17-Sep-2006 1,634.00 161,972.91 4 2390542452 NY 5.88 15-Oct-2006 40,078.00 80,924.99 4 2390542468 NY 10.00 10-Oct-2006 28,500.00 0.00 4 2390542477 NY 20.00 22-Oct-2006 10,033.33 8,383.78 4 2390542541 FL 7.19 21-Sep-2006 0.00 0.00 4 2390542588 CA 39.77 19-Sep-2006 5,000.00 0.00 4 2390542744 FL 9.67 21-Sep-2006 23,207.00 23,043.67 4 2390542813 CO 26.67 24-Sep-2006 0.00 0.00 4 2390542892 AZ 20.66 30-Sep-2006 5,389.29 0.00 4 2390542895 OR 30.83 08-Oct-2006 160,108.70 215,283.99 4 2390542984 CO 36.36 10-Oct-2006 3,815.13 5,965.13 4 2390542994 HI 9.90 30-Sep-2006 10,038.60 0.00 4 2390543084 FL 9.12 06-Jan-2007 385.00 0.00 4 2390543271 MN 16.00 28-Sep-2006 78,229.29 99,250.71 4 2390543360 MS 22.73 28-Sep-2006 11,159.61 49,939.26 4 2390543411 CA 13.33 29-Nov-2006 5,000.00 0.00 4 2390543440 FL 75.00 02-Oct-2006 10,201.53 0.00 4 2390543461 VA 47.62 14-Oct-2006 2,632.00 0.00 4 2390543473 VA 89.74 22-Oct-2006 151,331.20 150,286.43 4 2390543631 NJ 46.44 11-Oct-2006 0.00 194,358.68 4 2390543648 MA 14.55 03-Oct-2006 0.00 108,456.18 4 2390543678 CT 70.00 17-Oct-2006 281,361.82 512,076.46 4 2390544035 NY 51.95 10-Oct-2006 30,468.55 0.00 4 2390544046 MA 25.97 14-Oct-2006 42,762.57 40,902.12 4 2390544074 CA 8.33 28-Oct-2006 56,733.00 65,470.41 4 2390544316 CA 83.33 28-Oct-2006 5,000.00 0.00 4 2390544544 CA 84.35 22-Oct-2006 8,607.00 1,608,446.69 4 2390544780 PA 70.00 22-Nov-2006 86.50 350,000.00 4 2390544843 ID 15.27 26-Nov-2006 0.00 49,509.09 4 2390544859 NC 28.34 15-Nov-2006 58,850.92 60,137.39 4 2390545015 DE 15.41 29-Oct-2006 4,903.56 72,338.62 4 2390545040 CA 6.67 23-Oct-2006 38,719.00 49,476.85 4 2390545090 MI 40.00 06-Nov-2006 0.00 27,919.01 4 2390545116 DE 78.75 28-Oct-2006 0.00 316,285.00 4 2390545164 MA 11.90 05-Nov-2006 0.00 0.00 4 2390545327 CA 30.81 28-Oct-2006 152,011.07 174,961.07 4 2390545463 WI 29.57 13-Nov-2006 50,312.60 56,915.80 4 2390545508 TN 12.62 06-Nov-2006 0.00 11,500.00 4 2390545532 SC 36.36 18-Nov-2006 444,629.00 506,836.08 4 2390545540 FL 31.82 13-Nov-2006 90,373.04 174,690.35 4 2390545580 OH 8.46 11-Nov-2006 0.00 21,860.48 4 2390545630 CA 29.27 15-Nov-2006 242,471.05 256,027.07 4 2390545973 CA 26.09 20-Nov-2006 248,126.22 297,101.34 4 2390546008 MN 28.47 20-Nov-2006 50,339.35 0.00 4 2390546465 OR 20.41 13-Dec-2006 20,624.75 22,863.96 4 2390546503 MD 33.33 03-Dec-2006 127,683.00 391,971.61 4 2390546694 FL 33.33 03-Dec-2006 159,843.52 208,057.72 4 2390546758 PA 31.98 12-Dec-2006 84,763.17 161,824.88 4 2390546783 PA 66.37 18-Dec-2006 0.00 0.00 4 2390546802 HI 51.59 10-Dec-2006 132,986.00 154,549.72 4 2390546920 CA 26.18 12-Dec-2006 5,000.00 0.00 4 2390546946 GA 5.42 11-Dec-2006 65,000.00 65,000.00 4 2390547034 CA 34.09 10-Dec-2006 215,233.42 199,605.21 4 2390547077 FL 70.59 20-Dec-2006 0.00 44,227.32 4 2390547215 AZ 30.77 31-Dec-2006 3,876.26 0.00 4 2390547221 NJ 37.11 25-Dec-2006 655.00 0.00 4 2390547266 WA 90.00 16-Dec-2006 19.00 378,019.00 4 2390547365 IL 44.20 12-Dec-2006 430,968.94 562,919.48 4 2390547446 CA 15.02 17-Dec-2006 5,000.00 60,324.33 4 2390547858 CA 42.55 31-Dec-2006 923,419.14 1,046,870.67 4 2390547981 CA 65.42 31-Dec-2006 21,183.68 370,015.78 4 2390548440 IL 27.01 07-Jan-2007 0.00 29,000.00 4 2390548616 WA 7.42 15-Jan-2007 20,800.00 20,359.81 4 2390548895 VA 11.24 13-Jan-2007 