10-D 1 arm07001_10d-200710.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: September 26, 2007 to October 25, 2007 Commission File Number of issuing entity: 333-135481-14 Adjustable Rate Mortgage Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-135481 Credit Suisse First Boston Mortgage Securities Corp. (Exact name of depositor as specified in its charter) DLJ Mortgage Capital, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198903 54-2198904 54-2198905 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2-1 _____ _____ __X___ ____________ 3-A-2-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ C-B-1 _____ _____ __X___ ____________ C-B-2 _____ _____ __X___ ____________ C-B-3 _____ _____ __X___ ____________ C-B-4 _____ _____ __X___ ____________ C-B-5 _____ _____ __X___ ____________ C-B-6 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2-1 _____ _____ __X___ ____________ 5-A-2-2 _____ _____ __X___ ____________ 5-A-3-1 _____ _____ __X___ ____________ 5-A-3-2 _____ _____ __X___ ____________ 5-A-4 _____ _____ __X___ ____________ 5-M-1 _____ _____ __X___ ____________ 5-M-2 _____ _____ __X___ ____________ 5-M-3 _____ _____ __X___ ____________ 5-M-4 _____ _____ __X___ ____________ 5-M-5 _____ _____ __X___ ____________ 5-M-6 _____ _____ __X___ ____________ 5-M-7 _____ _____ __X___ ____________ 5-M-8 _____ _____ __X___ ____________ 5-M-9 _____ _____ __X___ ____________ 5-M-10 _____ _____ __X___ ____________ 5-X _____ _____ __X___ ____________ P _____ _____ __X___ ____________ AR _____ _____ __X___ ____________ ARL _____ _____ __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 October 25, 2007 a distribution was made to holders of Adjustable Rate Mortgage 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. 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 Adjustable Rate Mortgage Trust 2007-1, relating to the October 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. Adjustable Rate Mortgage Trust 2007-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 05, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage Trust 2007-1, relating to the October 25, 2007 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Distribution Date: 10/25/2007 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2007-1 Contact: Customer Service - SecuritiesLink 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 1-A-1 007037AA2 0809/3128/2007 5.~~71198~~71175% 56,~~354~~000,~~261~~518.5958 ~~265~~266,~~618~~535.9927 1-A-2 007037BM5 0809/3128/2007 5.~~71198~~71175% 3,~~692~~669,~~391~~213.4078 17,~~403~~463.6468 2-A-1 007037AB0 0809/3128/2007 5.~~95350~~95447% 164,~~652,~~038,534.8621 ~~816~~813,~~861~~829.2322 3-A-1 007037AC8 0809/3128/2007 6.~~18661~~18764% 8281,~~849~~672,~~420~~385.6498 ~~426~~421,~~928~~123.2876 3-A-2-1 007037BN3 0809/3128/2007 6.~~18661~~18764% 3635,~~576~~976,494.60 ~~188~~185,~~480~~504.9803 3-A-2-2 007037BP8 0809/3128/2007 6.~~18661~~18764% 5453,~~684~~987,~~447~~910.0361 ~~281~~278,~~792~~375.4051 3-A-3 007037BQ6 0809/3128/2007 6.~~18661~~18764% 11,~~409~~247,~~442~~349.9294 5857,~~793~~994.5822 4-A-1 007037AD6 0809/3128/2007 5.~~95170~~94991% ~~111~~110,~~681~~749,~~685~~508.3488 ~~553~~548,~~893~~936.8737 4-A-2 007037BR4 0809/3128/2007 5.~~95170~~94991% 7,~~318~~257,~~734~~647.9749 3635,~~297~~972.8395 C-B-1 007037BE3 0809/3128/2007 6.~~00847~~00872% 13,~~378~~376,~~855~~924.3692 66,~~904~~972.8039 C-B-2 007037BF0 0809/3128/2007 6.~~00847~~00872% 8,~~822~~821,~~650~~377.7067 44,~~120~~164.1976 C-B-3 007037BG8 0809/3128/2007 6.~~00847~~00872% 4,~~561~~560,~~200~~542.5036 22,~~809~~832.5963 C-B-4 007037AU8 0809/3128/2007 6.~~00847~~00872% 4,~~561~~560,~~200~~542.5036 22,~~809~~832.5963 C-B-5 007037AW4 0809/3128/2007 6.~~00847~~00872% 3,651,~~957~~430.9196 18,~~262~~281.6611 C-B-6 007037AY0 0809/3128/2007 6.~~00847~~00872% 2,~~431~~430,~~237~~886.7796 12,~~158~~170.1038 5-A-1 007037AE4 0910/24/2007 5.~~65500~~28125% ~~237~~233,~~804~~709,~~132~~388.7261 1,~~083~~028,~~296~~564.9176 5-A-2-1 007037AF1 0910/24/2007 5.~~62500~~25125% ~~108~~106,~~928~~861,~~780~~043.9779 ~~493~~467,~~583~~628.5438 5-A-2-2 007037BH6 0910/24/2007 5.~~73500~~36125% 11,156,000.00 5149,~~539~~841.1775 5-A-3-1 007037BJ2 0910/24/2007 5.~~64500~~27125% ~~190~~186,~~223~~948,~~902~~441.9577 ~~865~~821,~~016~~209.7898 5-A-3-2 007037BK9 0910/24/2007 5.~~66500~~29125% 4645,~~172~~377,~~614~~568.1694 ~~210~~200,~~707~~086.4472 5-A-4 007037BL7 0910/24/2007 5.~~70500~~33125% 6664,~~032~~895,~~694~~678.4999 ~~303~~288,~~466~~312.0957 5-M-1 007037AG9 0910/24/2007 5.~~77500~~40125% 11,022,000.00 5149,~~275~~610.2648 5-M-2 007037AH7 0910/24/2007 5.~~80500~~43125% 11,022,000.00 5149,~~541~~886.6303 5-M-3 007037AJ3 0910/24/2007 5.~~90500~~53125% 6,125,000.00 2928,~~135~~232.4342 5-M-4 007037AK0 0910/24/2007 65.~~00500~~63125% 5,307,000.00 2524,~~671~~904.8820 5-M-5 007037AL8 0910/24/2007 65.~~02500~~65125% 5,307,000.00 2524,~~757~~992.3865 5-M-6 007037AM6 0910/24/2007 65.~~08500~~71125% 4,899,000.00 2423,~~013~~316.9518 5-M-7 007037AN4 0910/24/2007 6.~~75500~~38125% 4,082,000.00 2221,~~212~~706.3289 5-M-8 007037AP9 0910/24/2007 76.~~10500~~73125% 4,082,000.00 2322,~~363~~897.2147 5-M-9 007037AQ7 0910/24/2007 7.~~75500~~38125% 4,082,000.00 25,~~500~~108.5955 5-M-10 007037AR5 0910/24/2007 7.~~75500~~38125% 4,082,000.00 25,~~500~~108.5955 5-X 007037BA1 0910/24/2007 0.00000% 7,756,348.00 1,~~040~~184,~~836~~223.9669 P 007037BC7 0910/24/2007 0.00000% 0.00 1015,~~026~~877.2319 AR 007037AS3 0910/24/2007 0.00000% 0.00 0.00 ARL 007037AT1 0910/24/2007 0.00000% 0.00 0.00 Totals 1,~~294~~278,~~710~~715,~~493~~739.3840 7,~~195~~164,~~581~~497.0937

