10-D 1 has07nc1_10d-200709.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: August 28, 2007 to September 25, 2007 Commission File Number of issuing entity: 333-140923-03 HSI Asset Securitization Corporation Trust 2007-NC1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140923 HSI Asset Securitization Corporation (Exact name of depositor as specified in its charter) HSBC Bank USA, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199985 54-2199986 54-2199987 54-6747801 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ A-4 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9 _____ _____ __X___ ____________ M-10 _____ _____ __X___ ____________ X _____ _____ __X___ ____________ R _____ _____ __X___ ____________ P _____ _____ __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 September 25, 2007 a distribution was made to holders of HSI Asset Securitization Corporation Trust 2007-NC1. 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 HSI Asset Securitization Corporation Trust 2007-NC1, relating to the September 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. HSI Asset Securitization Corporation Trust 2007-NC1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: October 2, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of HSI Asset Securitization Corporation Trust 2007-NC1, relating to the September 25, 2007 distribution. EX-99.1 HSI Asset Securitization Corporation Mortgage Pass-Through Certificates Distribution Date: 9/25/2007 HSI Asset Securitization Corporation Mortgage Pass-Through Certificates Series 2007-NC1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 40430TAA0 0609/2224/2007 5.~~42000~~60500% ~~495~~465,~~395~~873,~~000~~369.0087 12,~~491~~103,~~689~~482.3997 A-2 40430TAB8 0609/2224/2007 5.~~46000~~64500% 81,189,000.00 ~~246~~369,~~273~~195.3070 A-3 40430TAC6 0609/2224/2007 5.~~50000~~68500% 152,344,000.00 ~~465~~697,~~495~~672.5604 A-4 40430TAD4 0609/2224/2007 5.~~60000~~78500% 27,032,000.00 84125,~~099~~972.5687 M-1 40430TAE2 0609/2224/2007 5.~~60000~~78500% 44,347,000.00 ~~137~~206,~~968~~663.4418 M-2 40430TAF9 0609/2224/2007 5.~~63000~~81500% 41,253,000.00 ~~129~~193,~~030~~241.2266 M-3 40430TAG7 0609/2224/2007 5.~~67000~~85500% 25,267,000.00 79119,~~591~~172.0551 M-4 40430TAH5 0609/2224/2007 56.~~92000~~10500% 23,205,000.00 76114,~~318~~120.6726 M-5 40430TAJ1 0609/2224/2007 6.~~02000~~20500% 21,142,000.00 70105,~~708~~677.2470 M-6 40430TAK8 0609/2224/2007 6.~~32000~~50500% 18,564,000.00 6597,~~180~~277.2794 M-7 40430TAL6 0609/2224/2007 67.~~97000~~15500% 18,048,000.00 69104,~~885~~024.8716 M-8 40430TAM4 0609/2224/2007 7.~~32000~~50500% 14,439,000.00 5887,~~718~~293.6078 M-9 40430TAN2 0609/2224/2007 7.~~32000~~50500% 14,438,000.00 5887,~~714~~287.5374 M-10 40430TAP7 0609/2224/2007 7.~~07000~~25500% 14,954,000.00 5887,~~735~~395.9975 X 40430TAR3 06/05/2007 0.00000% 39,~~706~~705,~~423~~955.1964 31,~~463~~744,~~491~~329.0795 R 40430TAS1 06/05/2007 0.00000% 0.00 0.00 P 40430TAQ5 06/05/2007 0.00000% 100.00 5238,~~969~~217.9822 Totals 1,~~031~~001,~~323~~801,~~523~~425.1951 6,~~608~~281,~~870~~025.7443

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 712,~~566~~469,~~832~~460.9670 0.00 ~~487~~453,~~828~~403,~~167~~909.0417 914,~~058~~572,~~522~~943.3567 0.00 A-2 0.00 0.00 81,189,000.00 ~~246~~369,~~273~~195.3070 0.00 A-3 0.00 0.00 152,344,000.00 ~~465~~697,~~495~~672.5604 0.00 A-4 0.00 0.00 27,032,000.00 84125,~~099~~972.5687 0.00 M-1 0.00 0.00 44,347,000.00 ~~137~~206,~~968~~663.4418 0.00 M-2 0.00 0.00 41,253,000.00 ~~129~~193,~~030~~241.2266 0.00 M-3 0.00 0.00 25,267,000.00 79119,~~591~~172.0551 0.00 M-4 0.00 0.00 23,205,000.00 76114,~~318~~120.6726 0.00 M-5 0.00 0.00 21,142,000.00 70105,~~708~~677.2470 0.00 M-6 0.00 0.00 18,564,000.00 6597,~~180~~277.2794 0.00 M-7 0.00 0.00 18,048,000.00 69104,~~885~~024.8716 0.00 M-8 0.00 0.00 14,439,000.00 5887,~~718~~293.6078 0.00 M-9 0.00 0.00 14,438,000.00 5887,~~714~~287.5374 0.00 M-10 0.00 0.00 14,954,000.00 5887,~~735~~395.9975 0.00 X 0.00 0.00 39,705,955.64 31,~~463~~744,~~491~~329.0795 0.00 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 100.00 5238,~~969~~217.9822 0.00 Totals 712,~~566~~469,~~832~~460.9670 0.00 1989,~~023~~331,~~756,222~~964.6881 1418,~~175~~750,~~703~~486.7013 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 A-1 495,395,000.00 ~~495~~465,~~395~~873,~~000~~369.0087 0.00 712,~~566~~469,~~832~~460.9670 0.00 A-2 81,189,000.00 81,189,000.00 0.00 0.00 0.00 A-3 152,344,000.00 152,344,000.00 0.00 0.00 0.00 A-4 27,032,000.00 27,032,000.00 0.00 0.00 0.00 M-1 44,347,000.00 44,347,000.00 0.00 0.00 0.00 M-2 41,253,000.00 41,253,000.00 0.00 0.00 0.00 M-3 25,267,000.00 25,267,000.00 0.00 0.00 0.00 M-4 23,205,000.00 23,205,000.00 0.00 0.00 0.00 M-5 21,142,000.00 21,142,000.00 0.00 0.00 0.00 M-6 18,564,000.00 18,564,000.00 0.00 0.00 0.00 M-7 18,048,000.00 18,048,000.00 0.00 0.00 0.00 M-8 14,439,000.00 14,439,000.00 0.00 0.00 0.00 M-9 14,438,000.00 14,438,000.00 0.00 0.00 0.00 M-10 14,954,000.00 14,954,000.00 0.00 0.00 0.00 X 39,706,423.19 39,~~706~~705,~~423~~955.1964 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 Totals 1,031,323,523.19 1,~~031~~001,~~323~~801,~~523~~425.1951 0.00 712,~~566~~469,~~832~~460.9670 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 712,~~566~~469,~~832~~460.9670 ~~487~~453,~~828~~403,~~167~~909.0417 0.~~98472566~~91523715 712,~~566~~469,~~832~~460.9670 A-2 0.00 0.00 81,189,000.00 1.00000000 0.00 A-3 0.00 0.00 152,344,000.00 1.00000000 0.00 A-4 0.00 0.00 27,032,000.00 1.00000000 0.00 M-1 0.00 0.00 44,347,000.00 1.00000000 0.00 M-2 0.00 0.00 41,253,000.00 1.00000000 0.00 M-3 0.00 0.00 25,267,000.00 1.00000000 0.00 M-4 0.00 0.00 23,205,000.00 1.00000000 0.00 M-5 0.00 0.00 21,142,000.00 1.00000000 0.00 M-6 0.00 0.00 18,564,000.00 1.00000000 0.00 M-7 0.00 0.00 18,048,000.00 1.00000000 0.00 M-8 0.00 0.00 14,439,000.00 1.00000000 0.00 M-9 0.00 0.00 14,438,000.00 1.00000000 0.00 M-10 0.00 0.00 14,954,000.00 1.00000000 0.00 X 0.00 0.00 39,705,955.64 0.99998822 0.00 R 0.00 0.00 0.00 0.00000000 0.00 P 0.00 0.00 100.00 1.00000000 0.00 Totals 0.00 712,~~566~~469,~~832~~460.9670 1989,~~023~~331,~~756,222~~964.6881 0.~~99266253~~95928382 712,~~566~~469,~~832~~460.9670