0.00 8,797.13 4 2390549111 NC 22.06 10-Jan-2007 18,994.72 0.00 4 2390549269 KS 18.87 27-Jan-2007 13,487.32 0.00 4 2390549359 MA 59.65 22-Jan-2007 2,339.00 163,509.78 4 2390549383 PA 80.00 27-Jan-2007 0.00 198,768.50 4 2390549440 MD 17.05 29-Jan-2007 7,770.08 0.00 4 2390549561 NC 39.22 20-Jan-2007 68,920.66 0.00 4 2390549731 CA 65.61 28-Jan-2007 5,000.00 0.00 4 2390550179 UT 11.06 21-Jan-2007 38,351.00 44,312.89 4 2390550180 CA 17.14 22-Jan-2007 7,249.01 39,249.01 4 2390550201 FL 88.76 01-Feb-2007 0.00 0.00 4 2390550229 AZ 21.36 06-Feb-2007 151,420.10 175,737.01 4 2390550425 PA 30.30 14-Feb-2007 0.00 0.00 4 2390550784 CA 10.00 12-Feb-2007 8,253.40 0.00 4 2390550863 CA 51.28 12-Feb-2007 5,320.00 0.00 4 2390550891 CA 38.26 02-Mar-2007 5,075.00 0.00 4 2390550905 CA 35.71 01-Feb-2007 5,000.00 0.00 4 2390551015 CA 16.00 27-Feb-2007 5,000.00 4,588.64 4 2390551025 NJ 34.09 28-Feb-2007 0.00 0.00 4 2390551046 NY 46.88 27-Feb-2007 0.00 0.00 4 2390551139 NJ 53.57 27-Feb-2007 750,000.00 730,000.00 4 2390551161 CA 32.05 12-Feb-2007 5,000.00 43,142.81 4 2390551274 NJ 4.33 26-Feb-2007 0.00 20,493.33 4 2390551351 NV 25.00 18-Feb-2007 0.00 90,000.00 4 2390551374 CA 87.21 22-Feb-2007 5,000.00 0.00 4 2390551418 NY 57.14 04-Mar-2007 340,825.61 399,965.61 4 2390551576 CA 20.80 16-Mar-2007 5,000.00 0.00 4 2390551723 NV 18.21 28-Feb-2007 0.00 305,001.00 4 2390551754 HI 45.45 03-Mar-2007 500,000.00 500,000.00 4 2390551763 CA 43.48 31-Mar-2007 5,000.00 0.00 4 2390551936 IL 28.24 20-Feb-2007 113,868.14 117,235.72 4 2390552055 CA 10.00 22-Feb-2007 5,081.97 5,081.97 4 2390552141 VA 18.52 22-Feb-2007 52,862.12 122,934.05 4 2390552181 CA 34.13 28-Feb-2007 26,164.14 55,333.50 4 2390552297 CA 20.04 18-Mar-2007 5,068.00 0.00 4 2390552326 MD 55.56 24-Mar-2007 30,325.14 0.00 4 2390552389 CA 26.39 03-Mar-2007 64,779.09 71,540.33 4 2390552411 CA 16.00 08-Mar-2007 17,393.44 59,366.63 4 2390552432 FL 10.00 10-Mar-2007 72,000.00 0.00 4 2390552760 VA 9.92 28-Feb-2007 83,300.00 83,290.00 4 2390552899 CT 90.00 25-Mar-2007 279,000.00 279,000.00 4 2390552911 CA 32.41 11-Mar-2007 5,000.00 9,000.00 4 2390553116 MI 34.60 12-Mar-2007 0.00 79,065.44 4 2390553255 CT 13.00 31-Mar-2007 5,001.00 0.00 4 2390553276 FL 10.00 11-Mar-2007 47,500.00 0.00 4 2390553295 TX 50.00 17-Mar-2007 4,000.00 0.00 4 2390553440 CA 34.48 18-Mar-2007 5,000.00 0.00 4 2390553446 NV 10.00 18-Mar-2007 64,000.00 0.00 4 2390553495 CA 12.50 31-Mar-2007 5,000.00 0.00 4 2390553580 DE 31.91 22-Mar-2007 845.00 52,592.43 4 2390553757 NE 65.80 31-Mar-2007 122,239.86 58,484.45 4 2390554414 AZ 31.25 31-Mar-2007 89,068.37 89,068.37 4 2710809290 NV 5.90 10-Mar-2006 0.00 0.00 4 2710937335 OR 26.64 05-Aug-2006 65,000.00 62,825.32 4 2710939465 MI 13.64 19-Jul-2006 0.00 15,000.00 4 2710947781 CA 26.15 17-Jul-2006 259.80 10,000.00 4 2710949100 IN 21.28 05-Jul-2006 50,000.00 48,627.95 4 2710950720 OR 87.25 04-Jul-2006 130,000.00 127,369.07 4 2710955851 UT 17.93 19-Jun-2006 78,000.00 75,426.16 4 2710959288 NC 13.84 23-Jun-2006 40,000.00 38,282.91 4 2710962141 NJ 18.08 26-Jun-2006 47,000.00 45,474.97 4 2710971402 IL 29.51 30-Jun-2006 36,889.83 36,343.81 4 2710972090 IL 11.36 22-Jul-2006 15,000.00 34,552.30 4 2710984258 OR 52.43 13-Jul-2006 97,000.00 89,850.79 4 2710984461 MS 27.63 15-Aug-2006 105,000.00 