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 ~~353~~194,~~743~~837.0023 0.00 5655,~~000~~805,~~518~~681.5835 ~~619~~461,~~361~~372.9950 0.00 1-A-2 2312,~~177~~765.6294 0.00 3,~~669~~656,~~213~~447.7884 4030,~~581~~229.2662 0.00 2-A-1 ~~613~~520,~~504~~423.6529 0.00 ~~164~~163,~~038~~518,~~534~~110.2193 1,~~430~~334,~~365~~252.8851 0.00 3-A-1 1275,~~177,034~~862.6642 0.00 81,~~672~~396,~~385~~523.9856 1696,~~603,962~~986.9418 0.00 3-A-2-1 ~~600~~303,~~000~~262.0039 0.00 35,~~976~~673,~~494~~232.6021 ~~788~~488,~~480~~766.9842 0.00 3-A-2-2 ~~696,536~~607.4274 0.00 53,987,~~910~~302.6187 ~~978~~278,~~328~~983.8225 0.00 3-A-3 ~~162~~37,~~092~~989.9884 0.00 11,~~247~~209,~~349~~360.9410 ~~220~~95,~~886~~984.5606 0.00 4-A-1 ~~932~~756,~~176~~568.4601 0.00 ~~110~~109,~~749~~992,~~508~~940.8887 1,~~486~~305,~~070~~504.3338 0.00 4-A-2 6149,~~087~~579.4849 0.00 7,~~257~~208,~~647~~068.4900 9785,~~385~~552.3144 0.00 C-B-1 1,~~930~~958.4533 0.00 13,~~376~~374,~~924~~966.9259 68,~~835~~930.2572 0.00 C-B-2 1,~~273~~291.0341 0.00 8,~~821~~820,~~377~~086.6726 45,~~393~~456.2217 0.00 C-B-3 ~~658~~667.1465 0.00 4,~~560~~559,~~542~~874.3672 23,~~467~~500.7328 0.00 C-B-4 ~~658~~667.1465 0.00 4,~~560~~559,~~542~~874.3672 23,~~467~~500.7328 0.00 C-B-5 ~~526~~534.9456 0.00 3,~~651~~650,~~430~~896.9641 18,~~789~~815.6067 0.00 C-B-6 ~~350~~355.8187 0.00 2,430,~~886~~531.9609 12,~~508~~526.9125 0.00 5-A-1 41,~~094~~551,~~744~~970.1085 0.00 ~~233~~232,~~709~~157,~~388~~417.6176 52,~~178~~580,~~041~~535.0161 0.00 5-A-2-1 2783,~~067,737~~704.1913 0.00 106,~~861~~077,~~043~~339.7966 21,~~561~~251,~~320~~332.7351 0.00 5-A-2-2 0.00 0.00 11,156,000.00 5149,~~539~~841.1775 0.00 5-A-3-1 31,~~275~~241,~~461~~450.1805 0.00 ~~186~~185,~~948~~706,~~441~~991.7772 42,~~140~~062,~~477~~660.9603 0.00 5-A-3-2 ~~795~~301,~~045~~334.2234 0.00 45,~~377~~076,~~568~~234.9460 1501,~~005,752~~421.6606 0.00 5-A-4 1430,~~137,015~~946.5133 0.00 64,~~895~~464,~~678~~732.9966 1719,~~440,481~~258.6090 0.00 5-M-1 0.00 0.00 11,022,000.00 5149,~~275~~610.2648 0.00 5-M-2 0.00 0.00 11,022,000.00 5149,~~541~~886.6303 0.00 5-M-3 0.00 0.00 6,125,000.00 2928,~~135~~232.4342 0.00 5-M-4 0.00 0.00 5,307,000.00 2524,~~671~~904.8820 0.00 5-M-5 0.00 0.00 5,307,000.00 2524,~~757~~992.3865 0.00 5-M-6 0.00 0.00 4,899,000.00 2423,~~013~~316.9518 0.00 5-M-7 0.00 0.00 4,082,000.00 2221,~~212~~706.3289 0.00 5-M-8 0.00 0.00 4,082,000.00 2322,~~363~~897.2147 0.00 5-M-9 0.00 0.00 4,082,000.00 25,~~500~~108.5955 0.00 5-M-10 0.00 0.00 4,082,000.00 25,~~500~~108.5955 0.00 5-X 0.00 0.00 7,756,348.00 1,~~040~~184,~~836~~223.9669 0.00 P 0.00 0.00 0.00 1015,~~026~~877.2319 0.00 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals 156,~~994~~466,~~753~~777.9852 0.00 1,~~278~~272,~~715~~248,~~739~~961.4092 2313,~~190~~631,~~335~~274.0789 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 61,278,000.00 56,~~354~~000,~~261~~518.5958 7,~~258~~293.8405 ~~346~~187,~~484~~544.1718 0.00 1-A-2 4,015,000.00 3,~~692~~669,~~391~~213.4078 ~~475~~477.6185 2212,~~702~~288.0110 0.00 2-A-1 177,895,000.00 164,~~652,~~038,534.8621 28,~~011~~282.2972 ~~585~~492,~~493~~140.3657 0.00 3-A-1 90,783,000.00 8281,~~849~~672,~~420~~385.6498 7,~~924~~962.1081 1267,~~169,110~~899.5660 0.00 3-A-2-1 40,000,000.00 3635,~~576~~976,494.60 48,~~039~~753.3672 ~~595~~294,~~960~~508.6467 0.00 3-A-2-2 60,000,000.00 5453,~~684~~987,~~447~~910.0361 ~~4,689~~17.2654 ~~691,847~~590.1620 0.00 3-A-3 12,502,000.00 11,~~409~~247,~~442~~349.9294 1,~~091~~096.2558 ~~161~~36,~~001~~893.7326 0.00 4-A-1 117,225,000.00 ~~111~~110,~~681~~749,~~685~~508.3488 21,~~756~~864.7182 ~~910~~734,~~419~~703.7519 0.00 4-A-2 7,682,000.00 7,~~318~~257,~~734~~647.9749 1,~~425~~432.7685 5948,~~661~~146.7264 0.00 C-B-1 13,390,000.00 13,~~378~~376,~~855~~924.3692 1,~~930~~958.4533 0.00 0.00 C-B-2 8,830,000.00 8,~~822~~821,~~650~~377.7067 1,~~273~~291.0341 0.00 0.00 C-B-3 4,565,000.00 4,~~561~~560,~~200~~542.5036 ~~658~~667.1465 0.00 0.00 C-B-4 4,565,000.00 4,~~561~~560,~~200~~542.5036 ~~658~~667.1465 0.00 0.00 C-B-5 3,655,000.00 3,651,~~957~~430.9196 ~~526~~534.9456 0.00 0.00 C-B-6 2,433,263.00 2,~~431~~430,~~237~~886.7796 ~~350~~355.8187 0.00 0.00 5-A-1 269,630,000.00 ~~237~~233,~~804~~709,~~132~~388.7261 0.00 41,~~094~~551,~~744~~970.1085 0.00 5-A-2-1 125,000,000.00 ~~108~~106,~~928~~861,~~780~~043.9779 0.00 2783,~~067,737~~704.1913 0.00 5-A-2-2 11,156,000.00 11,156,000.00 0.00 0.00 0.00 5-A-3-1 215,682,000.00 ~~190~~186,~~223~~948,~~902~~441.9577 0.00 31,~~275~~241,~~461~~450.1805 0.00 5-A-3-2 52,352,000.00 4645,~~172~~377,~~614~~568.1694 0.00 ~~795~~301,~~045~~334.2234 0.00 5-A-4 74,870,000.00 6664,~~032~~895,~~694~~678.4999 0.00 1430,~~137,015~~946.5133 0.00 5-M-1 11,022,000.00 11,022,000.00 0.00 0.00 0.00 5-M-2 11,022,000.00 11,022,000.00 0.00 0.00 0.00 5-M-3 6,125,000.00 6,125,000.00 0.00 0.00 0.00 5-M-4 5,307,000.00 5,307,000.00 0.00 0.00 0.00 5-M-5 5,307,000.00 5,307,000.00 0.00 0.00 0.00 5-M-6 4,899,000.00 4,899,000.00 0.00 0.00 0.00 5-M-7 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-M-8 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-M-9 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-M-10 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-X 7,757,684.52 7,756,348.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 ARL 50.00 0.00 0.00 0.00 0.00 Totals 1,425,276,047.52 1,~~294~~278,~~710~~715,~~493~~739.3840 82,~~069~~657.6941 156,~~912~~384,~~684~~120.3011 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 ~~353~~194,~~743~~837.0023 5655,~~000~~805,~~518~~681.5835 0.~~91387641~~91069685 ~~353~~194,~~743~~837.0023 1-A-2 0.00 2312,~~177~~765.6294 3,~~669~~656,~~213~~447.7884 0.~~91387641~~91069685 2312,~~177~~765.6294 2-A-1 0.00 ~~613~~520,~~504~~423.6529 ~~164~~163,~~038~~518,~~534~~110.2193 0.~~92210874~~91918329 ~~613~~520,~~504~~423.6529 3-A-1 0.00 1275,~~177,034~~862.6642 81,~~672~~396,~~385~~523.9856 0.~~89964405~~89660535 1275,~~177,034~~862.6642 3-A-2-1 0.00 ~~600~~303,~~000~~262.0039 35,~~976~~673,~~494~~232.6021 0.~~89941237~~89183081 ~~600~~303,~~000~~262.0039 3-A-2-2 0.00 ~~696,536~~607.4274 53,987,~~910~~302.6187 0.~~89979851~~89978838 ~~696,536~~607.4274 3-A-3 0.00 ~~162~~37,~~092~~989.9884 11,~~247~~209,~~349~~360.9410 0.~~89964405~~89660535 ~~162~~37,~~092~~989.9884 4-A-1 0.00 ~~932~~756,~~176~~568.4601 ~~110~~109,~~749~~992,~~508~~940.8887 0.~~94476015~~93830617 ~~932~~756,~~176~~568.4601 4-A-2 0.00 6149,~~087~~579.4849 7,~~257~~208,~~647~~068.4900 0.~~94476015~~93830617 6149,~~087~~579.4849 C-B-1 0.00 1,~~930~~958.4533 13,~~376~~374,~~924~~966.9259 0.~~99902352~~99887727 1,~~930~~958.4533 C-B-2 0.00 1,~~273~~291.0341 8,~~821~~820,~~377~~086.6726 0.~~99902352~~99887727 1,~~273~~291.0341 C-B-3 0.00 ~~658~~667.1465 4,~~560~~559,~~542~~874.3672 0.~~99902352~~99887727 ~~658~~667.1465 C-B-4 0.00 ~~658~~667.1465 4,~~560~~559,~~542~~874.3672 0.~~99902352~~99887727 ~~658~~667.1465 C-B-5 0.00 ~~526~~534.9456 3,~~651~~650,~~430~~896.9641 0.~~99902352~~99887727 ~~526~~534.9456 C-B-6 0.00 ~~350~~355.8187 2,430,~~886~~531.9609 0.~~99902352~~99887726 ~~350~~355.8187 5-A-1 0.00 41,~~094~~551,~~744~~970.1085 ~~233~~232,~~709~~157,~~388~~417.6176 0.~~86677814~~86102221 41,~~094~~551,~~744~~970.1085 5-A-2-1 0.00 2783,~~067,737~~704.1913 106,~~861~~077,~~043~~339.7966 0.~~85488835~~84861872 2783,~~067,737~~704.1913 5-A-2-2 0.00 0.00 11,156,000.00 1.00000000 0.00 5-A-3-1 0.00 31,~~275~~241,~~461~~450.1805 ~~186~~185,~~948~~706,~~441~~991.7772 0.~~86677814~~86102221 31,~~275~~241,~~461~~450.1805 5-A-3-2 0.00 ~~795~~301,~~045~~334.2234 45,~~377~~076,~~568~~234.9460 0.~~86677814~~86102221 ~~795~~301,~~045~~334.2234 5-A-4 0.00 1430,~~137,015~~946.5133 64,~~895~~464,~~678~~732.9966 0.~~86677814~~86102221 1430,~~137,015~~946.5133 5-M-1 0.00 0.00 11,022,000.00 1.00000000 0.00 5-M-2 0.00 0.00 11,022,000.00 1.00000000 0.00 5-M-3 0.00 0.00 6,125,000.00 1.00000000 0.00 5-M-4 0.00 0.00 5,307,000.00 1.00000000 0.00 5-M-5 0.00 0.00 5,307,000.00 1.00000000 0.00 5-M-6 0.00 0.00 4,899,000.00 1.00000000 0.00 5-M-7 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-8 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-9 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-10 0.00 0.00 4,082,000.00 1.00000000 0.00 5-X 0.00 0.00 7,756,348.00 0.99982772 0.00 P 0.00 0.00 0.00 0.00000000 0.00 AR 0.00 0.00 0.00 0.00000000 0.00 ARL 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 156,~~994~~466,~~753~~777.9852 1,~~278~~272,~~715~~248,~~739~~961.4092 0.~~89717058~~89263337 156,~~994~~466,~~753~~777.9852