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 495,395,000.00 ~~1000~~940.~~00000000~~40789647 0.00000000 1525.~~27434262~~17074395 0.00000000 A-2 81,189,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 152,344,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 27,032,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 44,347,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 41,253,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 25,267,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 23,205,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 21,142,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 18,564,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 18,048,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 14,439,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 14,438,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 14,954,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 39,706,423.19 ~~1000~~999.~~00000000~~98822483 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 1525.~~27434262~~17074395 ~~984~~915.~~72565738~~23715251 0.~~98472566~~91523715 1525.~~27434262~~17074395 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 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 999.98822483 0.99998822 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0608/0527/07 - 0609/24/07 2029 5.~~42000~~60500% ~~495~~465,~~395~~873,~~000~~369.0087 12,~~491~~103,~~689~~482.3997 0.00 A-2 0608/0527/07 - 0609/24/07 2029 5.~~46000~~64500% 81,189,000.00 ~~246~~369,~~273~~195.3070 0.00 A-3 0608/0527/07 - 0609/24/07 2029 5.~~50000~~68500% 152,344,000.00 ~~465~~697,~~495~~672.5604 0.00 A-4 0608/0527/07 - 0609/24/07 2029 5.~~60000~~78500% 27,032,000.00 84125,~~099~~972.5687 0.00 M-1 0608/0527/07 - 0609/24/07 2029 5.~~60000~~78500% 44,347,000.00 ~~137~~206,~~968~~663.4418 0.00 M-2 0608/0527/07 - 0609/24/07 2029 5.~~63000~~81500% 41,253,000.00 ~~129~~193,~~030~~241.2266 0.00 M-3 0608/0527/07 - 0609/24/07 2029 5.~~67000~~85500% 25,267,000.00 79119,~~591~~172.0551 0.00 M-4 0608/0527/07 - 0609/24/07 2029 56.~~92000~~10500% 23,205,000.00 76114,~~318~~120.6726 0.00 M-5 0608/0527/07 - 0609/24/07 2029 6.~~02000~~20500% 21,142,000.00 70105,~~708~~677.2470 0.00 M-6 0608/0527/07 - 0609/24/07 2029 6.~~32000~~50500% 18,564,000.00 6597,~~180~~277.2794 0.00 M-7 0608/0527/07 - 0609/24/07 2029 67.~~97000~~15500% 18,048,000.00 69104,~~885~~024.8716 0.00 M-8 0608/0527/07 - 0609/24/07 2029 7.~~32000~~50500% 14,439,000.00 5887,~~718~~293.6078 ~~374~~3,935.7241 M-9 0608/0527/07 - 0609/24/07 2029 7.~~32000~~50500% 14,438,000.00 5887,~~714~~287.5374 ~~374~~3,935.7014 M-10 0608/0527/07 - 0609/24/07 2029 7.~~07000~~25500% 14,954,000.00 5887,~~735~~395.9975 01,064.0021 X N/A N/A 0.00000% 1,~~031~~001,~~323~~801,~~523~~325.1951 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 Totals 34,~~092~~498,~~409~~478.6926 ~~749~~8,934.4276

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 12,~~491~~103,~~689~~482.3997 0.00 ~~487~~453,~~828~~403,~~167~~909.0417 A-2 0.00 0.00 ~~246~~369,~~273~~195.3070 0.00 81,189,000.00 A-3 0.00 0.00 ~~465~~697,~~495~~672.5604 0.00 152,344,000.00 A-4 0.00 0.00 84125,~~099~~972.5687 0.00 27,032,000.00 M-1 0.00 0.00 ~~137~~206,~~968~~663.4418 0.00 44,347,000.00 M-2 0.00 0.00 ~~129~~193,~~030~~241.2266 0.00 41,253,000.00 M-3 0.00 0.00 79119,~~591~~172.0551 0.00 25,267,000.00 M-4 0.00 0.00 76114,~~318~~120.6726 0.00 23,205,000.00 M-5 0.00 0.00 70105,~~708~~677.2470 0.00 21,142,000.00 M-6 0.00 0.00 6597,~~180~~277.2794 0.00 18,564,000.00 M-7 0.00 0.00 69104,~~885~~024.8716 0.00 18,048,000.00 M-8 ~~374~~3,935.7241 0.00 5887,~~718~~293.6078 0.00 14,439,000.00 M-9 ~~374~~3,935.7014 0.00 5887,~~714~~287.5374 0.00 14,438,000.00 M-10 01,064.0021 0.00 5887,~~735~~395.9975 0.00 14,954,000.00 X 0.00 0.00 31,~~463~~744,~~491~~329.0795 0.00 1989,~~023~~331,~~756,122~~864.6881 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 5238,~~969~~217.9822 0.00 100.00 Totals ~~749~~8,934.4276 0.00 6,~~608~~281,~~870~~025.7443 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 495,395,000.00 5.~~42000~~60500% ~~1000~~940.~~00000000~~40789647 34.~~01111111~~24607227 0.00000000 A-2 81,189,000.00 5.~~46000~~64500% 1000.00000000 34.~~03333333~~54736110 0.00000000 A-3 152,344,000.00 5.~~50000~~68500% 1000.00000000 34.~~05555558~~57958331 0.00000000 A-4 27,032,000.00 5.~~60000~~78500% 1000.00000000 34.~~11111128~~66013872 0.00000000 M-1 44,347,000.00 5.~~60000~~78500% 1000.00000000 34.~~11111101~~66013890 0.00000000 M-2 41,253,000.00 5.~~63000~~81500% 1000.00000000 34.~~12777786~~68430563 0.00000000 M-3 25,267,000.00 5.~~67000~~85500% 1000.00000000 34.~~15000000~~71652788 0.00000000 M-4 23,205,000.00 56.~~92000~~10500% 1000.00000000 34.~~28888903~~91791683 0.00000000 M-5 21,142,000.00 6.~~02000~~20500% 1000.00000000 34.~~34444423~~99847224 0.00000000 M-6 18,564,000.00 6.~~32000~~50500% 1000.00000000 35.~~51111129~~24013898 0.00000000 M-7 18,048,000.00 67.~~97000~~15500% 1000.00000000 35.~~87222241~~76375000 0.00000000 M-8 14,439,000.00 7.~~32000~~50500% 1000.00000000 46.~~06666667~~04569430 0.~~02595194~~27255419 M-9 14,438,000.00 7.~~32000~~50500% 1000.00000000 46.~~06666644~~04569469 0.~~02595235~~27255437 M-10 14,954,000.00 7.~~07000~~25500% 1000.00000000 35.~~92777785~~84430587 0.~~00000000~~07116557 X 39,706,423.19 0.00000% ~~25973~~25230.~~72012722~~20823901 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 34.~~01111111~~24607227 0.00000000 ~~984~~915.~~72565738~~23715251 A-2 0.00000000 0.00000000 34.~~03333333~~54736110 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 34.~~05555558~~57958331 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 34.~~11111128~~66013872 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 34.~~11111101~~66013890 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 34.~~12777786~~68430563 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 34.~~15000000~~71652788 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 34.~~28888903~~91791683 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 34.~~34444423~~99847224 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 35.~~51111129~~24013898 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 35.~~87222241~~76375000 0.00000000 1000.00000000 M-8 0.~~02595194~~27255419 0.00000000 46.~~06666667~~04569430 0.00000000 1000.00000000 M-9 0.~~02595235~~27255437 0.00000000 46.~~06666644~~04569469 0.00000000 1000.00000000 M-10 0.~~00000000~~07116557 0.00000000 35.~~92777785~~84430587 0.00000000 1000.00000000 X 0.00000000 0.00000000 8743.~~22747585~~93067443 0.00000000 ~~25783~~24916.~~13633996~~16683971 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 ~~529699~~382172.~~80000000~~20000000 0.00000000 1000.00000000 (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 1317,~~723~~852,~~818~~261.4960 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~840~~1,~~665~~368,891.4641 Gains & Subsequent Recoveries (Realized Losses) 0(79,779.0022) Prepayment Penalties 5238,~~969~~217.9822 Swap/Cap Payments 0.00 Total Deposits 1419,~~617~~179,~~453~~591.9301 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~441~~429,~~750~~104.2388 Payment of Interest and Principal 1418,~~175~~750,~~703~~486.7013 Total Withdrawals (Pool Distribution Amount) 1419,~~617~~179,~~453~~591.9301 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~429~~417,~~718~~417.1421 Credit Risk Manager-Office Tiger Global RE Services Inc 1211,~~032~~687.0967 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~441~~429,~~750~~104.2388 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Supplemental Interest Trust Account 500.00 0.00 0.00 500.00 Excess Reserve Fund Account 1,000.00 ~~749~~8,934.4275 ~~749~~8,934.4275 1,000.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Agreement - ABN AMRO BANK N.V. 0.00 0.00 0.00 Swap Agreement - ABN AMRO BANK N.V. 0.00 0.00 0.00

Collateral Statement Group Group I Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 8.~~141983~~127054 8.~~141983~~127054 Weighted Average Net Rate 7.~~641983~~627054 7.~~641983~~627054 Weighted Average Pass-Through Rate 7.~~627983~~613054 7.~~627983~~613054 Weighted Average Remaining Term ~~355~~352 ~~355~~352 Principal And Interest Constant 7,~~336~~121,~~824~~173.6456 7,~~336~~121,~~824~~173.6456 Beginning Loan Count 4,~~597~~480 4,~~597~~480 Loans Paid in Full 3251 3251 Ending Loan Count 4,~~565~~429 4,~~565~~429 Beginning Scheduled Balance 1,~~031~~001,~~323~~801,~~523~~325.1951 1,~~031~~001,~~323~~801,~~523~~325.1951 Ending Scheduled Balance 1989,~~023~~331,~~756,122~~864.6881 1989,~~023~~331,~~756,122~~864.6881 Actual Ending Collateral Balance 1989,~~024~~745,~~088,141~~297.3953 1989,~~024~~745,~~088,141~~297.3953 Scheduled Principal ~~339~~336,~~309~~428.3970 ~~339~~336,~~309~~428.3970 Unscheduled Principal 712,~~228~~133,~~091~~032.1200 712,~~228~~133,~~091~~032.1200 Negative Amortized Principal 0.00 0.00 Scheduled Interest 6,~~997~~784,~~515~~744.2586 6,~~997~~784,~~515~~744.2586 Servicing Fees ~~429~~417,~~718~~417.1421 ~~429~~417,~~718~~417.1421 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 1211,~~032~~687.0967 1211,~~032~~687.0967 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 6,~~555~~355,~~765~~639.0298 6,~~555~~355,~~765~~639.0298 Realized Loss Amount 079,779.0022 079,779.0022 Cumulative Realized Loss 079,779.0022 079,779.0022 Percentage of Cumulative Losses 0.~~0000~~0077 0.~~0000~~0077 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 5238,~~969~~217.9822 5238,~~969~~217.9822 Prepayment Penalty Paid Count 910 910 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Informational Reporting Credit Enhancement Percentage 2627.~~897375~~833224% Stepdown Date NO Cummulative Loss Percentage 0.~~000000~~000073% Structural Reporting Extra Principal Payment Amount 075,673.0074 Net monthly Excess Cash Flow 01,753,264.0037 Overcollaterization Deficiency 0.00 Overcollateralization Increase 075,673.0074 Overcollateralization Reduction Amount ~~567~~0.5500 Overcollateralization Target Amount 39,~~706~~705,~~423~~955.1964 Overcollateralization ~~Target~~ Amount 39,705,955.64 Trigger Event Reporting Cumlative Loss Test Trigger Result Pass Threshold Value 1.800000% Calculated Value 0.~~000000~~007338% Delinquency Test Trigger Result Pass Threshold Value 67.~~891863~~097307% Calculated Value 03.~~000000~~676600% Trigger Event Trigger Result ~~PASS~~N/A