102,482.76 4 2710986482 NJ 6.41 26-Jul-2006 25,000.00 24,371.47 4 2710986656 VA 10.10 21-Jul-2006 60,000.00 59,063.44 4 2710994376 MD 10.59 28-Oct-2006 64,833.07 0.00 4 2711005704 VA 33.33 06-Sep-2006 250.00 36,025.57 4 2711013504 MD 23.58 01-Aug-2006 82,539.00 80,897.22 4 2711016534 NV 13.44 14-Aug-2006 41,000.00 39,770.04 4 2711028605 VA 4.84 04-Oct-2006 14,883.33 14,383.33 4 2711032977 NY 38.95 24-Aug-2006 37,000.00 36,085.70 4 2711038142 NV 13.25 24-Aug-2006 40,000.00 39,099.69 4 2711038773 AZ 15.48 24-Aug-2006 50,000.00 48,731.74 4 2711044953 OH 21.74 18-Sep-2006 25,000.00 24,666.66 4 2711050378 AL 15.63 24-Sep-2006 22.50 14,504.99 4 2711052735 TX 12.47 04-Oct-2006 0.00 36,293.38 4 2711057110 NY 4.27 11-Sep-2006 25,000.00 24,473.64 4 2711060263 CA 22.07 17-Oct-2006 21,094.54 0.00 4 2711070346 AZ 28.34 14-Oct-2006 150,000.00 0.00 4 2711088007 NJ 13.75 04-Oct-2006 55,000.00 54,299.75 4 2711095100 UT 9.72 16-Oct-2006 35,000.00 34,356.91 4 2711115449 GA 24.71 20-Nov-2006 92,256.76 129,483.12 4 2711120315 UT 48.51 06-Dec-2006 100,092.11 0.00 4 2711135178 AL 10.64 04-Nov-2006 15,000.00 14,795.90 4 2711186215 IL 6.39 31-Dec-2006 13,943.02 0.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 4 ~~2390410045~~2390394898 Loan Paid in Full 0 98.~~750~~250% 120 ~~103~~87 4 ~~2390419000~~2390399027 Loan Paid in Full 0 8.250% 120 8185 4 ~~2390419606~~2390399744 Loan Paid in Full 0(1) 8.250% 120 8386 4 ~~2390419853~~2390405589 Loan Paid in Full 0 910.000% 120 82111 4 ~~2390420146~~2390406891 Loan Paid in Full 0 910.~~000~~240% 120 83107 4 ~~2390420202~~2390413988 Loan Paid in Full 0 12.240% 120 97 4 2390415336 Loan Paid in Full 0 8.250% 120 8296 4 ~~2390420250~~2390420187 Loan Paid in Full 0 98.~~000~~250% 120 8283 4 ~~2390422594~~2390421075 Loan Paid in Full 0 8.250% 120 82 4 2390423087 Loan Paid in Full (1) 8.250% 120 81 4 ~~2390458079~~2390471119 Loan Paid in Full 0(1) 98.~~875~~250% 120 5549 4 ~~2390488497~~2390498620 Loan Paid in Full 0 98.000% 120 4135 4 ~~2390514211~~2390499449 Loan Paid in Full 0 8.250% 120 35 4 2390506593 Loan Paid in Full (1) 8.250% 120 32 4 2390513376 Loan Paid in Full (1) 6.875% 300 27 4 2390514630 Loan Paid in Full 0 7.875% 120 26 4 ~~2390514337~~2390516386 Loan Paid in Full 0 87.~~250~~875% 120 25 4 ~~2390515927~~2390517110 Loan Paid in Full 0 7.875% 120 2324 4 ~~2390519364~~2390518168 Loan Paid in Full 0 7.750% 120 2224 4 ~~2390524239~~2390518558 Loan Paid in Full 0 7.~~875~~000% ~~120~~300 1824 4 ~~2390524255~~2390522395 Loan Paid in Full 0 7.875% 120 21 4 2390525209 Loan Paid in Full 0 9.250% 120 19 4 ~~2390524923~~2390526594 Loan Paid in Full 0 8.~~500~~125% 120 18 4 ~~2390525760~~2390527849 Loan Paid in Full (1) 98.250% 120 1817 4 ~~2390527735~~2390527964 Loan Paid in Full 0 7.750% 120 1613 4 ~~2390527998~~2390529308 Loan Paid in Full ~~(1)~~0 7.~~750~~875% 120 16 4 ~~2390528524~~2390531317 Loan Paid in Full 0 89.~~125~~250% 120 1615 4 ~~2390533106~~2390532386 Loan Paid in Full 0 7.875% 120 1315 4 ~~2390533696~~2390533123 Loan Paid in Full 0 7.~~625~~750% 120 1214 4 ~~2390534566~~2390534252 Loan Paid in Full 0 7.750% 120 13 4 2390534366 Loan Paid in Full 0 7.875% 120 12 4 ~~2390535199~~2390534660 Loan Paid in Full (1) 7.750% 120 1012 4 ~~2390535482~~2390535630 Loan Paid in Full 0 7.750% 120 12 4 2390536159 Loan Paid in Full 0 7.750% 120 12 4 ~~2390535484~~2390536195 Loan Paid in Full 0 7.750% 120 10 4 2390536223 Loan Paid in Full (1) 7.