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 61,278,000.00 ~~919~~913.~~64916593~~87640883 0.~~11845752~~11901580 53.~~65429959~~06054669 0.00000000 1-A-2 4,015,000.00 ~~919~~913.~~64916563~~87640847 0.~~11845828~~11901619 53.~~65429888~~06054795 0.00000000 2-A-1 177,895,000.00 ~~925~~922.~~55742916~~10873948 0.~~15745968~~15898547 32.~~29123000~~76646657 0.00000000 3-A-1 90,783,000.00 ~~912~~899.~~60941630~~64405208 0.~~08728617~~08771257 122.~~87807805~~95098862 0.00000000 3-A-2-1 40,000,000.00 ~~914~~899.41236500 0.~~10098400~~21884300 147.~~89901600~~36271675 0.00000000 3-A-2-2 60,000,000.00 ~~911~~899.~~40745050~~79851017 0.~~07815433~~00029233 110.~~53078600~~00983667 0.00000000 3-A-3 12,502,000.00 ~~912~~899.~~60941609~~64405215 0.~~08728603~~08771237 122.~~87807791~~95098864 0.00000000 4-A-1 117,225,000.00 ~~952~~944.~~71218034~~76015253 0.~~18559787~~18652011 76.~~76642994~~26746163 0.00000000 4-A-2 7,682,000.00 ~~952~~944.~~71218042~~76015230 0.~~18559750~~18652044 76.~~76643062~~26746160 0.00000000 C-B-1 13,390,000.00 999.~~16768932~~02351904 0.~~14417102~~14625317 0.00000000 0.00000000 C-B-2 8,830,000.00 999.~~16768969~~02351869 0.~~14417101~~14625255 0.00000000 0.00000000 C-B-3 4,565,000.00 999.~~16768894~~02351807 0.~~14417087~~14625411 0.00000000 0.00000000 C-B-4 4,565,000.00 999.~~16768894~~02351807 0.~~14417087~~14625411 0.00000000 0.00000000 C-B-5 3,655,000.00 999.~~16769083~~02351847 0.~~14416963~~14625445 0.00000000 0.00000000 C-B-6 2,433,263.00 999.~~16768964~~02351698 0.~~14417266~~14625217 0.00000000 0.00000000 5-A-1 269,630,000.00 ~~881~~866.~~96466536~~77813526 0.00000000 155.~~18653006~~75592794 0.00000000 5-A-2-1 125,000,000.00 ~~871~~854.~~43024776~~88835032 0.00000000 166.~~54189752~~26963304 0.00000000 5-A-2-2 11,156,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-3-1 215,682,000.00 ~~881~~866.~~96466534~~77813526 0.00000000 155.~~18653008~~75592794 0.00000000 5-A-3-2 52,352,000.00 ~~881~~866.~~96466534~~77813531 0.00000000 155.~~18653003~~75592795 0.00000000 5-A-4 74,870,000.00 ~~881~~866.~~96466529~~77813530 0.00000000 155.~~18653012~~75592801 0.00000000 5-M-1 11,022,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-2 11,022,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-3 6,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-4 5,307,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-5 5,307,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-6 4,899,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-7 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-8 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-9 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-10 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-X 7,757,684.52 999.82771663 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 53.~~77275694~~17956249 ~~913~~910.~~87640883~~69684634 0.~~91387641~~91069685 53.~~77275694~~17956249 1-A-2 0.00000000 53.~~77275716~~17956164 ~~913~~910.~~87640847~~69684682 0.~~91387641~~91069685 53.~~77275716~~17956164 2-A-1 0.00000000 32.~~44868968~~92545204 ~~922~~919.~~10873948~~18328750 0.~~92210874~~91918329 32.~~44868968~~92545204 3-A-1 0.00000000 123.~~96536422~~03870130 ~~899~~896.~~64405208~~60535078 0.~~89964405~~89660535 123.~~96536422~~03870130 3-A-2-1 0.00000000 157.~~00000000~~58155975 ~~899~~891.~~41236500~~83080525 0.~~89941237~~89183081 157.~~00000000~~58155975 3-A-2-2 0.00000000 110.~~60894033~~01012900 899.~~79851017~~78838117 0.~~89979851~~89978838 110.~~60894033~~01012900 3-A-3 0.00000000 123.~~96536394~~03870101 ~~899~~896.~~64405215~~60535114 0.~~89964405~~89660535 123.~~96536394~~03870101 4-A-1 0.00000000 76.~~95202781~~45398174 ~~944~~938.~~76015253~~30617078 0.~~94476015~~93830617 76.~~95202781~~45398174 4-A-2 0.00000000 76.~~95202812~~45398204 ~~944~~938.~~76015230~~30617027 0.~~94476015~~93830617 76.~~95202812~~45398204 C-B-1 0.00000000 0.~~14417102~~14625317 ~~999~~998.~~02351904~~87726587 0.~~99902352~~99887727 0.~~14417102~~14625317 C-B-2 0.00000000 0.~~14417101~~14625255 ~~999~~998.~~02351869~~87726614 0.~~99902352~~99887727 0.~~14417101~~14625255 C-B-3 0.00000000 0.~~14417087~~14625411 ~~999~~998.~~02351807~~87726616 0.~~99902352~~99887727 0.~~14417087~~14625411 C-B-4 0.00000000 0.~~14417087~~14625411 ~~999~~998.~~02351807~~87726616 0.~~99902352~~99887727 0.~~14417087~~14625411 C-B-5 0.00000000 0.~~14416963~~14625445 ~~999~~998.~~02351847~~87726676 0.~~99902352~~99887727 0.~~14416963~~14625445 C-B-6 0.00000000 0.~~14417266~~14625217 ~~999~~998.~~02351698~~87726481 0.~~99902352~~99887726 0.~~14417266~~14625217 5-A-1 0.00000000 155.~~18653006~~75592794 ~~866~~861.~~77813526~~02220732 0.~~86677814~~86102221 155.~~18653006~~75592794 5-A-2-1 0.00000000 166.~~54189752~~26963304 ~~854~~848.~~88835032~~61871728 0.~~85488835~~84861872 166.~~54189752~~26963304 5-A-2-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A-3-1 0.00000000 155.~~18653008~~75592794 ~~866~~861.~~77813526~~02220732 0.~~86677814~~86102221 155.~~18653008~~75592794 5-A-3-2 0.00000000 155.~~18653003~~75592795 ~~866~~861.~~77813531~~02220737 0.~~86677814~~86102221 155.~~18653003~~75592795 5-A-4 0.00000000 155.~~18653012~~75592801 ~~866~~861.~~77813530~~02220729 0.~~86677814~~86102221 155.~~18653012~~75592801 5-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-X 0.00000000 0.00000000 999.82771663 0.99982772 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-1 0809/01/07 - 0809/30/07 30 5.~~71198~~71175% 56,~~354~~000,~~261~~518.5958 ~~268~~266,~~245~~550.5184 0.00 1-A-2 0809/01/07 - 0809/30/07 30 5.~~71198~~71175% 3,~~692~~669,~~391~~213.4078 17,~~575~~464.7370 0.00 2-A-1 0809/01/07 - 0809/30/07 30 5.~~95350~~95447% 164,~~652,~~038,534.8621 ~~816~~813,~~879~~969.9028 0.00 3-A-1 0809/01/07 - 0809/30/07 30 6.~~18661~~18764% 8281,~~849~~672,~~420~~385.6498 ~~427~~421,~~130~~132.91 0.00 3-A-2-1 0809/01/07 - 0809/30/07 30 6.~~18661~~18764% 3635,~~576~~976,494.60 ~~188~~185,~~570~~508.4406 0.00 3-A-2-2 0809/01/07 - 0809/30/07 30 6.~~18661~~18764% 5453,~~684~~987,~~447~~910.0361 ~~281~~278,~~926~~381.1456 0.00 3-A-3 0809/01/07 - 0809/30/07 30 6.~~18661~~18764% 11,~~409~~247,~~442~~349.9294 5857,~~821~~995.48 0.00 4-A-1 0809/01/07 - 0809/30/07 30 5.~~95170~~94991% ~~111~~110,~~681~~749,~~685~~508.3488 ~~553~~549,~~913~~125.1907 0.00 4-A-2 0809/01/07 - 0809/30/07 30 5.~~95170~~94991% 7,~~318~~257,~~734~~647.9749 3635,~~299~~985.0932 0.00 C-B-1 0809/01/07 - 0809/30/07 30 6.~~00847~~00872% 13,~~378~~376,~~855~~924.3692 66,~~988~~981.6888 0.00 C-B-2 0809/01/07 - 0809/30/07 30 6.~~00847~~00872% 8,~~822~~821,~~650~~377.7067 44,~~175~~171.5103 0.00 C-B-3 0809/01/07 - 0809/30/07 30 6.~~00847~~00872% 4,~~561~~560,~~200~~542.5036 22,~~838~~835.1987 0.00 C-B-4 0809/01/07 - 0809/30/07 30 6.~~00847~~00872% 4,~~561~~560,~~200~~542.5036 22,~~838~~835.1987 0.00 C-B-5 0809/01/07 - 0809/30/07 30 6.~~00847~~00872% 3,651,~~957~~430.9196 18,~~285~~283.5670 0.00 C-B-6 0809/01/07 - 0809/30/07 30 6.~~00847~~00872% 2,~~431~~430,~~237~~886.7796 12,~~173~~172.3411 0.00 5-A-1 0809/2725/07 - 0910/24/07 2930 5.~~65500~~28125% ~~237~~233,~~804~~709,~~132~~388.7261 1,~~083~~028,~~296~~564.9176 0.00 5-A-2-1 0809/2725/07 - 0910/24/07 2930 5.~~62500~~25125% ~~108~~106,~~928~~861,~~780~~043.9779 ~~493~~467,~~583~~628.5438 0.00 5-A-2-2 0809/2725/07 - 0910/24/07 2930 5.~~73500~~36125% 11,156,000.00 5149,~~539~~841.1775 0.00 5-A-3-1 0809/2725/07 - 0910/24/07 2930 5.~~64500~~27125% ~~190~~186,~~223~~948,~~902~~441.9577 ~~865~~821,~~016~~209.7898 0.00 5-A-3-2 0809/2725/07 - 0910/24/07 2930 5.~~66500~~29125% 4645,~~172~~377,~~614~~568.1694 ~~210~~200,~~707~~086.4472 0.00 5-A-4 0809/2725/07 - 0910/24/07 2930 5.~~70500~~33125% 6664,~~032~~895,~~694~~678.4999 ~~303~~288,~~466~~312.0957 0.00 5-M-1 0809/2725/07 - 0910/24/07 2930 5.~~77500~~40125% 11,022,000.00 5149,~~275~~610.2648 0.00 5-M-2 0809/2725/07 - 0910/24/07 2930 5.~~80500~~43125% 11,022,000.00 5149,~~541~~886.6303 0.00 5-M-3 0809/2725/07 - 0910/24/07 2930 5.~~90500~~53125% 6,125,000.00 2928,~~135~~232.4342 0.00 5-M-4 0809/2725/07 - 0910/24/07 2930 65.~~00500~~63125% 5,307,000.00 2524,~~671~~904.8820 0.00 5-M-5 0809/2725/07 - 0910/24/07 2930 65.~~02500~~65125% 5,307,000.00 2524,~~757~~992.3865 0.00 5-M-6 0809/2725/07 - 0910/24/07 2930 65.~~08500~~71125% 4,899,000.00 2423,~~013~~316.9518 0.00 5-M-7 0809/2725/07 - 0910/24/07 2930 6.~~75500~~38125% 4,082,000.00 2221,~~212~~706.3289 0.00 5-M-8 0809/2725/07 - 0910/24/07 2930 76.~~10500~~73125% 4,082,000.00 2322,~~363~~897.2147 0.00 5-M-9 0809/2725/07 - 0910/24/07 2930 7.~~75500~~38125% 4,082,000.00 25,~~500~~108.5955 ~~819~~421.6500 5-M-10 0809/2725/07 - 0910/24/07 2930 7.~~75500~~38125% 4,082,000.00 25,~~500~~108.5955 ~~819~~421.6500 5-X N/A N/A 0.00000% 7,756,348.00 0.00 0.00 P N/A N/A 0.00000% ~~307~~303,~~554~~754,~~354~~851.6174 0.00 0.00 AR N/A N/A 0.00000% 0.00 0.00 0.00 ARL N/A N/A 0.00000% 0.00 0.00 0.00 Totals 65,~~148~~964,~~244~~801.0326 ~~1,639~~842.3000