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 65 0 0 65 1918,~~296,366~~746.1305 0.00 0.00 1918,~~296,366~~746.1305 30 Days 78164 0 01 0 78165 1636,~~283~~894,~~423~~854.8548 0.00 0271,137.0045 0.00 1637,~~283~~165,~~423~~991.8593 60 Days 063 01 060 0 0124 012,958,453.0051 0103,831.0080 020,613,676.0022 0.00 033,675,961.0053 90 Days 028 02 041 0 071 03,742,126.0018 0295,267.00 012,151,060.0080 0.00 016,188,453.0098 120 Days 025 0 034 01 060 02,543,692.0020 0.00 010,683,044.0039 0319,753.0075 013,546,490.0034 150 Days 01 0 0 0 01 044,669.0066 0.00 0.00 0.00 044,669.0066 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 78281 68 0136 01 84426 1656,~~283~~183,~~423~~796.8503 1,~~296~~317,~~366~~844.1385 043,718,918.0086 0319,753.0075 17101,~~579~~540,~~789~~313.9849 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.~~131435~~112892% 0.000000% 0.000000% 0.~~131435~~112892% 0.~~126587~~092827% 0.000000% 0.000000% 0.~~126587~~092827% 30 Days 13.~~708653~~702867% 0.000000% 0.~~000000~~022578% 0.000000% 13.~~708653~~725446% 13.~~590041~~727712% 0.000000% 0.~~000000~~027395% 0.000000% 13.~~590041~~755107% 60 Days 01.~~000000~~422443% 0.~~000000~~022578% 01.~~000000~~354708% 0.000000% 02.~~000000~~799729% 01.~~000000~~309272% 0.~~000000~~010491% 02.~~000000~~082725% 0.000000% 03.~~000000~~402488% 90 Days 0.~~000000~~632197% 0.~~000000~~045157% 0.~~000000~~925717% 0.000000% 01.~~000000~~603071% 0.~~000000~~378090% 0.~~000000~~029833% 01.~~000000~~227696% 0.000000% 01.~~000000~~635618% 120 Days 0.~~000000~~564462% 0.000000% 0.~~000000~~767668% 0.~~000000~~022578% 01.~~000000~~354708% 0.~~000000~~257005% 0.000000% 01.~~000000~~079373% 0.~~000000~~032307% 01.~~000000~~368684% 150 Days 0.~~000000~~022578% 0.000000% 0.000000% 0.000000% 0.~~000000~~022578% 0.~~000000~~004513% 0.000000% 0.000000% 0.000000% 0.~~000000~~004513% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 16.~~708653~~344547% 0.~~131435~~180628% 03.~~000000~~070671% 0.~~000000~~022578% 19.~~840088~~618424% 15.~~590041~~676591% 0.~~126587~~133150% 04.~~000000~~417189% 0.~~000000~~032307% 110.~~716629~~259237% 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 ~~840~~1,~~665~~368,891.4641

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I - 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 1918,~~296,366~~746.1305 0.00 0.00 1918,~~296,366~~746.1305 30 Days 78164 0 01 0 78165 1636,~~283~~894,~~423~~854.8548 0.00 0271,137.0045 0.00 1637,~~283~~165,~~423~~991.8593 60 Days 063 01 060 0 0124 012,958,453.0051 0103,831.0080 020,613,676.0022 0.00 033,675,961.0053 90 Days 028 02 041 0 071 03,742,126.0018 0295,267.00 012,151,060.0080 0.00 016,188,453.0098 120 Days 025 0 034 01 060 02,543,692.0020 0.00 010,683,044.0039 0319,753.0075 013,546,490.0034 150 Days 01 0 0 0 01 044,669.0066 0.00 0.00 0.00 044,669.0066 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 78281 68 0136 01 84426 1656,~~283~~183,~~423~~796.8503 1,~~296~~317,~~366~~844.1385 043,718,918.0086 0319,753.0075 17101,~~579~~540,~~789~~313.9849 0-29 Days 0.~~131435~~112892% 0.000000% 0.000000% 0.~~131435~~112892% 0.~~126587~~092827% 0.000000% 0.000000% 0.~~126587~~092827% 30 Days 13.~~708653~~702867% 0.000000% 0.~~000000~~022578% 0.000000% 13.~~708653~~725446% 13.~~590041~~727712% 0.000000% 0.~~000000~~027395% 0.000000% 13.~~590041~~755107% 60 Days 01.~~000000~~422443% 0.~~000000~~022578% 01.~~000000~~354708% 0.000000% 02.~~000000~~799729% 01.~~000000~~309272% 0.~~000000~~010491% 02.~~000000~~082725% 0.000000% 03.~~000000~~402488% 90 Days 0.~~000000~~632197% 0.~~000000~~045157% 0.~~000000~~925717% 0.000000% 01.~~000000~~603071% 0.~~000000~~378090% 0.~~000000~~029833% 01.~~000000~~227696% 0.000000% 01.~~000000~~635618% 120 Days 0.~~000000~~564462% 0.000000% 0.~~000000~~767668% 0.~~000000~~022578% 01.~~000000~~354708% 0.~~000000~~257005% 0.000000% 01.~~000000~~079373% 0.~~000000~~032307% 01.~~000000~~368684% 150 Days 0.~~000000~~022578% 0.000000% 0.000000% 0.000000% 0.~~000000~~022578% 0.~~000000~~004513% 0.000000% 0.000000% 0.000000% 0.~~000000~~004513% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 16.~~708653~~344547% 0.~~131435~~180628% 03.~~000000~~070671% 0.~~000000~~022578% 19.~~840088~~618424% 15.~~590041~~676591% 0.~~126587~~133150% 04.~~000000~~417189% 0.~~000000~~032307% 110.~~716629~~259237% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Detail~~History* -New ~~All~~REO ~~Mortgage~~Loans Month REO Percentage Loans in REO ~~during~~1 Oct-06 0.000% Original Principal Balance 320,000.00 Nov-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 319,753.75 Dec-06 No0.000% Jan-07 0.000% Current REO ~~Information~~Total toFeb-07 0.000% Loans in REO 1 Mar-07 0.000% Original Principal Balance 320,000.00 Apr-07 0.000% Current Actual Balance 319,753.75 May-07 0.000% Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.032% *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 I 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Oct-06 No0.000% Original Principal Balance 320,000.00 Nov-06 0.000% Current Actual Balance 319,753.75 Dec-06 0.000% Jan-07 0.000% Current REO ~~Information~~Total toFeb-07 0.000% Loans in REO 1 Mar-07 0.000% Original Principal Balance 320,000.00 Apr-07 0.000% Current Actual Balance 319,753.75 May-07 0.000% Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.032% *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.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance NoGroup ~~REO~~I ~~Loans~~1010909298 ~~this~~Sep-2007 ~~Period~~01-Feb-2007 MI 80.00 320,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~REO~~I ~~Loans~~1010909298 ~~this~~319,753.75 ~~Period~~01-Mar-2007 4 6.975% 6,891.90