~~625~~750% 120 812 4 ~~2390535515~~2390536274 Loan Paid in Full 0 7.750% 120 11 4 ~~2390536511~~2390536501 Loan Paid in Full 0 7.750% 120 1112 4 ~~2390536587~~2390537003 Loan Paid in Full 0 7.750% 120 11 4 2390537523 Loan Paid in Full 0 7.500% 120 10 4 ~~2390537023~~2390537805 Loan Paid in Full ~~(1)~~0 7.750% 120 11 4 ~~2390537170~~2390538062 Loan Paid in Full 0(1) 7.750% 120 10 4 ~~2390537282~~2390538384 Loan Paid in Full 0 7.~~750~~625% 120 10 4 ~~2390537885~~2390539012 Loan Paid in Full 0 7.750% 120 10 4 ~~2390537995~~2390539634 Loan Paid in Full 0(1) 87.~~250~~750% 120 89 4 ~~2390538199~~2390539640 Loan Paid in Full 0 7.~~750~~625% 120 9 4 ~~2390538310~~2390539821 Loan Paid in Full 0 7.~~750~~625% 120 10 4 ~~2390538338~~2390539874 Loan Paid in Full ~~(1)~~0 7.750% 120 109 4 ~~2390538422~~2390540187 Loan Paid in Full 0 7.750% 120 910 4 ~~2390538546~~2390540207 Loan Paid in Full 0 8.~~000~~125% 120 9 4 ~~2390538592~~2390540330 Loan Paid in Full (1) 7.~~750~~500% 120 10 4 ~~2390538730~~2390540341 Loan Paid in Full 0 7.250% 180 11 4 2390540393 Loan Paid in Full (1) 7.750% 120 10 4 ~~2390538860~~2390540482 Loan Paid in Full 0 7.~~875~~750% 120 109 4 ~~2390539055~~2390540535 Loan Paid in Full 0 87.~~250~~500% 120 9 4 ~~2390539085~~2390541012 Loan Paid in Full 0 7.750% 120 910 4 ~~2390539369~~2390541081 Loan Paid in Full 0 7.750% 120 9 4 ~~2390539579~~2390541188 Loan Paid in Full 0 7.~~500~~125% ~~120~~180 711 4 ~~2390539647~~2390541250 Loan Paid in Full 0 78.~~625~~375% 120 10 4 2390541510 Loan Paid in Full 0 8.125% 120 9 4 ~~2390539811~~2390541520 Loan Paid in Full ~~(1)~~0 7.~~750~~625% 120 9 4 ~~2390540078~~2390541526 Loan Paid in Full 0 7.750% 120 89 4 ~~2390540159~~2390541722 Loan Paid in Full ~~(1)~~0 7.~~750~~625% 120 9 4 ~~2390540165~~2390541727 Loan Paid in Full 0 7.~~750~~500% 120 8 4 ~~2390540169~~2390541938 Loan Paid in Full 0 7.~~625~~875% 120 9 4 ~~2390540183~~2390542078 Loan Paid in Full 0 78.~~875~~250% 120 98 4 ~~2390540197~~2390542120 Loan Paid in Full 0 7.750% 120 8 4 ~~2390540249~~2390542163 Loan Paid in Full 0 7.750% 120 98 4 ~~2390540767~~2390542233 Loan Paid in Full 0 87.~~000~~750% 120 8 4 ~~2390540843~~2390542432 Loan Paid in Full 0(1) 7.625% 120 8 4 ~~2390540919~~2390542581 Loan Paid in Full 0 7.~~875~~750% 120 8 4 ~~2390541009~~2390542589 Loan Paid in Full 0 7.750% 120 8 4 ~~2390541234~~2390542650 Loan Paid in Full 0 78.~~625~~250% 120 9 4 ~~2390541315~~2390542753 Loan Paid in Full 0 7.~~375~~750% 120 8 4 ~~2390541332~~2390542963 Loan Paid in Full ~~(1)~~0 7.750% 120 98 4 ~~2390541371~~2390543051 Loan Paid in Full 0 7.~~500~~750% 120 95 4 ~~2390541585~~2390543160 Loan Paid in Full 0 7.~~625~~750% 120 4 4 2390543205 Loan Paid in Full 0 7.750% 120 8 4 ~~2390541737~~2390543211 Loan Paid in Full (1) 7.500% 120 8 4 2390543417 Loan Paid in Full 0 7.~~875~~500% 120 7 4 ~~2390541853~~2390543423 Loan Paid in Full 0 7.~~375~~625% 120 87 4 ~~2390541932~~2390543759 Loan Paid in Full (1) 87.~~250~~750% 120 8 4 ~~2390541955~~2390543850 Loan Paid in Full 0 87.~~250~~750% 120 78 4 ~~2390542056~~2390543875 Loan Paid in Full 0 78.