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00 ~~2,626~~15.5257 ~~265~~266,~~618~~535.9927 0.00 5655,~~000~~805,~~518~~681.5835 1-A-2 0.00 ~~172~~1.0902 17,~~403~~463.6468 0.00 3,~~669~~656,~~213~~447.7884 2-A-1 0.00 18140.6806 ~~816~~813,~~861~~829.2322 0.00 ~~164~~163,~~038~~518,~~534~~110.2193 3-A-1 0.00 ~~202~~9.6316 ~~426~~421,~~928~~123.2876 0.00 81,~~672~~396,~~385~~523.9856 3-A-2-1 0.00 894.4603 ~~188~~185,~~480~~504.9803 0.00 35,~~976~~673,~~494~~232.6021 3-A-2-2 0.00 ~~133~~6.7405 ~~281~~278,~~792~~375.4051 0.00 53,987,~~910~~302.6187 3-A-3 0.00 271.9026 5857,~~793~~994.5822 0.00 11,~~247~~209,~~349~~360.9410 4-A-1 0.00 19188.3271 ~~553~~548,~~893~~936.8737 0.00 ~~110~~109,~~749~~992,~~508~~940.8887 4-A-2 0.00 112.2737 3635,~~297~~972.8395 0.00 7,~~257~~208,~~647~~068.4900 C-B-1 0.00 839.8850 66,~~904~~972.8039 0.00 13,~~376~~374,~~924~~966.9259 C-B-2 0.00 556.3226 44,~~120~~164.1976 0.00 8,~~821~~820,~~377~~086.6726 C-B-3 0.00 283.6024 22,~~809~~832.5963 0.00 4,~~560~~559,~~542~~874.3672 C-B-4 0.00 283.6024 22,~~809~~832.5963 0.00 4,~~560~~559,~~542~~874.3672 C-B-5 0.00 222.9059 18,~~262~~281.6611 0.00 3,~~651~~650,~~430~~896.9641 C-B-6 0.00 151.2473 12,~~158~~170.1038 0.00 2,430,~~886~~531.9609 5-A-1 0.00 0.00 1,~~083~~028,~~296~~564.9176 0.00 ~~233~~232,~~709~~157,~~388~~417.6176 5-A-2-1 0.00 0.00 ~~493~~467,~~583~~628.5438 0.00 106,~~861~~077,~~043~~339.7966 5-A-2-2 0.00 0.00 5149,~~539~~841.1775 0.00 11,156,000.00 5-A-3-1 0.00 0.00 ~~865~~821,~~016~~209.7898 0.00 ~~186~~185,~~948~~706,~~441~~991.7772 5-A-3-2 0.00 0.00 ~~210~~200,~~707~~086.4472 0.00 45,~~377~~076,~~568~~234.9460 5-A-4 0.00 0.00 ~~303~~288,~~466~~312.0957 0.00 64,~~895~~464,~~678~~732.9966 5-M-1 0.00 0.00 5149,~~275~~610.2648 0.00 11,022,000.00 5-M-2 0.00 0.00 5149,~~541~~886.6303 0.00 11,022,000.00 5-M-3 0.00 0.00 2928,~~135~~232.4342 0.00 6,125,000.00 5-M-4 0.00 0.00 2524,~~671~~904.8820 0.00 5,307,000.00 5-M-5 0.00 0.00 2524,~~757~~992.3865 0.00 5,307,000.00 5-M-6 0.00 0.00 2423,~~013~~316.9518 0.00 4,899,000.00 5-M-7 0.00 0.00 2221,~~212~~706.3289 0.00 4,082,000.00 5-M-8 0.00 0.00 2322,~~363~~897.2147 0.00 4,082,000.00 5-M-9 ~~819~~421.6500 0.00 25,~~500~~108.5955 0.00 4,082,000.00 5-M-10 ~~819~~421.6500 0.00 25,~~500~~108.5955 0.00 4,082,000.00 5-X 0.00 0.00 1,~~040~~184,~~836~~223.9669 0.00 7,756,348.00 P 0.00 0.00 1015,~~026~~877.2319 0.00 ~~303~~302,~~754~~218,~~851~~689.7434 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals ~~1,639~~842.3000 ~~3,526~~404.1579 7,~~195~~164,~~581~~497.0937 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 61,278,000.00 5.~~71198~~71175% ~~919~~913.~~64916593~~87640883 4.~~37751738~~34986194 0.00000000 1-A-2 4,015,000.00 5.~~71198~~71175% ~~919~~913.~~64916563~~87640847 4.~~37751681~~34986301 0.00000000 2-A-1 177,895,000.00 5.~~95350~~95447% ~~925~~922.~~55742916~~10873948 4.~~59192164~~57556019 0.00000000 3-A-1 90,783,000.00 6.~~18661~~18764% ~~912~~899.~~60941630~~64405208 4.~~70496580~~63889616 0.00000000 3-A-2-1 40,000,000.00 6.~~18661~~18764% ~~914~~899.41236500 4.~~71426100~~63770150 0.00000000 3-A-2-2 60,000,000.00 6.~~18661~~18764% ~~911~~899.~~40745050~~79851017 4.~~69876900~~63969267 0.00000000 3-A-3 12,502,000.00 6.~~18661~~18764% ~~912~~899.~~60941609~~64405215 4.~~70496561~~63889618 0.00000000 4-A-1 117,225,000.00 5.~~95170~~94991% ~~952~~944.~~71218034~~76015253 4.~~72521382~~68436827 0.00000000 4-A-2 7,682,000.00 5.~~95170~~94991% ~~952~~944.~~71218042~~76015230 4.~~72521349~~68436865 0.00000000 C-B-1 13,390,000.00 6.~~00847~~00872% 999.~~16768932~~02351904 5.~~00288872~~00238088 0.00000000 C-B-2 8,830,000.00 6.~~00847~~00872% 999.~~16768969~~02351869 5.~~00288901~~00238165 0.00000000 C-B-3 4,565,000.00 6.~~00847~~00872% 999.~~16768894~~02351807 5.~~00288938~~00238116 0.00000000 C-B-4 4,565,000.00 6.~~00847~~00872% 999.~~16768894~~02351807 5.~~00288938~~00238116 0.00000000 C-B-5 3,655,000.00 6.~~00847~~00872% 999.~~16769083~~02351847 5.~~00288919~~00238030 0.00000000 C-B-6 2,433,263.00 6.~~00847~~00872% 999.~~16768964~~02351698 5.~~00288707~~00238158 0.00000000 5-A-1 269,630,000.00 5.~~65500~~28125% ~~881~~866.~~96466536~~77813526 43.~~01771654~~81472670 0.00000000 5-A-2-1 125,000,000.00 5.~~62500~~25125% ~~871~~854.~~43024776~~88835032 3.~~94866832~~74102704 0.00000000 5-A-2-2 11,156,000.00 5.~~73500~~36125% 1000.00000000 4.~~61986106~~46770796 0.00000000 5-A-3-1 215,682,000.00 5.~~64500~~27125% ~~881~~866.~~96466534~~77813526 43.~~01061183~~80750355 0.00000000 5-A-3-2 52,352,000.00 5.~~66500~~29125% ~~881~~866.~~96466534~~77813531 43.~~02482121~~82194988 0.00000000 5-A-4 74,870,000.00 5.~~70500~~33125% ~~881~~866.~~96466529~~77813530 43.~~05324015~~85084239 0.00000000 5-M-1 11,022,000.00 5.~~77500~~40125% 1000.00000000 4.~~65208311~~50104155 0.00000000 5-M-2 11,022,000.00 5.~~80500~~43125% 1000.00000000 4.~~67625023~~52604155 0.00000000 5-M-3 6,125,000.00 5.~~90500~~53125% 1000.00000000 4.~~75680490~~60937469 0.00000000 5-M-4 5,307,000.00 65.~~00500~~63125% 1000.00000000 4.~~83736197~~69270774 0.00000000 5-M-5 5,307,000.00 65.~~02500~~65125% 1000.00000000 4.~~85347277~~70937441 0.00000000 5-M-6 4,899,000.00 65.~~08500~~71125% 1000.00000000 4.~~90180649~~75937538 0.00000000 5-M-7 4,082,000.00 6.~~75500~~38125% 1000.00000000 5.~~44152866~~31770946 0.00000000 5-M-8 4,082,000.00 76.~~10500~~73125% 1000.00000000 5.~~72347134~~60937531 0.00000000 5-M-9 4,082,000.00 7.~~75500~~38125% 1000.00000000 6.~~24708231~~15104116 0.~~20079618~~10313572 5-M-10 4,082,000.00 7.~~75500~~38125% 1000.00000000 6.~~24708231~~15104116 0.~~20079618~~10313572 5-X 7,757,684.52 0.00000% 999.82771663 0.00000000 0.00000000 P 0.00 0.00000% ~~908~~897.~~39273180~~17051777 0.00000000 0.00000000 AR 50.00 0.00000% 0.00000000 0.00000000 0.00000000 ARL 50.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.~~04286236~~00025409 4.~~33465501~~34960785 0.00000000 ~~913~~910.~~87640883~~69684634 1-A-2 0.00000000 0.~~04286177~~00025405 4.~~33465504~~34960897 0.00000000 ~~913~~910.~~87640847~~69684682 2-A-1 0.00000000 0.~~00010501~~00078732 4.~~59181669~~57477287 0.00000000 ~~922~~919.~~10873948~~18328750 3-A-1 0.00000000 0.~~00223203~~00010090 4.~~70273377~~63879537 0.00000000 ~~899~~896.~~64405208~~60535078 3-A-2-1 0.00000000 0.~~00223650~~00010075 4.~~71202450~~63760075 0.00000000 ~~899~~891.~~41236500~~83080525 3-A-2-2 0.00000000 0.~~00222900~~00010083 4.~~69654000~~63959183 0.00000000 899.~~79851017~~78838117 3-A-3 0.00000000 0.~~00223164~~00010078 4.~~70273396~~63879539 0.00000000 ~~899~~896.~~64405215~~60535114 4-A-1 0.00000000 0.~~00016481~~00160981 4.~~72504901~~68275854 0.00000000 ~~944~~938.~~76015253~~30617078 4-A-2 0.00000000 0.~~00016532~~00161026 4.~~72504947~~68275840 0.00000000 ~~944~~938.~~76015230~~30617027 C-B-1 0.00000000 0.~~00626438~~00070948 45.~~99662435~~00167214 0.00000000 ~~999~~998.~~02351904~~87726587 C-B-2 0.00000000 0.~~00626501~~00070895 45.~~99662401~~00167157 0.00000000 ~~999~~998.~~02351869~~87726614 C-B-3 0.00000000 0.~~00626506~~00070975 45.~~99662432~~00167141 0.00000000 ~~999~~998.~~02351807~~87726616 C-B-4 0.00000000 0.~~00626506~~00070975 45.~~99662432~~00167141 0.00000000 ~~999~~998.~~02351807~~87726616 C-B-5 0.00000000 0.~~00626539~~00070862 45.~~99662380~~00167168 0.00000000 ~~999~~998.~~02351847~~87726676 C-B-6 0.00000000 0.~~00626319~~00071098 45.~~99662388~~00167060 0.00000000 ~~999~~998.~~02351698~~87726481 5-A-1 0.00000000 0.00000000 43.~~01771654~~81472670 0.00000000 ~~866~~861.~~77813526~~02220732 5-A-2-1 0.00000000 0.00000000 3.~~94866832~~74102704 0.00000000 ~~854~~848.~~88835032~~61871728 5-A-2-2 0.00000000 0.00000000 4.~~61986106~~46770796 0.00000000 1000.00000000 5-A-3-1 0.00000000 0.00000000 43.~~01061183~~80750355 0.00000000 ~~866~~861.~~77813526~~02220732 5-A-3-2 0.00000000 0.00000000 43.~~02482121~~82194988 0.00000000 ~~866~~861.~~77813531~~02220737 5-A-4 0.00000000 0.00000000 43.~~05324015~~85084239 0.00000000 ~~866~~861.~~77813530~~02220729 5-M-1 0.00000000 0.00000000 4.~~65208311~~50104155 0.00000000 1000.00000000 5-M-2 0.00000000 0.00000000 4.~~67625023~~52604155 0.00000000 1000.00000000 5-M-3 0.00000000 0.00000000 4.~~75680490~~60937469 0.00000000 1000.00000000 5-M-4 0.00000000 0.00000000 4.~~83736197~~69270774 0.00000000 1000.00000000 5-M-5 0.00000000 0.00000000 4.~~85347277~~70937441 0.00000000 1000.00000000 5-M-6 0.00000000 0.00000000 4.~~90180649~~75937538 0.00000000 1000.00000000 5-M-7 0.00000000 0.00000000 5.~~44152866~~31770946 0.00000000 1000.00000000 5-M-8 0.00000000 0.00000000 5.~~72347134~~60937531 0.00000000 1000.00000000 5-M-9 0.~~20079618~~10313572 0.00000000 6.~~24708231~~15104116 0.00000000 1000.00000000 5-M-10 0.~~20079618~~10313572 0.00000000 6.~~24708231~~15104116 0.00000000 1000.00000000 5-X 0.00000000 0.00000000 ~~134~~152.~~16850831~~65169484 0.00000000 999.82771663 P 0.00000000 0.00000000 0.~~02961348~~04689488 0.00000000 ~~897~~892.~~17051777~~63330756 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2313,~~456~~744,~~003~~679.0781 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 1,~~042~~247,~~216~~107.4972 Gains & Subsequent Recoveries (Realized Losses) ~~(49~~1,~~789~~008.~~23)~~70 Prepayment Penalties 1015,~~026~~877.2319 Swap/Cap Payments 0.00 Total Deposits 2415,~~458~~008,~~456~~673.5642 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~927~~1,~~783~~042,216.2349 Total Administration Fees ~~340~~335,~~338~~182.2604 Payment of Interest and Principal 2313,~~190~~631,~~335~~274.0789 Total Withdrawals (Pool Distribution Amount) 2415,~~458~~008,~~456~~673.5642 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest. NOTE: CSFBi refers to Credit Suisse International