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~~107 Oct-06 0.000% Original Principal Balance 34,946,179.00 Nov-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 34,917,869.91 Dec-06 No0.000% Jan-07 0.000% Current Foreclosure ~~Information~~Total toFeb-07 0.000% Loans in Foreclosure 136 Mar-07 0.000% Original Principal Balance 43,753,109.00 Apr-07 0.000% Current Actual Balance 43,718,918.86 May-07 0.000% Jun-07 0.000% Jul-07 0.014% Aug-07 0.910% Sep-07 4.417% *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 I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Oct-06 No0.000% Original Principal Balance 2,207,805.00 Nov-06 0.000% Current Actual Balance 2,205,278.05 Dec-06 0.000% Jan-07 0.000% Current Foreclosure ~~Information~~Total toFeb-07 0.000% Loans in Foreclosure 8 Mar-07 0.000% Original Principal Balance 2,639,805.00 Apr-07 0.000% Current Actual Balance 2,636,950.20 May-07 0.000% Jun-07 0.000% Jul-07 0.014% Aug-07 0.910% Sep-07 4.417% *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~~I ~~Loans~~1009817647 ~~this~~Sep-2007 ~~Period~~01-Nov-2006 NJ 85.00 221,000.00 Group I 1009999246 Aug-2007 01-Nov-2006 NE 90.00 92,700.00 Group I 1010191302 Sep-2007 01-Dec-2006 CA 80.00 612,800.00 Group I 1010399696 Aug-2007 01-Dec-2006 OH 90.00 99,000.00 Group I 1010412494 Aug-2007 01-Jan-2007 MN 90.00 148,500.00 Group I 1010472400 Sep-2007 01-Dec-2006 CA 95.00 513,000.00 Group I 1010576110 Aug-2007 01-Dec-2006 FL 93.61 202,200.00 Group I 1010577477 Sep-2007 01-Jan-2007 CA 85.00 493,000.00 Group I 1010636831 Sep-2007 01-Dec-2006 MD 85.00 348,500.00 Group I 1010689775 Aug-2007 01-Jan-2007 CA 90.00 283,500.00 Group I 1010701225 Sep-2007 01-Jan-2007 MA 89.08 436,500.00 Group I 1010729205 Sep-2007 01-Jan-2007 CA 95.00 384,750.00 Group I 1010749130 Sep-2007 01-Jan-2007 CA 80.00 464,000.00 Group I 1010767486 Sep-2007 01-Jan-2007 VA 85.00 272,000.00 Group I 1010772862 Sep-2007 01-Jan-2007 CA 90.00 400,500.00 Group I 1010783627 Sep-2007 01-Feb-2007 OR 85.00 569,500.00 Group I 1010787311 Sep-2007 01-Jan-2007 IN 90.00 445,500.00 Group I 1010838150 Aug-2007 01-Jan-2007 CA 95.00 299,250.00 Group I 1010842797 Aug-2007 01-Jan-2007 KY 95.00 118,750.00 Group I 1010848498 Sep-2007 01-Feb-2007 WA 80.00 324,000.00 Group I 1010865272 Sep-2007 01-Feb-2007 CA 86.96 999,999.00 Group I 1010877713 Sep-2007 01-Feb-2007 MI 90.00 180,000.00 Group I 1010895418 Sep-2007 01-Mar-2007 WA 88.00 396,000.00 Group I 1010906237 Sep-2007 01-Jan-2007 CA 90.00 387,000.00 Group I 1010934475 Sep-2007 01-Jan-2007 CA 80.00 307,600.00 Group I 1010941706 Aug-2007 01-Jan-2007 CA 90.00 307,800.00 Group I 1010944259 Aug-2007 01-Jan-2007 AZ 90.00 319,500.00 Group I 1010948852 Sep-2007 01-Jan-2007 CA 85.00 561,000.00 Group I 1010950278 Sep-2007 01-Jan-2007 MD 80.00 396,000.00 Group I 1010956619 Sep-2007 01-Jan-2007 NV 80.00 524,800.00 Group I 1010966476 Sep-2007 01-Jan-2007 CA 90.00 418,500.00 Group I 1010967689 Sep-2007 01-Jan-2007 CA 80.00 225,600.00 Group I 1010970354 Aug-2007 01-Jan-2007 TX 80.00 286,880.00 Group I 1010970764 Sep-2007 01-Feb-2007 PA 85.00 102,000.00 Group I 1010975849 Sep-2007 01-Feb-2007 NJ 85.00 327,250.00 Group I 1010987006 Aug-2007 01-Jan-2007 GA 90.00 175,500.00 Group I 1010996443 Sep-2007 01-Feb-2007 CA 80.00 368,000.00 Group I 1011006591 Sep-2007 01-Jan-2007 VA 80.00 472,000.00 Group I 1011018267 Sep-2007 01-Jan-2007 CA 95.00 519,555.00 Group I 1011022519 Sep-2007 01-Jan-2007 CA 95.00 321,100.00 Group I 1011058552 Sep-2007 01-Jan-2007 CA 80.00 440,000.00 Group I 1011076961 Sep-2007 01-Feb-2007 DE 80.00 128,000.00 Group I 1011078424 Sep-2007 01-Jan-2007 OH 90.00 144,900.00 Group I 1011088743 Sep-2007 01-Feb-2007 DC 85.00 211,225.00 Group I 1011088912 Sep-2007 01-Jan-2007 MI 90.00 80,910.00 Group I 1011096324 Aug-2007 01-Feb-2007 CA 90.00 310,500.00 Group I 1011101693 Sep-2007 01-Feb-2007 NY 80.00 340,000.00 Group I 1011103575 Sep-2007 01-Feb-2007 MA 95.00 327,750.00 Group I 1011109365 Aug-2007 01-Jan-2007 CA 90.00 585,000.00 Group I 1011112093 Sep-2007 01-Jan-2007 MD 90.00 164,700.00 Group I 1011125436 Sep-2007 01-Jan-2007 CA 62.50 200,000.00 Group I 1011128273 Sep-2007 01-Feb-2007 NY 80.00 760,000.00 Group I 1011151834 Sep-2007 01-Feb-2007 MD 80.00 180,000.00 Group I 1011164624 Sep-2007 01-Jan-2007 AZ 80.00 186,000.00 Group I 1011171714 Sep-2007 01-Feb-2007 NY 80.00 556,000.00 Group I 1011193987 Aug-2007 01-Feb-2007 CA 90.00 346,500.00 Group I 1011206928 Sep-2007 01-Feb-2007 CA 90.00 391,500.00 Group I 1011224953 Sep-2007 01-Jan-2007 CA 80.00 221,600.00 Group I 1011227157 Sep-2007 01-Feb-2007 CO 90.00 175,500.00 Group I 1011227371 Aug-2007 01-Feb-2007 NV 80.00 544,000.00 Group I 1011237164 Sep-2007 01-Mar-2007 TX 80.00 279,920.00 Group I 1011237333 Sep-2007 01-Feb-2007 HI 90.00 418,500.00 Group I 1011246895 Sep-2007 01-Feb-2007 MI 95.00 100,700.00 Group I 1011248278 Sep-2007 01-Feb-2007 CA 95.00 237,500.00 Group I 1011260609 Sep-2007 01-Feb-2007 AZ 72.96 170,000.00 Group I 1011263054 Sep-2007 01-Feb-2007 CA 80.00 220,000.00 Group I 1011274989 Sep-2007 01-Feb-2007 WA 85.00 297,500.00 Group I 1011280320 Sep-2007 01-Feb-2007 FL 80.00 496,000.00 Group I 1011287127 Sep-2007 01-Feb-2007 CA 80.00 236,000.00 Group I 1011288466 Sep-2007 01-Feb-2007 NJ 90.00 405,000.00 Group I 1011292175 Sep-2007 01-Mar-2007 CA 94.83 422,000.00 Group I 1011303920 Sep-2007 01-Feb-2007 CA 73.33 550,000.00 Group I 1011323766 Sep-2007 01-Feb-2007 IL 80.00 378,400.00 Group I 1011327977 Sep-2007 01-Feb-2007 HI 80.00 420,000.00 Group I 1011345421 Sep-2007 01-Mar-2007 NJ 85.00 352,750.00 Group I 1011346607 Jul-2007 01-Feb-2007 HI 20.00 145,400.00 Group I 1011350441 Sep-2007 01-Mar-2007 CA 80.00 208,800.00 Group I 1011355516 Sep-2007 01-Mar-2007 SC 90.00 99,000.00 Group I 1011368600 Sep-2007 01-Feb-2007 NY 80.00 496,000.00 Group I 1011368833 Sep-2007 01-Feb-2007 CA 85.00 272,000.00 Group I 1011373275 Sep-2007 01-Feb-2007 CA 80.00 370,400.00 Group I 1011379634 Sep-2007 01-Mar-2007 NY 72.92 350,000.00 Group I 1011380196 Aug-2007 01-Feb-2007 FL 85.00 214,200.00 Group I 1011382158 Sep-2007 01-Feb-2007 NM 80.00 256,000.00 Group I 1011385486 Aug-2007 01-Feb-2007 FL 85.00 310,250.00 Group I 1011394190 Sep-2007 01-Mar-2007 MS 80.00 164,000.00 Group I 1011408808 Sep-2007 01-Mar-2007 GA 80.00 229,600.00 Group I 1011427832 Sep-2007 01-Mar-2007 FL 95.00 408,500.00 Group I 1011449729 Sep-2007 01-Mar-2007 MO 80.00 98,400.00 Group I 1011467593 Sep-2007 01-Feb-2007 CA 80.00 156,000.00 Group I 1011477261 Sep-2007 01-Feb-2007 CA 80.00 292,000.00 Group I 1011479722 Sep-2007 01-Feb-2007 IN 85.00 113,900.00 Group I 1011498738 Sep-2007 01-Mar-2007 FL 100.00 410,000.00 Group I 1011499504 Sep-2007 01-Feb-2007 PA 95.00 212,800.00 Group I 1011507620 Sep-2007 01-Feb-2007 NE 90.00 315,000.00 Group I 1011513196 Sep-2007 01-Feb-2007 VA 85.00 163,200.00 Group I 1011514211 Aug-2007 01-Feb-2007 KS 86.98 93,500.00 Group I 1011521613 Sep-2007 01-Feb-2007 AZ 85.00 151,300.00 Group I 1011535154 Sep-2007 01-Jan-2007 TN 80.00 127,200.00 Group I 1011552367 Sep-2007 01-Feb-2007 VA 80.00 328,000.00 Group I 1011560544 Aug-2007 01-Mar-2007 MA 52.80 712,800.00 Group I 1011563881 Sep-2007 01-Mar-2007 MD 75.00 131,250.00 Group I 1011566708 Sep-2007 01-Feb-2007 OH 80.00 118,400.00 Group I 1011573040 Sep-2007 01-Feb-2007 TX 80.00 232,000.00 Group I 1011573969 Sep-2007 01-Feb-2007 TX 85.00 129,200.00 Group I 1011576270 Sep-2007 01-Feb-2007 CA 80.00 280,000.00 Group I 1011593055 Sep-2007 01-Mar-2007 GA 90.00 274,500.00 Group I 1011596908 Aug-2007 01-Feb-2007 WI 85.00 114,750.00 Group I 1011601091 Sep-2007 01-Mar-2007 MN 90.00 163,800.00 Group I 1011602349 Sep-2007 01-Feb-2007 NY 80.00 540,000.00 Group I 1011617119 Aug-2007 01-Mar-2007 TX 80.00 380,000.00 Group I 1011628170 Sep-2007 01-Mar-2007 MI 85.00 76,500.00 Group I 1011628508 Sep-2007 01-Mar-2007 NY 90.00 360,000.00 Group I 1011669713 Sep-2007 01-Feb-2007 CA 80.00 308,000.00 Group I 1011669973 Aug-2007 01-Mar-2007 FL 80.00 559,200.00 Group I 1011676028 Sep-2007 01-Mar-2007 NY 78.05 480,000.00 Group I 1011677740 Sep-2007 01-Feb-2007 MO 80.00 204,800.00 Group I 1011683822 Sep-2007 01-Mar-2007 CA 80.00 445,600.00 Group I 1011739390 Sep-2007 01-Mar-2007 CT 80.00 185,600.00 Group I 1011747149 Aug-2007 01-Mar-2007 GA 90.00 288,000.00 Group I 1011749209 Aug-2007 01-Mar-2007 FL 80.00 280,000.00 Group I 1011759313 Sep-2007 01-Mar-2007 MN 80.00 176,000.00 Group I 1011801151 Sep-2007 01-Mar-2007 PA 90.00 130,500.00 Group I 1011808225 Aug-2007 01-Mar-2007 VT 80.00 188,000.00 Group I 1011823459 Aug-2007 01-Mar-2007 GA 85.00 170,850.00 Group I 1011831805 Sep-2007 01-Mar-2007 CA 80.00 552,000.00 Group I 1011848441 Aug-2007 01-Mar-2007 MN 80.00 700,000.00 Group I 1011860097 Sep-2007 01-Mar-2007 CA 80.00 476,000.00 Group I 1011863708 Sep-2007 01-Mar-2007 CA 80.00 719,920.00 Group I 1011864100 Sep-2007 01-Mar-2007 FL 85.00 119,000.00 Group I 1011868464 Aug-2007 01-Mar-2007 CA 80.00 530,400.00 Group I 1011873387 Sep-2007 01-Mar-2007 CA 80.00 340,000.00 Group I 1011885631 Sep-2007 01-Mar-2007 NY 80.00 445,200.00 Group I 1011893882 Sep-2007 01-Mar-2007 CA 90.00 216,000.00 Group I 1011893908 Sep-2007 01-Mar-2007 CA 80.00 688,000.00 Group I 1011916215 Sep-2007 01-Mar-2007 AZ 80.00 448,000.00