~~750~~125% 120 8 4 ~~2390542062~~2390543947 Loan Paid in Full 0 7.~~750~~500% 120 8 4 ~~2390542066~~2390543966 Loan Paid in Full 0(1) 7.750% 120 8 4 ~~2390542112~~2390544319 Loan Paid in Full 0 7.~~625~~875% 120 7 4 ~~2390542155~~2390544376 Loan Paid in Full 0 7.~~750~~875% 120 7 4 ~~2390542268~~2390544405 Loan Paid in Full 0 7.~~750~~500% 120 78 4 ~~2390542359~~2390544489 Loan Paid in Full 0 7.~~375~~625% 120 7 4 ~~2390542452~~2390544831 Loan Paid in Full 0 7.~~750~~500% 120 7 4 ~~2390542468~~2390544864 Loan Paid in Full 0 7.~~500~~375% 120 76 4 ~~2390542477~~2390544893 Loan Paid in Full 0(1) 7.750% 120 6 4 ~~2390542541~~2390544952 Loan Paid in Full 0 7.750% 120 7 4 ~~2390542588~~2390544998 Loan Paid in Full 0(1) 7.750% 120 7 4 ~~2390542744~~2390545034 Loan Paid in Full 0 7.~~500~~375% 120 7 4 ~~2390542813~~2390545059 Loan Paid in Full 0 7.~~750~~625% 120 7 4 ~~2390542892~~2390545060 Loan Paid in Full 0 7.750% 120 76 4 ~~2390542895~~2390545091 Loan Paid in Full 0(1) 7.~~625~~750% 120 7 4 ~~2390542984~~2390545148 Loan Paid in Full 0 7.~~750~~875% 120 78 4 ~~2390542994~~2390545262 Loan Paid in Full 0 87.~~250~~750% 120 76 4 ~~2390543084~~2390545383 Loan Paid in Full 0 78.~~500~~000% 120 47 4 ~~2390543271~~2390545701 Loan Paid in Full 0 78.~~750~~250% 120 7 4 ~~2390543360~~2390545823 Loan Paid in Full 0 7.~~750~~625% 120 76 4 ~~2390543411~~2390545993 Loan Paid in Full 0 7.750% 120 56 4 ~~2390543440~~2390546033 Loan Paid in Full (1) 7.~~750~~875% 120 76 4 ~~2390543461~~2390546146 Loan Paid in Full 0 7.~~750~~500% 120 76 4 ~~2390543473~~2390546251 Loan Paid in Full 0 7.750% 120 6 4 ~~2390543631~~2390546409 Loan Paid in Full 0 78.~~750~~125% ~~120~~180 7 4 ~~2390543648~~2390546454 Loan Paid in Full ~~(1)~~0 78.~~750~~250% 120 76 4 ~~2390543678~~2390546558 Loan Paid in Full 0 7.~~625~~750% 120 65 4 ~~2390544035~~2390546684 Loan Paid in Full 0 7.750% 120 76 4 ~~2390544046~~2390546812 Loan Paid in Full 0 7.~~750~~500% 120 76 4 ~~2390544074~~2390547091 Loan Paid in Full 0 7.750% 120 65 4 ~~2390544316~~2390547302 Loan Paid in Full 0 7.750% 120 65 4 ~~2390544544~~2390547438 Loan Paid in Full 0 87.~~000~~625% 120 63 4 ~~2390544780~~2390547509 Loan Paid in Full 0 7.~~750~~500% 120 5 4 ~~2390544843~~2390547640 Loan Paid in Full 0 7.750% 120 5 4 ~~2390544859~~2390547681 Loan Paid in Full 0 7.~~375~~625% 120 65 4 ~~2390545015~~2390547740 Loan Paid in Full 0 78.~~875~~250% 120 65 4 ~~2390545040~~2390548005 Loan Paid in Full 0 87.~~375~~750% 120 64 4 ~~2390545090~~2390548028 Loan Paid in Full 0 7.750% 120 65 4 ~~2390545116~~2390548112 Loan Paid in Full 0 7.750% 120 65 4 ~~2390545164~~2390548613 Loan Paid in Full (1) 7.~~875~~500% 120 65 4 ~~2390545327~~2390548671 Loan Paid in Full 0 7.750% 120 65 4 ~~2390545463~~2390548764 Loan Paid in Full 0(1) 7.~~750~~500% 120 65 4 ~~2390545508~~2390548777 Loan Paid in Full 0 87.~~000~~750% 120 65 4 ~~2390545532~~2390548799 Loan Paid in Full 0(1) 7.~~625~~500% 120 5 4 ~~2390545540~~2390548811 Loan Paid in Full 0 87.~~375~~750% 120 65 4 ~~2390545580~~2390548894 Loan Paid in Full 0(1) 87.~~000~~750% 120 65 4 ~~2390545630~~2390548984 Loan Paid in Full 0 7.~~625~~875% 120 65 4 ~~2390545973~~2390549274 Loan Paid in Full 0 8.000% 120 54 4 ~~2390546008~~2390549406 Loan Paid in Full 0 78.