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~3,526~~404.1579 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~3,526~~404.1579

ADMINISTRATION FEES Gross Servicing Fee* ~~313~~308,~~069~~139.5081 Lender Paid Mortgage Insurance Fee 27,~~268~~042.7623 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~340~~335,~~338~~182.2604 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; FIFTH THIRD MORTGAGE COMPANY; FIRST HORIZON HOME LOANS, A DIVISION OF FTBNA; INDYMAC BANK, F.S.B.; SELECT PORTFOLIO SERVICING,INC; SUNTRUST MORTGAGE, INC.; WACHOVIA MORTGAGE CORPORATION; WASHINGTON MUTUAL BANK, F.A.; WASHINGTON MUTUAL MTG SEC CORP; WELLS FARGO BANK, N.A.

Collateral Statement Group Grps 1 -4 Group 5 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~344412~~344060 7.~~561017~~559658 Weighted Average Net Rate 6.~~017368~~017065 7.~~299548~~300146 Weighted Average Pass-Through Rate 6.~~007479~~007232 7.~~262300~~262579 Weighted Average Remaining Term ~~350~~349 349 Principal And Interest Constant 3,~~077~~053,~~827~~798.1876 4,~~736~~655,~~258~~893.4476 Beginning Loan Count 1,~~427~~418 2,~~559~~529 Loans Paid in Full 97 3024 Ending Loan Count 1,~~418~~411 2,~~529~~505 Beginning Scheduled Balance ~~566~~562,~~626~~001,~~020~~269.2951 ~~728~~716,~~084~~714,~~473~~470.3010 Ending Scheduled Balance ~~562~~559,~~001~~843,~~269~~897.5170 ~~716~~712,~~714~~405,~~470~~064.1040 Actual Ending Collateral Balance ~~562~~559,~~048~~903,~~249~~322.7394 ~~716~~712,~~928~~651,~~565~~172.5737 Scheduled Principal 82,~~069~~657.6840 ~~148~~140,~~709~~796.2867 Unscheduled Principal 42,~~542~~074,~~681~~714.1041 114,~~221~~168,~~293~~609.9203 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~995~~971,~~757~~141.5036 4,~~587~~515,~~549~~097.1609 Servicing Fees ~~154~~153,~~426~~143.3607 ~~158~~154,~~643~~996.1474 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 4,~~669~~604.5274 22,~~599~~437.2449 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~836~~813,~~661~~393.6255 4,~~406~~337,~~306~~662.7886 Realized Loss Amount 0.00 49(1,~~789~~008.2370) Cumulative Realized Loss 0.00 ~~176~~175,~~044~~035.5181 Percentage of Cumulative Losses 0.0000 0.~~0216~~0214 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 89,~~148~~562.7532 16,~~877~~314.4887 Prepayment Penalty Paid Count 1 13 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 7.~~028574~~025397 Weighted Average Net Rate 6.~~738406~~736226 Weighted Average Pass-Through Rate 6.~~713132~~710849 Weighted Average Remaining Term 349 Principal And Interest Constant 7,~~814~~709,~~085~~692.6252 Beginning Loan Count 3,~~986~~947 Loans Paid in Full 3931 Ending Loan Count 3,~~947~~916 Beginning Scheduled Balance 1,~~294~~278,~~710~~715,~~493~~739.5961 Ending Scheduled Balance 1,~~278~~272,~~715~~248,~~739~~962.6110 Actual Ending Collateral Balance 1,~~278~~272,~~976~~554,~~815~~495.3031 Scheduled Principal ~~230~~223,~~778~~454.9607 Unscheduled Principal 156,~~763~~243,~~975~~323.0244 Negative Amortized Principal 0.00 Scheduled Interest 7,~~583~~486,~~306~~238.6645 Servicing Fees ~~313~~308,~~069~~139.5081 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 27,~~268~~042.7623 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 7,~~242~~151,~~968~~056.4041 Realized Loss Amount 49(1,~~789~~008.2370) Cumulative Realized Loss ~~176~~175,~~044~~035.5181 Percentage of Cumulative Losses 0.~~0124~~0123 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 1015,~~026~~877.2319 Prepayment Penalty Paid Count 24 Special Servicing Fee 0.00

Collateral Statement By Subgroup Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~991749~~990970 6.~~271429~~272746 Weighted Average Net Rate 5.~~717020~~716815 5.~~959666~~960659 Weighted Average Pass-Through Rate 5.~~711983~~711751 5.~~953500~~954474 Weighted Average Remaining Term ~~348~~347 ~~348~~347 Principal And Interest Constant ~~329~~327,~~450~~566.4866 ~~951~~948,~~351~~625.9181 Beginning Loan Count ~~147~~146 ~~288~~287 Loans Paid in Full 1 1 Ending Loan Count ~~146~~145 ~~287~~286 Beginning Scheduled Balance 6463,~~321~~944,~~533~~061.0074 ~~176~~175,~~296~~681,~~583~~097.5790 Ending Scheduled Balance 63,~~944~~735,~~061~~901.7491 175,~~681~~158,~~097~~667.9026 Actual Ending Collateral Balance 63,~~948~~742,~~901~~133.9746 175,~~683~~169,~~604~~819.3018 Scheduled Principal 8,~~285~~327.0855 2930,~~992~~290.3107 Unscheduled Principal ~~369~~199,~~186~~832.1828 ~~585~~492,~~493~~140.3657 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~321~~319,~~165~~239.4011 ~~921~~918,~~359~~335.6074 Servicing Fees 14,~~725~~608.8079 45,~~802~~689.3379 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 ~~270~~269.0485 905.8853 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 ~~306~~304,~~169~~360.5647 ~~874~~871,~~651~~740.3942 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement By Subgroup Group Group 3 Group 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~532967~~533716 6.~~329155~~327391 Weighted Average Net Rate 6.~~202489~~203341 5.~~959837~~958117 Weighted Average Pass-Through Rate 6.~~186610~~187641 5.~~951699~~949914 Weighted Average Remaining Term ~~348~~347 ~~348~~347 Principal And Interest Constant 1,~~101~~087,~~489~~367.5539 ~~695~~690,~~535~~238.2490 Beginning Loan Count ~~511~~507 ~~481~~478 Loans Paid in Full 42 3 Ending Loan Count ~~507~~505 ~~478~~475 Beginning Scheduled Balance ~~198~~196,~~832~~195,~~587~~650.4206 ~~127~~126,~~175~~180,~~316~~459.3081 Ending Scheduled Balance ~~196,~~195,~~650~~576,629.0684 ~~126~~125,~~180~~372,~~459~~698.8169 Actual Ending Collateral Balance ~~196~~195,~~210~~591,~~282~~976.5364 ~~126~~125,~~205~~399,~~460~~393.9366 Scheduled Principal 19,~~017~~128.2749 24,~~775~~911.0229 Unscheduled Principal 2599,~~617,920~~891.0973 ~~970~~782,~~081~~849.4783 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~082~~068,~~472~~238.2890 ~~670~~665,~~760~~327.2261 Servicing Fees 54,~~758~~015.1918 3938,~~140~~829.0431 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 2,~~631~~566.0581 862.55 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~025~~011,~~083~~656.0491 ~~630~~625,~~757~~635.6375 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 89,~~148~~562.7532 Prepayment Penalty Paid Count 0 1 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Informational Reporting Group 5 Interest Rate Cap Strike Rate 67.~~851000~~086000% Current Month Libor Rate 5.~~505000~~131250% Current Month Libor Rate for Cap 5.~~505000~~131250% Group 5 Net Funds Cap 7.~~255546~~257489% Senior Enhancement Percentage 9.~~455139~~512334%