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~~I ~~Loans~~1009817647 ~~this~~220,270.72 ~~Period~~01-May-2007 2 9.850% 6,860.09 Group I 1009999246 92,442.86 01-Mar-2007 4 9.000% 2,613.95 Group I 1010191302 611,600.92 01-May-2007 2 7.650% 14,569.24 Group I 1010399696 98,821.38 01-Mar-2007 4 10.000% 3,124.25 Group I 1010412494 148,417.41 01-Mar-2007 4 9.500% 4,449.55 Group I 1010472400 513,000.00 01-May-2007 2 8.500% 13,680.00 Group I 1010576110 202,200.00 01-Mar-2007 4 7.800% 4,920.20 Group I 1010577477 492,317.93 01-Apr-2007 3 7.375% 11,272.31 Group I 1010636831 348,169.42 01-Apr-2007 3 9.450% 10,381.96 Group I 1010689775 283,254.74 01-Mar-2007 4 8.000% 7,074.06 Group I 1010701225 436,089.02 01-May-2007 2 9.475% 13,042.54 Group I 1010729205 384,303.42 01-Apr-2007 3 7.990% 9,587.64 Group I 1010749130 463,172.08 01-May-2007 2 7.275% 10,454.23 Group I 1010767486 271,137.45 01-Jun-2007 1 9.250% 5,927.90 Group I 1010772862 399,879.22 01-May-2007 2 7.775% 9,692.44 Group I 1010783627 569,087.22 01-May-2007 2 9.590% 17,238.53 Group I 1010787311 444,327.27 01-May-2007 2 9.250% 12,948.98 Group I 1010838150 298,920.14 01-Mar-2007 4 7.150% 6,617.36 Group I 1010842797 118,530.58 01-Mar-2007 4 9.750% 3,648.45 Group I 1010848498 323,814.29 01-Apr-2007 3 9.400% 9,601.79 Group I 1010865272 999,132.32 01-May-2007 2 8.990% 28,266.03 Group I 1010877713 179,687.59 01-May-2007 2 10.150% 5,776.08 Group I 1010895418 395,172.88 01-May-2007 2 7.850% 9,671.42 Group I 1010906237 386,655.55 01-Apr-2007 3 8.900% 10,820.16 Group I 1010934475 307,156.74 01-May-2007 2 8.025% 7,701.10 Group I 1010941706 307,509.72 01-Mar-2007 4 7.700% 7,371.93 Group I 1010944259 318,994.00 01-Mar-2007 4 9.200% 9,233.24 Group I 1010948852 560,479.70 01-May-2007 2 9.525% 16,856.27 Group I 1010950278 395,272.38 01-May-2007 2 7.175% 8,789.84 Group I 1010956619 524,800.00 01-Apr-2007 3 7.325% 11,939.20 Group I 1010966476 418,499.96 01-May-2007 2 8.550% 11,229.76 Group I 1010967689 225,600.00 01-May-2007 2 8.300% 5,865.60 Group I 1010970354 286,346.80 01-Mar-2007 4 8.425% 7,547.50 Group I 1010970764 101,795.91 01-Apr-2007 3 9.225% 2,956.55 Group I 1010975849 327,109.23 01-Mar-2007 4 8.990% 9,250.06 Group I 1010987006 175,220.59 01-Mar-2007 4 9.175% 5,057.12 Group I 1010996443 368,000.00 01-May-2007 2 8.175% 9,414.68 Group I 1011006591 472,000.00 01-Apr-2007 3 7.425% 10,895.32 Group I 1011018267 519,049.91 01-Apr-2007 3 8.600% 14,005.61 Group I 1011022519 321,099.97 01-May-2007 2 7.990% 8,016.80 Group I 1011058552 439,999.97 01-Apr-2007 3 6.425% 8,690.00 Group I 1011076961 127,775.66 01-Apr-2007 3 9.350% 3,764.42 Group I 1011078424 144,555.85 01-Apr-2007 3 8.650% 3,921.11 Group I 1011088743 211,102.44 01-May-2007 2 10.325% 6,912.06 Group I 1011088912 80,702.48 01-May-2007 2 9.375% 2,385.55 Group I 1011096324 310,329.10 01-Mar-2007 4 8.150% 7,905.61 Group I 1011101693 339,723.10 01-May-2007 2 9.200% 9,848.89 Group I 1011103575 327,750.00 01-May-2007 2 7.500% 7,647.52 Group I 1011109365 584,184.86 01-Mar-2007 4 7.250% 13,127.27 Group I 1011112093 164,506.60 01-Apr-2007 3 7.950% 4,082.18 Group I 1011125436 199,708.37 01-May-2007 2 8.000% 4,990.48 Group I 1011128273 760,000.00 01-Mar-2007 4 7.325% 17,290.00 Group I 1011151834 179,831.29 01-May-2007 2 8.725% 4,928.60 Group I 1011164624 186,000.00 01-May-2007 2 7.325% 4,231.49 Group I 1011171714 556,000.00 01-Apr-2007 3 8.025% 13,946.32 Group I 1011193987 346,330.30 01-Mar-2007 4 8.550% 9,285.06 Group I 1011206928 391,381.56 01-Apr-2007 3 8.600% 10,564.57 Group I 1011224953 221,600.00 01-May-2007 2 6.950% 4,764.40 Group I 1011227157 175,446.88 01-Apr-2007 3 8.600% 4,735.84 Group I 1011227371 544,000.00 01-Mar-2007 4 9.000% 15,413.32 Group I 1011237164 279,574.35 01-Apr-2007 3 8.425% 7,373.80 Group I 1011237333 418,500.00 01-May-2007 2 7.888% 10,306.24 Group I 1011246895 100,642.28 01-Apr-2007 3 9.400% 2,984.25 Group I 1011248278 237,500.00 01-May-2007 2 9.025% 6,748.96 Group I 1011260609 170,000.00 01-Apr-2007 3 7.400% 3,910.00 Group I 1011263054 219,852.02 01-May-2007 2 7.990% 5,488.96 Group I 1011274989 297,223.23 01-May-2007 2 8.750% 8,170.73 Group I 1011280320 495,786.57 01-Mar-2007 4 6.575% 10,032.00 Group I 1011287127 236,000.00 01-Apr-2007 3 7.675% 5,644.36 Group I 1011288466 404,755.90 01-May-2007 2 10.200% 13,084.07 Group I 1011292175 421,998.31 01-Apr-2007 3 8.500% 11,253.28 Group I 1011303920 549,999.97 01-May-2007 2 7.900% 13,566.64 Group I 1011323766 378,400.00 01-Apr-2007 3 8.330% 9,876.24 Group I 1011327977 420,000.00 01-Apr-2007 3 8.025% 10,535.00 Group I 1011345421 352,629.15 01-Apr-2007 3 9.750% 10,867.97 Group I 1011346607 145,301.35 01-Mar-2007 4 11.250% 5,200.27 Group I 1011350441 208,559.94 01-May-2007 2 8.325% 5,437.73 Group I 1011355516 98,984.38 01-Mar-2007 4 10.150% 3,182.29 Group I 1011368600 495,689.18 01-Mar-2007 4 7.700% 11,883.23 Group I 1011368833 271,708.51 01-Apr-2007 3 7.250% 6,107.87 Group I 1011373275 370,400.00 01-Apr-2007 3 7.725% 8,920.48 Group I 1011379634 349,596.50 01-May-2007 2 6.990% 7,558.51 Group I 1011380196 214,112.94 01-Mar-2007 4 9.350% 6,311.96 Group I 1011382158 256,000.00 01-Apr-2007 3 8.475% 6,805.32 Group I 1011385486 310,142.52 01-Mar-2007 4 9.713% 9,518.56 Group I 1011394190 163,924.83 01-Apr-2007 3 8.775% 4,518.95 Group I 1011408808 229,478.12 01-Apr-2007 3 8.275% 5,943.30 Group I 1011427832 408,056.02 01-May-2007 2 7.200% 9,108.21 Group I 1011449729 98,253.62 01-May-2007 2 9.500% 2,945.35 Group I 1011467593 155,883.29 01-Apr-2007 3 8.500% 4,154.24 Group I 1011477261 292,000.00 01-May-2007 2 7.475% 6,789.00 Group I 1011479722 113,623.86 01-May-2007 2 8.550% 3,046.09 Group I 1011498738 409,872.73 01-Apr-2007 3 10.075% 13,076.59 Group I 1011499504 212,323.91 01-Apr-2007 3 8.450% 5,617.67 Group I 1011507620 314,303.94 01-May-2007 2 9.000% 8,897.70 Group I 1011513196 162,931.36 01-Apr-2007 3 9.350% 4,800.18 Group I 1011514211 93,402.67 01-Mar-2007 4 9.250% 2,719.16 Group I 1011521613 151,245.05 01-Apr-2007 3 10.900% 5,241.53 Group I 1011535154 127,172.09 01-Mar-2007 4 9.425% 3,782.37 Group I 1011552367 327,002.34 01-May-2007 2 7.425% 7,539.50 Group I 1011560544 712,291.81 01-Mar-2007 4 7.700% 17,051.64 Group I 1011563881 131,174.76 01-May-2007 2 9.400% 3,890.39 Group I 1011566708 118,209.27 01-May-2007 2 10.500% 3,937.86 Group I 1011573040 231,533.20 01-May-2007 2 9.450% 6,902.06 Group I 1011573969 129,040.39 01-Apr-2007 3 10.375% 4,243.09 Group I 1011576270 279,773.65 01-May-2007 2 9.225% 8,134.23 Group I 1011593055 274,108.55 01-May-2007 2 9.700% 8,399.87 Group I 1011596908 114,718.60 01-Mar-2007 4 10.488% 3,817.48 Group I 1011601091 163,637.36 01-Apr-2007 3 9.475% 4,889.28 Group I 1011602349 538,381.87 01-May-2007 2 7.500% 12,547.80 Group I 1011617119 379,680.75 01-Mar-2007 4 6.875% 8,044.13 Group I 1011628170 76,345.64 01-May-2007 2 9.875% 2,384.21 Group I 1011628508 360,000.00 01-May-2007 2 8.650% 9,780.00 Group I 1011669713 307,542.79 01-May-2007 2 7.125% 6,787.72 Group I 1011669973 559,069.44 01-Mar-2007 4 8.700% 15,268.52 Group I 1011676028 479,446.65 01-May-2007 2 6.990% 10,365.97 Group I 1011677740 204,164.58 01-May-2007 2 7.325% 4,639.21 Group I 1011683822 445,600.00 01-Apr-2007 3 7.325% 10,137.40 Group I 1011739390 185,450.12 01-May-2007 2 8.238% 4,781.41 Group I 1011747149 287,838.54 01-Mar-2007 4 8.875% 8,019.42 Group I 1011749209 280,000.00 01-Apr-2007 3 7.575% 6,603.32 Group I 1011759313 175,944.47 01-May-2007 2 7.525% 4,120.04 Group I 1011801151 130,427.22 01-Mar-2007 4 8.900% 3,644.71 Group I 1011808225 187,831.17 01-Apr-2007 3 9.950% 5,909.88 Group I 1011823459 170,756.68 01-Mar-2007 4 9.000% 4,828.68 Group I 1011831805 551,529.30 01-May-2007 2 8.050% 13,874.13 Group I 1011848441 700,000.00 01-Mar-2007 4 6.900% 14,933.32 Group I 1011860097 475,984.52 01-May-2007 2 7.475% 11,066.64 Group I 1011863708 719,920.00 01-May-2007 2 7.600% 17,038.08 Group I 1011864100 118,967.04 01-Apr-2007 3 10.450% 3,944.34 Group I 1011868464 530,400.00 01-Apr-2007 3 7.700% 12,729.60 Group I 1011873387 340,000.00 01-May-2007 2 8.325% 8,868.32 Group I 1011885631 445,057.94 01-Mar-2007 4 7.625% 10,558.13 Group I 1011893882 215,865.72 01-May-2007 2 9.150% 6,222.16 Group I 1011893908 687,128.12 01-May-2007 2 6.650% 14,077.06 Group I 1011916215 448,000.00 01-May-2007 2 6.999% 9,705.16