~~750~~000% 120 5 4 ~~2390546465~~2390549447 Loan Paid in Full 0 7.~~750~~375% 120 54 4 ~~2390546503~~2390549459 Loan Paid in Full 0 7.625% 120 5 4 ~~2390546694~~2390549678 Loan Paid in Full (1) 7.750% 120 4 4 2390549723 Loan Paid in Full 0 7.~~375~~625% 120 54 4 ~~2390546758~~2390549744 Loan Paid in Full 0 87.~~125~~625% 120 54 4 ~~2390546783~~2390549877 Loan Paid in Full 0 7.750% 120 4 4 ~~2390546802~~2390549878 Loan Paid in Full 0 7.~~375~~750% 120 54 4 ~~2390546920~~2390550078 Loan Paid in Full ~~(1)~~0 7.750% 120 54 4 ~~2390546946~~2390550104 Loan Paid in Full ~~(1)~~0 7.~~625~~750% 120 54 4 ~~2390547034~~2390550112 Loan Paid in Full (1) 7.~~625~~500% 120 54 4 ~~2390547077~~2390550184 Loan Paid in Full 0 7.750% 120 4 4 ~~2390547215~~2390550195 Loan Paid in Full 0 7.750% 120 4 4 ~~2390547221~~2390550202 Loan Paid in Full 0 7.500% 120 4 4 ~~2390547266~~2390550235 Loan Paid in Full 0(1) 7.750% 120 54 4 ~~2390547365~~2390550325 Loan Paid in Full 0 87.~~750~~875% 120 54 4 ~~2390547446~~2390550467 Loan Paid in Full 0 7.750% 120 4 4 ~~2390547858~~2390550497 Loan Paid in Full 0 87.~~000~~625% 120 4 4 ~~2390547981~~2390550729 Loan Paid in Full 0 7.500% 120 4 4 ~~2390548440~~2390550752 Loan Paid in Full ~~(1)~~0 7.~~750~~625% 120 4 4 ~~2390548616~~2390550768 Loan Paid in Full 0 87.~~125~~250% 120 43 4 ~~2390548895~~2390550772 Loan Paid in Full 0 7.750% 120 4 4 ~~2390549111~~2390550827 Loan Paid in Full 0 7.~~625~~750% 120 2 4 2390550907 Loan Paid in Full 0 8.000% 120 4 ~~2390549269~~4 2390550988 Loan Paid in Full 0 7.750% 120 3 4 ~~2390549359~~2390551089 Loan Paid in Full 0 8.250% 120 4 4 2390551186 Loan Paid in Full (1) 7.~~500~~750% 120 34 4 ~~2390549383~~2390551249 Loan Paid in Full 0 7.~~750~~875% 120 3 4 ~~2390549440~~2390551344 Loan Paid in Full 0 7.750% 120 3 4 ~~2390549561~~2390551482 Loan Paid in Full 0 7.~~500~~750% 120 3 4 ~~2390549731~~2390551595 Loan Paid in Full 0 7.750% 120 34 4 ~~2390550179~~2390551668 Loan Paid in Full 0 7.750% 120 3 4 ~~2390550180~~2390551721 Loan Paid in Full 0 7.750% 120 34 4 ~~2390550201~~2390551824 Loan Paid in Full ~~(1)~~0 7.750% 120 34 4 ~~2390550229~~2390551935 Loan Paid in Full 0 7.~~625~~750% 120 3 4 ~~2390550425~~2390552056 Loan Paid in Full 0 7.750% 120 3 4 ~~2390550784~~2390552167 Loan Paid in Full ~~(1)~~0 7.750% 120 3 4 ~~2390550863~~2390552169 Loan Paid in Full ~~(1)~~0 7.~~500~~625% 120 32 4 ~~2390550891~~2390552188 Loan Paid in Full 0 7.875% 120 34 4 ~~2390550905~~2390552352 Loan Paid in Full 0 7.750% 120 3 4 ~~2390551015~~2390552401 Loan Paid in Full 0 7.~~625~~500% 120 23 4 ~~2390551025~~2390552582 Loan Paid in Full 0 7.750% 120 24 4 ~~2390551046~~2390552609 Loan Paid in Full 0 7.750% 120 2 4 ~~2390551139~~2390552765 Loan Paid in Full 0 7.750% 120 23 4 ~~2390551161~~2390552788 Loan Paid in Full 0(1) 7.750% 120 34 4 ~~2390551274~~2390552883 Loan Paid in Full 0 7.~~625~~750% 120 24 4 ~~2390551351~~2390552897 Loan Paid in Full 0 7.~~750~~625% 120 2 4 ~~2390551374~~2390553085 Loan Paid in Full (1) 7.750% 120 24 4 ~~2390551418~~2390553109 Loan Paid in Full 0 7.~~500~~750% 120 3 4 ~~2390551576~~2390553168 Loan Paid in Full (1) 7.500% 120 4 4 2390553332 Loan Paid in Full 0 7.750% 120 34 4 ~~2390551723~~2390553353 Loan Paid in Full 0 87.