Additional Reporting - Group Level Structural Reporting Group 5 Overcollateralization Decrease 0.00 Net Monthly Excess Cash 1,~~092~~184,~~265~~223.4969 Extra Principal Distribution Amount ~~49,789~~0.2300 Overcollateralization Increase 0.00 Overcollateralization Amount 7,756,348.00 Overcollateralization Deficiency Amount ~~49,789~~0.2300 Overcollateralization Target Amount 7,756,348.00 Trigger Event Reporting Group 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 1 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 615.~~380215~~332953% Group 1 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass ~~Threshold Value 0.000000% Calculated Value 0.000000%~~ Group 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 2 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 59.~~853292~~462793% Group 2 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass ~~Threshold Value 0.000000% Calculated Value 0.000000%~~ Group 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 3 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 1215.~~233207~~467483% Group 3 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass ~~Threshold Value 0.000000% Calculated Value 0.000000%~~ Group 4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 4 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 917.~~938405~~425903% Group 4 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass ~~Threshold Value 0.000000% Calculated Value 0.000000%~~ Group 5 ~~Group 5~~ Cumulative Loss Trigger ~~Calculated Value 0.000000%~~ Trigger Result N/A Threshold Value 0.000000% ~~Group~~Calculated 5Value 0.000000% Delinquency Trigger ~~Rolling Three Month Delinquency Rate 5.078580%~~ Trigger Result Fail Threshold Value 3.~~782056~~804934% ~~Group~~Rolling 5Three Month Delinquency Rate 6.484301% Trigger Event Trigger Result Fail

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 32 0 0 32 ~~463~~677,~~814~~519.3598 0.00 0.00 ~~463~~677,~~814~~519.3598 30 Days 99106 13 0 0 ~~100~~109 3235,~~143~~526,~~044~~786.9253 ~~457~~776,~~504~~242.1746 0.00 0.00 3236,~~600~~303,~~549~~028.0999 60 Days 6780 20 2 0 7182 2026,~~316~~676,~~642~~655.1865 ~~933,999~~0.9900 ~~425~~438,~~481~~737.7078 0.00 2127,~~676~~115,~~123~~393.8743 90 Days 510 14 3540 0 4154 13,~~486~~534,~~619~~364.2723 ~~120~~1,~~000~~245,953.0099 11,~~870~~304,~~833~~010.5236 0.00 1316,~~477~~084,~~452~~328.7958 120 Days 53 10 3732 35 4640 2993,~~316,312~~113.2027 ~~200,113~~0.00 1411,~~321~~346,~~891~~389.6343 1,~~049~~367,~~097~~050.1009 1713,~~887~~706,~~413~~552.9379 150 Days 5 2 134 325 246 ~~37 988~~2,~~000~~316,312.0020 ~~395~~486,~~713~~417.3933 1413,~~581~~315,~~991~~650.1899 ~~340~~1,~~486~~654,233.1941 1617,~~306~~772,~~190~~613.7693 180+ Days 13 23 2952 111 3369 491,037,982.69 ~~507~~903,~~905~~619.7817 1122,~~154~~219,~~041~~100.9884 ~~411~~4,~~200~~173,418.0051 1228,~~123~~334,~~130~~121.4521 Totals ~~179~~207 1114 ~~135~~160 621 ~~331~~402 5770,~~300~~085,~~601~~214.2657 34,~~079~~089,~~050~~752.6893 5258,~~354~~623,~~240~~889.0140 17,~~800~~194,~~783~~702.2901 ~~114~~139,~~534~~993,~~675~~558.2491 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.~~076007~~051073% 0.000000% 0.000000% 0.~~076007~~051073% 0.~~036264~~053241% 0.000000% 0.000000% 0.~~036264~~053241% 30 Days 2.~~508234~~706844% 0.~~025336~~076609% 0.000000% 0.000000% 2.~~533570~~783453% 2.~~513184~~791769% 0.~~035771~~060999% 0.000000% 0.000000% 2.~~548955~~852768% 60 Days 12.~~697492~~042901% 0.~~050671~~000000% 0.~~050671~~051073% 0.000000% 12.~~798835~~093973% 12.~~588507~~096308% 0.~~073027~~000000% 0.~~033267~~034477% 0.000000% 12.~~694802~~130784% 90 Days 0.~~126678~~255363% 0.~~025336~~102145% 01.~~886749~~021450% 0.000000% 1.~~038764~~378958% 0.~~116235~~277738% 0.~~009383~~097910% 0.~~928151~~888293% 0.000000% 1.~~053768~~263940% 120 Days 0.~~126678~~076609% 0.~~025336~~000000% 0.~~937421~~817160% 0.~~076007~~127681% 1.~~165442~~021450% 0.~~181107~~078041% 0.~~015646~~000000% 10.~~119793~~891623% 0.~~082026~~107426% 1.~~398572~~077090% 150 Days 0.~~050671~~127681% 0.~~025336~~051073% 0.~~810742~~868233% 0.~~050671~~127681% 01.~~937421~~174668% 0.~~077249~~182021% 0.~~030940~~038224% 1.~~140129~~046372% 0.~~026622~~129993% 1.~~274940~~396609% 180+ Days 0.~~025336~~076609% 0.~~050671~~076609% 01.~~734735~~327886% 0.~~025336~~280899% 01.~~836078~~762002% 0.~~003908~~081567% 0.~~039712~~071008% 01.~~872107~~746024% 0.~~032151~~327956% 02.~~947877~~226555% Totals 45.~~535090~~286006% 0.~~278693~~357508% 34.~~420319~~085802% 0.~~152014~~536261% 810.~~386116~~265577% 45.~~480191~~507443% 0.~~240743~~321381% 4.~~093447~~606788% 0.~~140799~~565375% 811.~~955180~~000987% 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 1,~~042~~247,~~216~~107.4972

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grps 1 -4 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1610 01 0 0 1611 63,~~282~~066,~~789~~054.0130 0488,000.00 0.00 0.00 63,~~282~~554,~~789~~054.0130 60 Days 611 0 10 0 711 23,~~903~~848,~~605~~302.1538 0.00 ~~223,999~~0.9900 0.00 3,~~127~~848,~~605~~302.1438 90 Days 02 0 43 0 45 0762,391.00 0.00 ~~987~~1,~~214~~414,814.8114 0.00 ~~987~~2,~~214~~177,205.8114 120 Days 10 0 35 10 5 ~~150,957~~0.6900 0.00 1,~~575~~629,~~845~~614.3281 ~~434,400~~0.00 21,~~161~~629,~~203~~614.0181 150 Days ~~0 0~~ 1 0 3 1 05 150,957.0069 0.00 ~~329~~1,~~600~~575,845.0032 0434,400.00 ~~329~~2,~~600~~161,203.0001 180+ Days 0 0 12 1 23 0.00 0.00 ~~519~~848,~~200~~800.00 411,200.00 ~~930~~1,~~400~~260,000.00 Totals 2324 01 1013 2 3540 97,~~337~~827,~~351~~705.8537 0488,000.00 35,~~635~~469,~~860~~074.1227 845,600.00 1314,~~818~~630,~~811~~379.9764 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~128350~~708717% 0.~~000000~~070872% 0.000000% 0.000000% 10.~~128350~~779589% 10.~~117838~~547604% 0.~~000000~~087158% 0.000000% 0.000000% 10.~~117838~~634762% 60 Days 0.~~423131~~779589% 0.000000% 0.~~070522~~000000% 0.000000% 0.~~493653~~779589% 0.~~516611~~687316% 0.000000% 0.~~039854~~000000% 0.000000% 0.~~556466~~687316% 90 Days 0.~~000000~~141743% 0.000000% 0.~~282087~~212615% 0.000000% 0.~~282087~~354359% 0.~~000000~~136165% 0.000000% 0.~~175646~~252689% 0.000000% 0.~~175646~~388854% 120 Days 0.~~070522~~000000% 0.000000% 0.~~211566~~354359% 0.~~070522~~000000% 0.~~352609~~354359% 0.~~026858~~000000% 0.000000% 0.~~280375~~291053% 0.~~077289~~000000% 0.~~384523~~291053% 150 Days 0.~~000000~~070872% 0.000000% 0.~~070522~~212615% 0.~~000000~~070872% 0.~~070522~~354359% 0.~~000000~~026961% 0.000000% 0.~~058643~~281450% 0.~~000000~~077585% 0.~~058643~~385996% 180+ Days 0.000000% 0.000000% 0.~~070522~~141743% 0.~~070522~~070872% 0.~~141044~~212615% 0.000000% 0.000000% 0.~~092376~~151598% 0.~~073161~~073441% 0.~~165537~~225039% Totals 1.~~622003~~700921% 0.~~000000~~070872% 0.~~705219~~921332% 0.~~141044~~141743% 2.~~468265~~834869% 1.~~661308~~398046% 0.~~000000~~087158% 0.~~646895~~976789% 0.~~150450~~151026% 2.~~458652~~613019% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 - 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 32 0 0 32 ~~463~~677,~~814~~519.3598 0.00 0.00 ~~463~~677,~~814~~519.3598 30 Days 8396 12 0 0 8498 2532,~~860~~460,~~255~~732.9123 ~~457~~288,~~504~~242.1746 0.00 0.00 2632,~~317~~748,~~760~~974.0869 60 Days 6169 0 2 1 0 6471 1722,~~413~~828,~~037~~353.0327 ~~933,999~~0.9900 ~~201~~438,~~481~~737.7178 0.00 1823,~~548~~267,~~518~~091.7305 90 Days 58 14 3137 0 3749 12,~~486~~771,~~619~~973.2723 ~~120~~1,~~000~~245,953.0099 109,~~883~~889,~~618~~196.7122 0.00 1213,~~490~~907,~~237~~123.9844 120 Days 43 10 3427 25 4135 2993,~~165,354~~113.5127 ~~200,113~~0.00 129,~~746~~716,~~046~~774.3162 ~~614~~1,~~697~~367,050.1009 1512,~~726~~076,~~210~~937.9298 150 Days 4 2 1 31 24 3641 ~~988~~2,~~000~~165,354.0051 ~~395~~486,~~713~~417.3933 1411,~~252~~739,~~391~~805.1867 ~~340~~1,~~486~~219,833.1941 15,~~976~~611,~~590~~410.7692 180+ Days 13 23 2850 010 3166 491,037,982.69 ~~507~~903,~~905~~619.7817 1021,~~634~~370,~~841~~300.9884 03,762,218.0051 1127,~~192~~074,~~730~~121.4521 Totals ~~156~~183 1113 ~~125~~147 419 ~~296~~362 4762,~~963~~257,~~249~~509.4120 3,~~079~~601,~~050~~752.6893 4853,~~718~~154,~~379~~815.8913 ~~955~~6,~~183~~349,102.2901 ~~100~~125,~~715~~363,~~863~~179.27 0-29 Days 0.~~118624~~079840% 0.000000% 0.000000% 0.~~118624~~079840% 0.~~064695~~095070% 0.000000% 0.000000% 0.~~064695~~095070% 30 Days 3.~~281930~~832335% 0.~~039541~~079840% 0.000000% 0.000000% 3.~~321471~~912176% 34.~~607090~~554926% 0.~~063814~~040447% 0.000000% 0.000000% 34.~~670904~~595372% 60 Days 2.~~412021~~754491% 0.~~079083~~000000% 0.~~039541~~079840% 0.000000% 2.~~530645~~834331% 23.~~428839~~203300% 0.~~130278~~000000% 0.~~028103~~061564% 0.000000% 23.~~587220~~264864% 90 Days 0.~~197707~~319361% 0.~~039541~~159681% 1.~~225781~~477046% 0.000000% 1.~~463029~~956088% 0.~~207359~~388966% 0.~~016738~~174834% 1.~~518090~~387663% 0.000000% 1.~~742187~~951463% 120 Days 0.~~158165~~119760% 0.~~039541~~000000% 1.~~344405~~077844% 0.~~079083~~199601% 1.~~621194~~397206% 0.~~302032~~139355% 0.~~027913~~000000% 1.~~777868~~363469% 0.~~085740~~191826% 21.~~193553~~694649% 150 Days 0.~~079083~~159681% 0.~~039541~~079840% 1.~~225781~~237525% 0.~~079083~~159681% 1.~~423488~~636727% 0.~~137810~~303845% 0.~~055196~~068255% 1.~~987979~~647343% 0.~~047492~~171168% 2.~~228477~~190610% 180+ Days 0.~~039541~~119760% 0.~~079083~~119760% 1.~~107157~~996008% 0.~~000000~~399202% 12.~~225781~~634731% 0.~~006972~~145651% 0.~~070845~~126797% 12.~~483389~~998704% 0.~~000000~~527919% 13.~~561206~~799071% Totals 67.~~168446~~305389% 0.~~434955~~518962% 45.~~942665~~868263% 0.~~158165~~758483% 1114.~~704231~~451098% 68.~~690102~~736042% 0.~~429478~~505402% 67.~~795430~~458742% 0.~~133233~~890913% 1417.~~048242~~591100% Please refer to CTSLink.com for a list of delinquency code descriptions.