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 03 ~~Jul~~Oct-06 0.000% Original Principal Balance 0652,610.00 ~~Aug~~Nov-06 0.000% Current Actual Balance 0651,168.0084 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current Bankruptcy Total ~~Nov~~Feb-0607 0.000% Loans in Bankruptcy 68 ~~Dec~~Mar-0607 0.000% Original Principal Balance 1,~~298~~320,~~150~~870.00 ~~Jan~~Apr-07 0.000% Current Actual Balance 1,~~296~~317,~~366~~844.1385 ~~Feb~~May-07 0.000% ~~Mar~~Jun-07 0.~~000~~127% ~~Apr~~Jul-07 0.~~000~~145% ~~May~~Aug-07 0.~~000~~148% ~~Jun~~Sep-07 0.~~127~~133% *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 I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 03 ~~Jul~~Oct-06 0.000% Original Principal Balance 0652,610.00 ~~Aug~~Nov-06 0.000% Current Actual Balance 0651,168.0084 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current Bankruptcy Total ~~Nov~~Feb-0607 0.000% Loans in Bankruptcy 57 ~~Dec~~Mar-0607 0.000% Original Principal Balance 1,~~211~~234,~~900~~620.00 ~~Jan~~Apr-07 0.000% Current Actual Balance 1,~~210~~231,~~295~~865.1750 ~~Feb~~May-07 0.000% ~~Mar~~Jun-07 0.~~000~~127% ~~Apr~~Jul-07 0.~~000~~145% ~~May~~Aug-07 0.~~000~~148% ~~Jun~~Sep-07 0.~~127~~133% *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 I 1010110596 ~~Jun~~Sep-2007 01-Feb-2007 MA 75.00 225,000.00 Group I 1010641013 Sep-2007 01-Jan-2007 TX 90.00 165,510.00 Group I 1010767306 ~~Jun~~Sep-2007 01-Jan-2007 VA 85.00 80,750.00 Group I ~~1011071671~~1011163545 ~~Jun~~Sep-2007 01-~~Jan~~Feb-2007 INMD 8095.00 85363,~~600~~850.00 Group I 1011341791 Jul-2007 01-Feb-2007 VA 90.00 172,260.00 Group I 1011392557 ~~Jun~~Sep-2007 01-Feb-2007 TX 75.00 86,250.00 Group I ~~1011630238~~1011476707 ~~Jun~~Aug-2007 01-Mar-2007 CATX 8876.6819 ~~470~~104,000.00 Group I ~~1011976347~~1011633896 ~~Jun~~Sep-2007 01-Mar-2007 MANH 9585.00 ~~350~~123,~~550~~250.00

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 I 1010110596 224,~~551~~206.9959 01-~~May~~Aug-2007 0 9.500% 13,~~684~~363.1497 Group I 1010641013 164,897.25 01-Aug-2007 0 9.925% 2,590.88 Group I 1010767306 80,~~611~~525.8480 01-~~May~~Aug-2007 0 11.275% ~~723~~1,446.8338 Group I ~~1011071671~~1011163545 85363,~~486~~137.8906 01-~~May~~Aug-2007 0 8.~~325~~150% ~~557~~4,630.4566 Group I 1011341791 172,132.47 01-Apr-2007 3 8.750% 4,730.85 Group I 1011392557 8685,~~070~~979.9635 01-~~May~~Jul-2007 0 9.300% ~~631~~1,260.1969 Group I ~~1011630238~~1011476707 ~~469~~103,~~444~~831.3480 01-~~Apr~~May-2007 02 69.~~900~~100% 2,~~503~~974.7005 Group I ~~1011976347~~1011633896 ~~350~~123,~~200~~134.1153 01-Apr-2007 03 9.~~450~~750% 23,~~610~~792.5910

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 Group I 01 075,893.0089 079,779.0022 0.~~000~~168% Total 01 075,893.0089 079,779.0022 0.~~000~~008%

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 NoGroup ~~Losses~~I ~~this~~1010392568 ~~Period~~76,000.00 9.800% TX 20.00 360

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) NoGroup ~~Losses~~I ~~this~~1010392568 ~~Period~~75,893.89 79,779.22 79,779.22

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.008% Current Month 0.637% 3 Month Average 0.003% 3 Month Average 0.212% 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. Oct-2006 NoN/A ~~Realized~~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 N/A N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.008% N/A Sep-2007 0.637% 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 ~~Information~~Severity toCurrent Month 0.091% Current Month 105.119% 3 Month Average 0.030% 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. 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 N/A N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.000% N/A Jul-2007 N/A N/A Aug-2007 0.000% N/A Aug-2007 N/A N/A Sep-2007 0.091% N/A Sep-2007 105.119% 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. ~~this~~The ~~period~~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 I MDR SDA Current Month 0.008% Current Month 0.637% 3 Month Average 0.003% 3 Month Average 0.212% 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. Oct-2006 NoN/A ~~Realized~~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 N/A N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.008% N/A Sep-2007 0.637% 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 ~~Information~~Severity toCurrent Month 0.091% Current Month 105.119% 3 Month Average 0.030% 3 Month Average 35.040% 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. 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 N/A N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.091% N/A Sep-2007 105.119% 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. ~~this~~The ~~period~~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 Group I 3250 712,~~231~~059,~~332~~515.00 712,~~223~~032,~~244~~061.7339 0 0.00 0.00 Total 3250 712,~~231~~059,~~332~~515.00 712,~~223~~032,~~244~~061.7339 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 I 0 0.00 0.00 01 076,000.00 075,711.0018 629,~~792~~014.1103 Total 0 0.00 0.00 01 076,000.00 075,711.0018 629,~~792~~014.1103