~~125~~750% 120 24 4 ~~2390551754~~2390553355 Loan Paid in Full (1) 7.750% 120 32 4 ~~2390551763~~2390553376 Loan Paid in Full 0 7.~~875~~625% 120 34 4 ~~2390551936~~2390553487 Loan Paid in Full 0 7.~~875~~750% 120 24 4 ~~2390552055~~2390553677 Loan Paid in Full 0 7.~~875~~750% 120 2 4 ~~2390552141~~2390553819 Loan Paid in Full 0 7.~~500~~625% 120 21 4 ~~2390552181~~2390553994 Loan Paid in Full 0 7.750% 120 24 4 ~~2390552297~~2390554101 Loan Paid in Full ~~(1)~~0 7.750% 120 31 4 ~~2390552326~~2390554378 Loan Paid in Full 0 7.~~625~~750% 120 31 4 ~~2390552389~~2390554472 Loan Paid in Full ~~(1)~~0 7.750% 120 31 4 ~~2390552411~~2390554612 Loan Paid in Full 0 7.~~625~~500% 120 31 4 ~~2390552432~~2390554731 Loan Paid in Full 0 7.~~625~~750% 120 32 4 ~~2390552760~~2390554766 Loan Paid in Full 0 7.~~500~~750% 120 2 4 ~~2390552899~~2390554788 Loan Paid in Full 0 7.~~625~~750% 120 31 4 ~~2390552911~~2390554790 Loan Paid in Full 0 7.~~625~~750% 120 31 4 ~~2390553116~~2390554907 Loan Paid in Full 0 7.750% 120 2 4 2390555211 Loan Paid in Full (1) 7.750% 120 31 4 ~~2390553255~~2390555380 Loan Paid in Full 0 7.~~750~~625% 120 31 4 ~~2390553276~~2390555769 Loan Paid in Full 0 7.~~625~~500% 120 31 4 ~~2390553295~~2390555795 Loan Paid in Full 0(1) 7.750% 120 31 4 ~~2390553440~~2390555856 Loan Paid in Full 0 7.~~750~~500% 120 31 4 ~~2390553446~~2390555955 Loan Paid in Full 0 7.~~750~~250% 120 31 4 ~~2390553495~~2390555988 Loan Paid in Full 0 7.~~750~~625% 120 31 4 ~~2390553580~~2390556181 Loan Paid in Full 0 7.~~500~~250% 120 31 4 ~~2390553757~~2390556279 Loan Paid in Full 0 7.~~500~~375% 120 31 4 ~~2390554414~~2390556307 Loan Paid in Full 0 7.~~625~~750% 120 31 4 ~~2710809290~~2390556470 Loan Paid in Full (1) 97.750% ~~119~~120 141 4 ~~2710937335~~2390556518 Loan Paid in Full 0(1) 7.500% ~~180~~120 91 4 ~~2710939465~~2390849947 ~~Liquidation~~Loan 2Paid 9in Full 0 7.875% 120 4 4 2710573675 Loan Paid in Full 0 8.000% 119 921 4 ~~2710947781~~2710767693 Loan Paid in Full ~~(1)~~0 78.750% 119 16 4 2710797537 Loan Paid in Full 0 9.250% 119 14 4 ~~2710949100~~2710908491 Loan Paid in Full 0 8.000% 119 12 4 2710923735 Loan Paid in Full 0 8.500% 119 11 4 2710938896 Loan Paid in Full 0 7.~~750~~000% 180 1011 4 ~~2710950720~~2710941659 Loan Paid in Full 0 78.500% ~~180~~119 1011 4 ~~2710955851~~2710942394 Loan Paid in Full 0 7.250% 240 11 4 2710943219 Loan Paid in Full 0 7.000% 180 11 4 2710943788 Loan Paid in Full 0 8.250% 119 10 4 ~~2710959288~~2710955144 Loan Paid in Full 0 7.~~000~~750% 180 1011 4 ~~2710962141~~2710959842 Loan Paid in Full 0 8.250% 180 11 4 2710962327 Loan Paid in Full 0 7.750% 180 11 4 2710963098 Loan Paid in Full 0 7.000% 180 1011 4 ~~2710971402~~2710973638 Loan Paid in Full 0 7.~~750~~500% ~~240~~180 1011 4 ~~2710972090~~2710975953 Loan Paid in Full 0 98.500% 180 11 4 2710977628 Loan Paid in Full 0 10.000% 119 9 4 ~~2710984258~~2710986283 Loan Paid in Full 0 7.500% 180 10 4 ~~2710984461~~2710997157 Loan Paid in Full 0 7.500% 180 910 4 ~~2710986482~~2710999957 Loan Paid in Full 0 8.~~750~~000% 180 910 4 ~~2710986656~~2711016676 Loan Paid in Full 0 8.250% ~~240~~180 910 4 ~~2710994376~~2711020730 Loan Paid in Full 0 8.~~750~~000% ~~119~~180 610 4 ~~2711005704~~2711023503 Loan Paid in Full 0 89.