Delinquency Status By Subgroup DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 50 0 0 0 50 ~~1,819,327~~0.0800 0.00 0.00 0.00 ~~1,819,327~~0.0800 60 Days 25 0 0 0 25 1,~~020~~583,~~479~~327.1508 0.00 0.00 0.00 1,~~020~~583,~~479~~327.1508 90 Days 0 0 01 0 01 0.00 0.00 0712,479.0015 0.00 0712,479.0015 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 75 0 01 0 76 21,~~839~~583,~~806~~327.2308 0.00 0712,479.0015 0.00 2,~~839~~295,806.23 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 30.~~424658~~000000% 0.000000% 0.000000% 0.000000% 30.~~424658~~000000% 20.~~844970~~000000% 0.000000% 0.000000% 0.000000% 20.~~844970~~000000% 60 Days 13.~~369863~~448276% 0.000000% 0.000000% 0.000000% 13.~~369863~~448276% 12.~~595773~~483957% 0.000000% 0.000000% 0.000000% 12.~~595773~~483957% 90 Days 0.000000% 0.000000% 0.~~000000~~689655% 0.000000% 0.~~000000~~689655% 0.000000% 0.000000% 01.~~000000~~117752% 0.000000% 01.~~000000~~117752% 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 43.~~794521~~448276% 0.000000% 0.~~000000~~689655% 0.000000% 4.~~794521~~137931% 42.~~440743~~483957% 0.000000% 01.~~000000~~117752% 0.000000% 43.~~440743~~601709% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 01 0 0 2 1535,~~223,~~932.42 0488,000.00 0.00 0.00 1,~~223~~023,932.42 60 Days 21 0 0 0 21 ~~930~~688,~~335~~000.00 0.00 0.00 0.00 ~~930~~688,~~335~~000.00 90 Days 01 0 01 0 02 0452,000.00 0.00 0478,335.00 0.00 0930,335.00 120 Days 0 0 10 10 20 0.00 0.00 ~~468,000~~0.00 ~~434,400~~0.00 ~~902,400~~0.00 150 Days 0 0 01 01 02 0.00 0.00 0468,000.00 0434,400.00 0902,400.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 43 0 1 2 1 67 21,~~154~~675,~~267~~932.42 0488,000.00 ~~468~~946,~~000~~335.00 434,400.00 3,~~056~~544,667.42 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~696864~~349650% 0.~~000000~~349650% 0.000000% 0.000000% 0.~~696864~~699301% 0.~~696669~~305950% 0.~~000000~~278587% 0.000000% 0.000000% 0.~~696669~~584537% 60 Days 0.~~696864~~349650% 0.000000% 0.000000% 0.000000% 0.~~696864~~349650% 0.~~529551~~392762% 0.000000% 0.000000% 0.000000% 0.~~529551~~392762% 90 Days 0.~~000000~~349650% 0.000000% 0.~~000000~~349650% 0.000000% 0.~~000000~~699301% 0.~~000000~~258035% 0.000000% 0.~~000000~~273069% 0.000000% 0.~~000000~~531105% 120 Days 0.000000% 0.000000% 0.~~348432~~000000% 0.~~348432~~000000% 0.~~696864~~000000% 0.000000% 0.000000% 0.~~266388~~000000% 0.~~247263~~000000% 0.~~513651~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~349650% 0.~~000000~~349650% 0.~~000000~~699301% 0.000000% 0.000000% 0.~~000000~~267169% 0.~~000000~~247988% 0.~~000000~~515157% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~393728~~048951% 0.~~000000~~349650% 0.~~348432~~699301% 0.~~348432~~349650% 2.~~090592~~447552% 10.~~226220~~956747% 0.~~000000~~278587% 0.~~266388~~540239% 0.~~247263~~247988% 12.~~739871~~023561% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~615~~413,~~169~~694.2112 0.00 0.00 0.00 ~~615~~413,~~169~~694.2112 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 1 0 1 0.00 0.00 223,999.99 0.00 223,999.99 90120 Days 0 0 1 0 1 0.00 0.00 170,000.00 0.00 170,000.00 ~~120~~150 Days 1 0 2 0 3 150,957.69 0.00 1,107,845.32 0.00 1,258,803.01 ~~150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00~~ 180+ Days 0 0 1 1 2 0.00 0.00 519,200.00 411,200.00 930,400.00 Totals 23 0 5 1 89 ~~766~~564,~~126~~651.9081 0.00 2,021,045.31 411,200.00 32,~~198~~996,~~372~~897.2112 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~197239~~396040% 0.000000% 0.000000% 0.000000% 0.~~197239~~396040% 0.~~313525~~211509% 0.000000% 0.000000% 0.000000% 0.~~313525~~211509% 60 Days 0.000000% 0.000000% 0.~~197239~~000000% 0.000000% 0.~~197239~~000000% 0.000000% 0.000000% 0.~~114163~~000000% 0.000000% 0.~~114163~~000000% 90 Days 0.000000% 0.000000% 0.~~197239~~198020% 0.000000% 0.~~197239~~198020% 0.000000% 0.000000% 0.~~086642~~114524% 0.000000% 0.~~086642~~114524% 120 Days 0.~~197239~~000000% 0.000000% 0.~~394477~~198020% 0.000000% 0.~~591716~~198020% 0.~~076937~~000000% 0.000000% 0.~~564621~~086916% 0.000000% 0.~~641558~~086916% 150 Days 0.~~000000~~198020% 0.000000% 0.~~000000~~396040% 0.000000% 0.~~000000~~594059% 0.~~000000~~077180% 0.000000% 0.~~000000~~566406% 0.000000% 0.~~000000~~643586% 180+ Days 0.000000% 0.000000% 0.~~197239~~198020% 0.~~197239~~198020% 0.~~394477~~396040% 0.000000% 0.000000% 0.~~264614~~265451% 0.~~209571~~210234% 0.~~474185~~475684% Totals 0.~~394477~~594059% 0.000000% 0.~~986193~~990099% 0.~~197239~~198020% 1.~~577909~~782178% 0.~~390462~~288689% 0.000000% 1.~~030040~~033297% 0.~~209571~~210234% 1.~~630074~~532219% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 87 0 0 0 87 2,~~624~~116,~~360~~427.3076 0.00 0.00 0.00 2,~~624~~116,~~360~~427.3076 60 Days 25 0 0 0 25 ~~952~~1,~~791~~576,975.0030 0.00 0.00 0.00 ~~952~~1,~~791~~576,975.0030 90 Days 1 0 0 3 0 31 0310,391.00 0.00 ~~817,214~~0.8100 0.00 ~~817~~310,~~214~~391.8100 120 Days 0 0 04 0 04 0.00 0.00 01,459,614.0081 0.00 01,459,614.0081 150 Days 0 0 10 0 10 0.00 0.00 ~~329,600~~0.00 0.00 ~~329,600~~0.00 180+ Days 0 0 01 0 01 0.00 0.00 0329,600.00 0.00 0329,600.00 Totals 1013 0 45 0 1418 34,~~577~~003,~~151~~794.3006 0.00 1,~~146~~789,~~814~~214.81 0.00 45,~~723~~793,~~966~~008.1187 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~673640~~473684% 0.000000% 0.000000% 0.000000% 1.~~673640~~473684% 21.~~079435~~687750% 0.000000% 0.000000% 0.000000% 21.~~079435~~687750% 60 Days 01.~~418410~~052632% 0.000000% 0.000000% 0.000000% 01.~~418410~~052632% 01.~~754952~~257562% 0.000000% 0.000000% 0.000000% 01.~~754952~~257562% 90 Days 0.~~000000~~210526% 0.000000% 0.~~627615~~000000% 0.000000% 0.~~627615~~210526% 0.~~000000~~247522% 0.000000% 0.~~647527~~000000% 0.000000% 0.~~647527~~247522% 120 Days 0.000000% 0.000000% 0.~~000000~~842105% 0.000000% 0.~~000000~~842105% 0.000000% 0.000000% 01.~~000000~~163973% 0.000000% 01.~~000000~~163973% 150 Days 0.000000% 0.000000% 0.~~209205~~000000% 0.000000% 0.~~209205~~000000% 0.000000% 0.000000% 0.~~261161~~000000% 0.000000% 0.~~261161~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~210526% 0.000000% 0.~~000000~~210526% 0.000000% 0.000000% 0.~~000000~~262840% 0.000000% 0.~~000000~~262840% Totals 2.~~092050~~736842% 0.000000% 01.~~836820~~052632% 0.000000% 23.~~928870~~789474% 23.~~834387~~192834% 0.000000% 01.~~908689~~426813% 0.000000% 34.~~743076~~619647% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary Grps 1 -4 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 3237 16,306,190.76 1.281 1 329,600.00 0.059 210 - 239 31 11,~~783~~687,~~130~~930.45 0.~~921~~918 2 930,400.00 0.166 ~~210~~240 - ~~239~~269 1 340,000.00 0.027 0 0.00 0.000 Total 3369 1228,~~123~~334,~~130~~121.4521 02.~~948~~226 23 ~~930~~1,~~400~~260,000.00 0.~~166~~225