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~1010365160~~1010070086 NV 68.21 01-Nov-2006 118,000.00 117,999.95 Group I 1010135551 GA 7220.8000 01-Dec-2006 9122,000.00 9021,~~887~~926.7453 Group I ~~1010637705~~1010315660 MOTX 6520.00 01-~~Jan~~Dec-~~2007~~2006 8081,~~600~~800.00 8081,~~344~~324.45 Group I 1010334006 FL 54.35 01-Dec-2006 125,000.00 124,156.74 Group I ~~1010661349~~1010350005 NMMA 80.00 01-~~Jan~~Dec-~~2007~~2006 ~~231~~256,~~287~~000.00 ~~230~~255,~~316~~032.1973 Group I ~~1010757683~~1010392568 CATX 20.00 01-Jan-2007 7876,000.00 7775,~~862~~673.6874 Group I ~~1010774548~~1010447153 NJ 7590.00 01-Dec-2006 279,000.00 277,209.97 Group I 1010663221 MI 85.00 01-Jan-2007 ~~131~~114,~~250~~750.00 ~~130~~114,~~723~~308.4491 Group I ~~1010807004~~1010690031 NJ 6075.6100 01-~~Jan~~Feb-2007 ~~200~~225,000.00 ~~199~~224,~~645~~711.3930 Group I ~~1011023162~~1010713427 NMNJ 6979.3541 01-Jan-2007 86270,000.00 85268,~~586~~150.8584 Group I ~~1011061520~~1010752768 CAOR 5920.0700 01-~~Jan~~Feb-2007 ~~254~~62,000.00 ~~253~~61,~~446~~846.7445 Group I ~~1011067329~~1010760802 MDNJ 8590.00 01-Jan-2007 ~~159~~193,~~800~~500.00 ~~159~~191,~~326~~961.4166 Group I ~~1011072457~~1010771195 WAOR 8420.9800 01-~~Feb~~Jan-2007 ~~362~~52,~~000~~800.00 ~~362~~52,638.71 Group I 1010854051 MA 76.19 01-Jan-2007 160,000.00 159,222.04 Group I ~~1011078996~~1010921666 MD 5578.0090 01-Feb-2007 ~~165~~288,000.00 ~~164~~287,~~697~~146.2672 Group I ~~1011088431~~1010931316 ALAZ 90.00 01-Jan-2007 148,500.00 148,183.28 Group I 1010940146 PA 78.08 01-Feb-2007 ~~103~~101,500.00 ~~103~~100,~~382~~962.6951 Group I ~~1011108641~~1010960418 CANJ 7988.24 01-Feb-2007 750,000.00 747,501.79 Group I 1011002489 CA 20.00 01-Jan-2007 ~~750~~215,000.00 ~~749~~214,~~110~~422.4034 Group I ~~1011237253~~1011002513 CA 80.00 01-~~Feb~~Jan-2007 ~~363~~860,~~200~~000.00 ~~362~~859,~~845~~999.0397 Group I ~~1011244174~~1011006083 DCMD 5964.1774 01-Jan-2007 123,000.00 122,482.85 Group I 1011042427 MD 80.00 01-Feb-2007 ~~142~~226,400.00 225,787.69 Group I 1011114000 MD 57.64 01-Jan-2007 362,000.00 ~~141~~360,~~922~~721.7939 Group I ~~1011252164~~1011120137 CA 9084.91 01-Jan-2007 439,000.00 438,391.72 Group I 1011182757 NY 50.00 01-Feb-2007 ~~533~~150,~~700~~000.00 ~~533~~149,~~700~~998.24 Group I 1011185184 MD 81.60 01-Feb-2007 235,000.00 234,598.50 Group I ~~1011337369~~1011266248 ILNY 80.00 01-Feb-2007 ~~414~~692,~~400~~000.00 ~~413~~690,~~767~~467.5130 Group I ~~1011365104~~1011352001 FLIN 2074.00 01-~~Mar~~Feb-2007 ~~207~~111,~~445~~000.00 ~~207~~110,~~145~~756.0313 Group I ~~1011377128~~1011389035 WACA 9056.0077 01-Mar-2007 ~~360~~260,000.00 ~~360~~259,332.94 Group I 1011392691 HI 60.00 01-Feb-2007 510,000.00 507,618.62 Group I ~~1011444555~~1011486590 FLCA 59.3972 01-Feb-2007 98215,000.00 97213,~~843~~876.8841 Group I ~~1011449890~~1011523443 NYNJ 2070.00 01-~~Mar~~Feb-2007 71304,~~600~~500.00 71304,~~489~~046.5106 Group I ~~1011451154~~1011593180 MD 6274.00 01-~~Feb~~Mar-2007 ~~155~~185,000.00 ~~154~~184,~~813~~585.6949 Group I ~~1011488669~~1011636438 INPA 75.00 01-Mar-2007 106,500.00 105,978.30 Group I 1011644615 WI 85.00 01-Mar-2007 153,000.00 152,153.36 Group I 1011665094 AZ 80.00 01-Feb-2007 ~~148~~159,~~000~~920.00 ~~147~~159,~~649~~536.0965 Group I ~~1011518618~~1011667975 CA 4920.4000 01-~~Feb~~Mar-2007 ~~145~~166,000.00 ~~144~~165,~~710~~634.6005 Group I ~~1011521695~~1011668359 MDMA 20.00 01-Mar-2007 22,980.00 22,920.53 Group I 1011669045 IA 85.00 01-Feb-2007 ~~249~~78,~~050~~115.00 ~~248~~77,~~688~~834.3879 Group I ~~1011544689~~1011697817 VAMA 6880.0200 01-~~Feb~~Mar-2007 ~~168~~179,200.00 178,925.07 Group I 1011712122 CA 70.00 01-Mar-2007 350,000.00 ~~167~~349,~~714~~999.0397 Group I ~~1011641173~~1011744810 FLCA 7565.00 01-~~Feb~~Mar-2007 ~~177~~406,250.00 405,430.77 Group I 1011751115 WA 72.00 01-Mar-2007 342,000.00 ~~176~~341,~~504~~280.1904 Group I ~~1011695007~~1011780628 VAWI 8420.00 01-Mar-2007 30,000.00 29,923.00 Group I 1011799351 TX 78.85 01-Mar-2007 ~~312~~867,300.00 867,299.97 Group I 1011852621 MT 69.39 01-Mar-2007 229,000.00 ~~311~~228,~~678~~849.4460 Group I ~~1011715771~~1011860621 HIMA 7959.1459 01-Mar-2007 ~~550~~230,000.00 ~~549~~229,~~506~~453.8459 Group I ~~1011777641~~1011881421 MENY 8453.4485 01-Mar-2007 ~~152~~175,000.00 ~~151~~174,~~637~~523.1568 Group I ~~1011875946~~1011899644 COIN 9085.00 01-Mar-2007 ~~159~~178,~~750~~500.00 ~~159~~177,~~687~~609.75 Group I 1011959437 AZ 76.00 01-Mar-2007 152,000.00 151,789.73 Group I ~~1011883615~~1011963690 GAIA 7570.00 01-Mar-2007 ~~132~~98,~~750~~000.00 ~~132~~97,~~664~~831.9515