~~500~~250% 119 8 4 ~~2711013504~~2711024916 Loan Paid in Full 0 8.000% 180 910 4 ~~2711016534~~2711024955 Loan Paid in Full 0 8.~~000~~250% 180 910 4 ~~2711028605~~2711025529 Loan Paid in Full 0 87.~~250~~750% 119 78 4 ~~2711032977~~2711035990 Loan Paid in Full 0 8.~~500~~000% 180 89 4 ~~2711038142~~2711057882 Loan Paid in Full 0(1) 97.~~250~~750% ~~180~~119 8 4 ~~2711038773~~2711062872 Loan Paid in Full 0 8.250% ~~180~~240 89 4 ~~2711044953~~2711064535 Loan Paid in Full 0 87.~~750~~500% ~~180~~119 7 4 ~~2711050378~~2711075559 Loan Paid in Full 0 8.000% 180 9 4 2711077852 Loan Paid in Full 0 7.750% 119 78 4 ~~2711052735~~2711078643 Loan Paid in Full 0 7.750% 119 7 4 ~~2711057110~~2711104298 Loan Paid in Full 0 8.000% ~~180~~119 85 4 ~~2711060263~~2711106351 Loan Paid in Full ~~(1)~~0 78.~~750~~250% 119 6 4 ~~2711070346~~2711126626 Loan Paid in Full 0 89.500% 119 76 4 ~~2711088007~~2711129034 Loan Paid in Full 0 8.~~500~~000% ~~180~~119 76 4 ~~2711095100~~2711177698 Loan Paid in Full 0 87.~~250~~750% ~~180~~119 5 4 2711214685 Loan Paid in Full (1) 7.750% 119 4 ~~2711115449~~4 2711237759 Loan Paid in Full 0 7.750% 119 54 4 ~~2711120315~~2711371556 Loan Paid in Full 0 87.~~250~~875% 119 51 4 ~~2711135178~~2711371893 Loan Paid in Full 0(1) 9.250% ~~180~~119 61 4 ~~2711186215~~2711434895 Loan Paid in Full 0 8.000% 119 42

Prepayment Rates

Summary SMM CPR PSA Current Month (1.~~601~~607)% Current Month (21.~~004~~085)% Current Month (1,~~197~~236.~~760~~635)% 3 Month Average (21.~~262~~686)% 3 Month Average (3122.~~121~~291)% 3 Month Average (21,~~024~~393.~~516~~546)% 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 (44.338)% N/A Mar-2007 (3,085.908)% N/A Apr-2007 (28.022)% N/A Apr-2007 (1,789.879)% N/A May-2007 (2117.~~004~~765)% N/A May-2007 (1,~~197~~154.~~760~~123)% N/A Jun-2007 (21.085)% N/A Jun-2007 (1,236.635)% 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 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 6.000 0 0.00 0.000 6.000 6.499 1 10,~~455~~390.4075 0.001 6.500 6.999 87 43,~~175~~971,~~673~~346.4143 0.~~575~~475 7.000 7.499 ~~362~~386 3740,~~950~~467,~~184~~527.3653 54.~~229~~842 7.500 7.999 56,~~572~~517 ~~554~~647,~~262~~080,~~104~~316.3270 7677.~~377~~420 8.000 8.499 1,~~290~~504 94105,~~363~~755,~~251~~311.8451 1312.~~003~~653 8.500 8.999 ~~358~~399 1922,~~644~~835,~~124~~919.1626 2.~~707~~732 9.000 9.499 ~~243~~249 9,~~301~~537,~~269~~233.5913 1.~~282~~141 9.500 9.999 ~~109~~112 3,~~269~~350,~~098~~361.9883 0.~~450~~401 10.000 10.499 6261 1,~~410~~371,~~659~~588.5971 0.~~194~~164 10.500 10.999 1113 ~~345~~542,~~696~~412.9076 0.~~048~~065 11.000 11.499 10 ~~567~~598,~~172~~560.9092 0.~~078~~072 11.500 11.999 1 2024,~~500~~000.00 0.003 12.000 12.499 76 ~~209~~100,~~907~~437.5256 0.~~029~~012 12.500 12.999 1 87,~~433~~914.0247 0.001 13.000 13.499 4 47,~~813~~801.8208 0.~~007~~006 13.500 13.999 1 8,759.72 0.001 14.000 14.499 2 42,~~748~~715.6643 0.~~006~~005 14.500 14.999 3 29,~~532~~347.0759 0.004 15.000 15.499 0 0.00 0.000 15.500 15.999 1 2019,~~113~~951.7513 0.~~003~~002 16.000 16.499 0 0.00 0.000 16.500 16.999 0 0.00 0.000 17.000 17.499 0 0.00 0.000 17.500 17.999 1 7,~~785~~726.5671 0.001 >= 18.000 0 0.00 0.000 Total 89,~~047~~279 ~~725~~835,~~695~~809,~~285~~623.5722 100.000

Filing Compare · MSCC HELOC Trust 2007-1