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~1010365160~~1010070086 Loan Paid in Full 0 7.000% 360 10 Group I 1010135551 Loan Paid in Full 0 11.500% 360 9 Group I 1010315660 Loan Paid in Full 0 9.~~725~~800% 360 69 Group I ~~1010637705~~1010334006 Loan Paid in Full 0 108.~~000~~950% 360 59 Group I ~~1010661349~~1010350005 Loan Paid in Full 0 7.~~875~~125% 360 59 Group I ~~1010757683~~1010392568 Liquidation 3 9.800% 360 8 Group I 1010447153 Loan Paid in Full 0 128.~~000~~375% 360 59 Group I ~~1010774548~~1010663221 Loan Paid in Full 0 10.650% 360 8 Group I 1010690031 Loan Paid in Full 0 10.~~100~~050% 360 57 Group I ~~1010807004~~1010713427 Loan Paid in Full 0 7.~~950~~500% 360 58 Group I ~~1011023162~~1010752768 Loan Paid in Full 0 11.800% 360 7 Group I 1010760802 Loan Paid in Full 0 8.~~200~~150% 360 58 Group I ~~1011061520~~1010771195 Loan Paid in Full 0 711.~~225~~400% 360 58 Group I ~~1011067329~~1010854051 Loan Paid in Full 0 9.~~575~~200% 360 58 Group I ~~1011072457~~1010921666 Loan Paid in Full 0 7.~~925~~175% 360 47 Group I ~~1011078996~~1010931316 Loan Paid in Full 0 8.750% 360 8 Group I 1010940146 Loan Paid in Full 0 8.200% 360 7 Group I 1010960418 Loan Paid in Full 0 10.~~925~~425% 360 47 Group I ~~1011088431~~1011002489 Loan Paid in Full 0 11.990% 360 8 Group I 1011002513 Loan Paid in Full 0 8.~~850~~750% 360 48 Group I ~~1011108641~~1011006083 Loan Paid in Full 0 9.~~325~~900% 360 58 Group I ~~1011237253~~1011042427 Loan Paid in Full 0 97.~~350~~500% 360 47 Group I ~~1011244174~~1011114000 Loan Paid in Full 0 7.850% 360 8 Group I 1011120137 Loan Paid in Full 0 10.~~425~~200% 360 48 Group I ~~1011252164~~1011182757 Loan Paid in Full 0 8.~~475~~375% 360 47 Group I ~~1011337369~~1011185184 Loan Paid in Full 0 9.100% 360 7 Group I 1011266248 Loan Paid in Full (1) 8.~~825~~200% 360 47 Group I ~~1011365104~~1011352001 Loan Paid in Full 0 118.~~000~~300% 360 37 Group I ~~1011377128~~1011389035 Loan Paid in Full 0 811.000% 360 36 Group I ~~1011444555~~1011392691 Loan Paid in Full 0 5.500% 360 7 Group I 1011486590 Loan Paid in Full (1) 8.~~675~~250% 360 47 Group I ~~1011449890~~1011523443 Loan Paid in Full 0 109.~~700~~550% 360 37 Group I ~~1011451154~~1011593180 Loan Paid in Full 0 8.~~650~~700% 360 46 Group I ~~1011488669~~1011636438 Loan Paid in Full 0 97.~~750~~890% 360 46 Group I ~~1011518618~~1011644615 Loan Paid in Full 0 7.275% 360 6 Group I 1011665094 Loan Paid in Full 0 7.~~875~~925% 360 47 Group I ~~1011521695~~1011667975 Loan Paid in Full 0 811.700% 360 6 Group I 1011668359 Loan Paid in Full 0 11.000% 360 46 Group I ~~1011544689~~1011669045 Loan Paid in Full 0 710.~~450~~075% 360 47 Group I ~~1011641173~~1011697817 Loan Paid in Full 0 8.~~950~~990% 360 46 Group I ~~1011695007~~1011712122 Loan Paid in Full 0 87.400% 360 36 Group I ~~1011715771~~1011744810 Loan Paid in Full 0 8.~~875~~050% 360 36 Group I ~~1011777641~~1011751115 Loan Paid in Full 0 87.~~625~~900% 360 36 Group I ~~1011875946~~1011780628 Loan Paid in Full 0 11.000% 360 6 Group I 1011799351 Loan Paid in Full 0 7.550% 360 6 Group I 1011852621 Loan Paid in Full (1) 8.~~700~~825% 360 36 Group I ~~1011883615~~1011860621 Loan Paid in Full 0 107.~~000~~475% 360 36 Group I 1011881421 Loan Paid in Full 0 6.990% 360 6 Group I 1011899644 Loan Paid in Full 0 7.800% 360 6 Group I 1011959437 Loan Paid in Full 0 7.600% 360 6 Group I 1011963690 Loan Paid in Full (1) 12.825% 360 6

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group I 910 1,~~791~~382,~~580~~677.9914 5238,~~969~~217.9822 0.00 Total 910 1,~~791~~382,~~580~~677.9914 5238,~~969~~217.9822 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 I ~~1010637705~~1010070086 0608/0530/2007 80117,~~381~~999.8395 13,~~607~~304.6400 0.00 Group I ~~1011061520~~1010334006 0609/07/2007 ~~253~~124,~~540~~231.3447 74,~~323~~440.9998 0.00 Group I ~~1011237253~~1010752768 0508/2428/2007 ~~362~~61,~~917~~866.1331 132,~~573~~920.8082 0.00 Group I ~~1011377128~~1010771195 0608/0123/2007 ~~360~~52,~~000~~657.0032 112,~~520~~400.60 0.00 Group I 1010921666 09/10/2007 287,255.62 2,288.40 0.00 Group I ~~1011444555~~1010931316 0608/1321/2007 97148,~~875~~219.5049 35,~~002~~186.6180 0.00 Group I ~~1011488669~~1011352001 0609/0504/2007 ~~147~~110,~~720~~786.4175 2,~~954~~216.4134 0.00 Group I ~~1011518618~~1011486590 0609/1112/2007 ~~144~~214,~~769~~020.1425 37,~~979~~054.5659 0.00 Group I ~~1011544689~~1011636438 0509/2404/2007 ~~167~~106,~~771~~054.8130 23,~~684~~346.5854 0.00 Group I ~~1011641173~~1011665094 0508/2415/2007 ~~176~~159,~~604~~585.8368 65,~~323~~058.3915 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 01.~~701~~212% Current Month 813.~~096~~608% Current Month ~~984~~956.~~995~~658% 3 Month Average 01.~~000~~101% 3 Month Average 012.~~000~~426% 3 Month Average 01,020.~~000~~561% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 N/A N/A ~~Jan~~Apr-2007 N/A N/A ~~Feb~~May-2007 N/A N/A ~~Feb~~May-2007 N/A N/A ~~Mar~~Jun-2007 ~~N/A~~8.096% N/A ~~Mar~~Jun-2007 ~~N/A~~984.995% N/A ~~Apr~~Jul-2007 ~~N/A~~10.514% N/A ~~Apr~~Jul-2007 ~~N/A~~1,028.631% N/A ~~May~~Aug-2007 ~~N/A~~13.157% N/A ~~May~~Aug-2007 ~~N/A~~1,076.395% N/A ~~Jun~~Sep-2007 813.~~096~~608% N/A ~~Jun~~Sep-2007 ~~984~~956.~~995~~658% 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 I SMM CPR PSA Current Month 01.~~701~~212% Current Month 813.~~096~~608% Current Month ~~984~~956.~~995~~658% 3 Month Average 01.~~000~~101% 3 Month Average 012.~~000~~426% 3 Month Average 01,020.~~000~~561% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 N/A N/A ~~Jan~~Apr-2007 N/A N/A ~~Feb~~May-2007 N/A N/A ~~Feb~~May-2007 N/A N/A ~~Mar~~Jun-2007 ~~N/A~~8.096% N/A ~~Mar~~Jun-2007 ~~N/A~~984.995% N/A ~~Apr~~Jul-2007 ~~N/A~~10.514% N/A ~~Apr~~Jul-2007 ~~N/A~~1,028.631% N/A ~~May~~Aug-2007 ~~N/A~~13.157% N/A ~~May~~Aug-2007 ~~N/A~~1,076.395% N/A ~~Jun~~Sep-2007 813.~~096~~608% N/A ~~Jun~~Sep-2007 ~~984~~956.~~995~~658% 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))

Repurchases ~~Current~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No Repurchases Due to Breaches this Period

~~Breaches~~Repurchases ~~Current~~Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No ~~Breaches~~Repurchases Due to Other this Period

Interest Rate Stratification Summary Group I 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 4544 14,~~845~~325,~~816~~899.4133 1.~~450~~448 4544 14,~~845~~325,~~816~~899.4133 1.~~450~~448 6.000 6.499 ~~156~~152 4948,~~016~~121,~~029~~880.5145 4.~~788~~864 ~~156~~152 4948,~~016~~121,~~029~~880.5145 4.~~788~~864 6.500 6.999 ~~418~~414 ~~126~~125,~~946~~743,~~063~~264.4821 12.~~400~~710 ~~418~~414 ~~126~~125,~~946~~743,~~063~~264.4821 12.~~400~~710 7.000 7.499 ~~523~~513 ~~149~~147,~~983~~401,~~954~~263.3377 14.~~650~~899 ~~523~~513 ~~149~~147,~~983~~401,~~954~~263.3377 14.~~650~~899 7.500 7.999 ~~727~~708 ~~189~~184,~~950~~469,~~054~~552.1470 18.~~554~~646 ~~727~~708 ~~189~~184,~~950~~469,~~054~~552.1470 18.~~554~~646 8.000 8.499 ~~501~~479 ~~118~~111,~~649~~792,~~824~~504.5724 11.~~590~~300 ~~501~~479 ~~118~~111,~~649~~792,~~824~~504.5724 11.~~590~~300 8.500 8.999 ~~664~~643 ~~151~~145,~~323~~207,~~605~~697.1585 14.~~781~~677 ~~664~~643 ~~151~~145,~~323~~207,~~605~~697.1585 14.~~781~~677 9.000 9.499 ~~405~~390 7976,~~311~~746,~~945~~306.0275 7.~~747~~757 ~~405~~390 7976,~~311~~746,~~945~~306.0275 7.~~747~~757 9.500 9.999 ~~371~~359 6259,~~886~~676,~~774~~304.6722 6.~~143~~032 ~~371~~359 6259,~~886~~676,~~774~~304.6722 6.~~143~~032 10.000 10.499 ~~199~~191 2826,~~291~~019,~~507~~318.5056 2.~~764~~630 ~~199~~191 2826,~~291~~019,~~507~~318.5056 2.~~764~~630 10.500 10.999 ~~234~~229 2524,~~479~~384,~~090~~363.6702 2.~~489~~465 ~~234~~229 2524,~~479~~384,~~090~~363.6702 2.~~489~~465 11.000 11.499 ~~207~~201 1716,~~472~~771,~~377~~665.9123 1.~~707~~695 ~~207~~201 1716,~~472~~771,~~377~~665.9123 1.~~707~~695 11.500 11.999 8476 65,~~768~~940,~~049~~816.1339 0.~~661~~600 8476 65,~~768~~940,~~049~~816.1339 0.~~661~~600 12.000 12.499 27 2,~~381~~379,~~668~~834.3428 0.~~233~~241 27 2,~~381~~379,~~668~~834.3428 0.~~233~~241 12.500 12.999 43 ~~449~~351,~~361~~193.8581 0.~~044~~035 43 ~~449~~351,~~361~~193.8581 0.~~044~~035 13.000 13.499 0 0.00 0.000 0 0.00 0.000 13.500 13.999 0 0.00 0.000 0 0.00 0.000 >= 14.000 0 0.00 0.000 0 0.00 0.000 Total 4,~~565~~429 1989,~~023~~331,~~756,122~~864.6881 100.000 4,~~565~~429 1989,~~023~~331,~~756,122~~864.6881 100.000

Filing Compare · HSI Asset Securitization CORP Trust 2007-NC1