180+ Delinquency Summary (continued) Group 5 Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 3036 15,976,590.76 2.242 210 - 239 29 10,~~852~~757,~~730~~530.45 1.~~514~~510 ~~210~~240 - ~~239~~269 1 340,000.00 0.~~047~~048 Total 3166 1127,~~192~~074,~~730~~121.4521 13.~~561~~800 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 515 ~~Oct~~Nov-06 0.000% Original Principal Balance 15,~~398~~396,~~825~~045.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 15,~~389~~393,~~583~~918.2972 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current REO Total ~~Feb~~Mar-07 0.000% Loans in REO 621 ~~Mar~~Apr-07 0.000% Original Principal Balance 17,~~810~~206,~~025~~070.00 ~~Apr~~May-07 0.000% Current Actual Balance 17,~~800~~194,~~783~~702.2901 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.031% Aug-07 0.032% Sep-07 0.141% Oct-07 0.565% *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. Grps 1 -4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~434,400~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~434,400~~0.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current REO Total ~~Feb~~Mar-07 0.000% Loans in REO 1 ~~Mar~~Apr-07 0.000% Original Principal Balance 411,200.00 ~~Apr~~May-07 0.000% Current Actual Balance 411,200.00 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.072% Aug-07 0.073% Sep-07 0.150% Oct-07 0.151% *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 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 415 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~964~~5,~~425~~396,045.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~955~~5,~~183~~393,918.2972 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current REO Total ~~Feb~~Mar-07 0.000% Loans in REO 419 ~~Mar~~Apr-07 0.000% Original Principal Balance ~~964~~6,~~425~~360,470.00 ~~Apr~~May-07 0.000% Current Actual Balance ~~955~~6,~~183~~349,102.2901 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~133% ~~Sep~~Oct-07 0.~~133~~891% *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.

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 Grps 1 -4 0700432939 Jul-2007 01-Dec-2006 VA 80.00 411,200.00 Grps 1 -4 0700479975 Sep-2007 01-Feb-2007 VA 80.00 434,400.00 Group 5 0407160685 Sep-2007 01-Dec-2001 GA 95.00 149,625.00 Group 5 0409650665 Oct-2007 01-Nov-2006 AZ 100.00 480,000.00 Group 5 0410388452 Oct-2007 01-Jan-2007 CA 79.13 417,000.00 Group 5 0500853133 Oct-2007 01-Oct-2006 MN 73.49 341,650.00 Group 5 0500854698 Oct-2007 01-Nov-2006 NV 70.00 414,400.00 Group 5 0500884420 Oct-2007 01-Dec-2006 CA 79.29 444,000.00 Group 5 0500885754 Oct-2007 01-Dec-2006 AL 95.00 266,000.00 Group 5 0500895546 Sep-2007 01-Jan-2007 VA 80.00 560,000.00 Group 5 0500904160 Oct-2007 01-Jan-2007 CA 80.00 596,000.00 Group 5 0500907169 Oct-2007 01-Feb-2007 NV 80.00 608,000.00 Group 5 0700421687 Oct-2007 01-Nov-2006 MI 80.00 84,800.00 Group 5 0700465103 Sep-2007 01-Jan-2007 GA 80.00 200,000.00 Group 5 0700466147 Oct-2007 01-Jan-2007 VA 80.00 479,920.00 Group 5 0700467266 Oct-2007 01-Dec-2006 MN 75.00 378,675.00 Group 5 0700469575 Oct-2007 01-Jan-2007 MO 80.00 72,000.00 Group 5 0700476865 Sep-2007 01-Jan-2007 MO 76.11 54,800.00 Group 5 0700479896 Oct-2007 01-Jan-2007 MO 80.00 70,400.00 Group 5 0700492924 Oct-2007 01-Feb-2007 MI 80.00 479,200.00 Group 5 0700497274 Oct-2007 01-Feb-2007 GA 80.00 264,000.00

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 Grps 1 -4 0700432939 411,200.00 01-Jan-2007 67 7.000% 1518,~~891~~161.1936 Grps 1 -4 0700479975 434,400.00 01-Mar-2007 45 6.375% 1315,~~032~~204.00 Group 5 0407160685 140,769.40 01-Feb-2007 56 10.375% 8,140.92 Group 5 0409650665 480,000.00 01-Feb-2007 6 7.875% 19,~~131~~440.4600 Group 5 0410388452 417,000.00 01-Jan-2007 7 7.250% 19,460.00 Group 5 0500853133 341,136.31 01-Mar-2007 5 7.625% 14,675.98 Group 5 0500854698 414,400.00 01-Jan-2007 7 8.000% 21,410.72 Group 5 0500884420 443,345.49 01-Jan-2007 7 7.550% 21,502.72 Group 5 0500885754 265,887.84 01-Apr-2007 4 8.750% 11,300.28 Group 5 0500895546 560,000.00 01-Mar-2007 45 7.375% 1923,~~950~~275.00 Group 5 0500904160 596,000.00 01-Jan-2007 7 8.375% 32,283.28 Group 5 0500907169 608,000.00 01-Jan-2007 7 8.000% 31,413.28 Group 5 0700421687 84,564.25 01-Feb-2007 6 7.875% 4,287.87 Group 5 0700465103 199,716.79 01-Feb-2007 56 7.750% 9,960.47 Group 5 0700466147 479,920.00 01-Apr-2007 4 8.000% 18,~~718~~596.6294 Group 5 0700467266 378,422.58 01-Feb-2007 6 7.875% 19,236.50 Group 5 0700469575 71,819.12 01-Apr-2007 4 8.375% 2,912.96 Group 5 0700476865 54,697.10 01-Mar-2007 5 8.375% 2,587.41 Group 5 0700479896 70,223.13 01-Apr-2007 4 8.375% 2,~~218~~848.21 Group 5 0700492924 479,200.00 01-Apr-2007 4 7.750% 17,970.00 Group 5 0700497274 264,000.00 01-Mar-2007 5 7.625% 11,357.50

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4442 ~~Oct~~Nov-06 0.000% Original Principal Balance 1412,~~696~~178,~~960~~272.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 1412,~~674~~159,~~557~~872.0744 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure ~~135~~160 ~~Mar~~Apr-07 0.000% Original Principal Balance 5258,~~390~~676,~~290~~117.00 ~~Apr~~May-07 0.000% Current Actual Balance 5258,~~354~~623,~~240~~889.0140 ~~May-07 0.000%~~ Jun-07 0.925% Jul-07 1.981% Aug-07 3.123% Sep-07 4.093% Oct-07 4.607% *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. Grps 1 -4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 31 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~820~~642,~~000~~400.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~817~~642,~~214~~400.8100 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 45 ~~Mar~~Apr-07 0.000% Original Principal Balance 1,~~149~~792,~~600~~000.00 ~~Apr~~May-07 0.000% Current Actual Balance 1,~~146~~789,~~814~~214.81 ~~May-07 0.000%~~ Jun-07 0.216% Jul-07 0.179% Aug-07 0.559% Sep-07 0.647% Oct-07 0.977% *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 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 39 ~~Oct~~Nov-06 0.000% Original Principal Balance 1310,~~482~~345,~~960~~037.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 1310,~~463~~326,~~342~~658.2729 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure ~~125~~147 ~~Mar~~Apr-07 0.000% Original Principal Balance 4853,~~751~~204,~~490~~082.00 ~~Apr~~May-07 0.000% Current Actual Balance 4853,~~718~~154,~~379~~815.8913 ~~May-07 0.000%~~ Jun-07 1.470% Jul-07 3.370% Aug-07 5.119% Sep-07 6.795% Oct-07 7.459% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Grps 1 -4 0409107601 Sep-2007 01-Oct-2006 FL 79.16 224,000.00 Grps 1 -4 0409263741 Aug-2007 01-Aug-2006 PA 80.00 108,000.00 Grps 1 -4 0409263764 Sep-2007 01-Sep-2006 MA 74.56 170,000.00 Grps 1 -4 0410057489 Oct-2007 01-Dec-2006 CA 74.06 712,500.00 Grps 1 -4 0410389717 Aug-2007 01-Aug-2006 WA 66.66 1,000,000.00 Grps 1 -4 0500757470 Sep-2007 01-Jul-2006 TX 80.00 140,000.00 Grps 1 -4 0500869134 Aug-2007 01-Nov-2006 NV 80.00 468,000.00 Grps 1 -4 0500883861 Jun-2007 01-Dec-2006 NY 80.00 519,200.00 Grps 1 -4 0500891109 Oct-2007 01-Dec-2006 NY 80.00 642,400.00 Grps 1 -4 0500908163 Oct-2007 01-Feb-2007 CA 80.00 478,335.00 Grps 1 -4 0700354628 Sep-2007 01-Aug-2006 IL 80.00 360,000.00 Grps 1 -4 0700409916 Jun-2007 01-Nov-2006 NY 80.00 329,600.00 Grps 1 -4 0700496736 Sep-2007 01-Mar-2007 NV 80.00 320,000.00 Group 5 0408509990 Sep-2007 01-Jul-2006 FL 90.00 303,300.00 Group 5 0408879524 Oct-2007 01-Aug-2006 FL 95.00 237,500.00 Group 5 0408879626 Jul-2007 01-Sep-2006 FL 85.00 172,550.00 Group 5 0409263621 Oct-2007 01-Oct-2006 FL 89.97 314,000.00 Group 5 0409263652 Sep-2007 01-Jul-2006 FL 74.99 201,500.00 Group 5 ~~0409360261~~0409263867 ~~Aug~~Oct-2007 01-~~Oct~~Sep-2006 CAFL 8089.0019 ~~424~~330,000.00 Group 5 ~~0409650665~~0409360261 ~~Jul~~Aug-2007 01-~~Nov~~Oct-2006 AZCA ~~100~~80.00 ~~480~~424,000.00 Group 5 0409833583 Jun-2007 01-Dec-2006 FL 80.00 120,000.00 Group 5 0410057498 Jul-2007 01-Oct-2006 CA 60.78 1,499,999.00 Group 5 0410057518 Sep-2007 01-Nov-2006 FL 80.00 552,000.00 Group 5 0410117649 Oct-2007 01-Aug-2006 FL 80.00 174,000.00 Group 5 0410117701 Aug-2007 01-Nov-2006 TX 65.00 341,250.00 Group 5 0410117765 Oct-2007 01-Dec-2006 VA 79.75 250,400.00 Group 5 0410117797 Sep-2007 01-Dec-2006 FL 80.00 268,800.00 Group 5 0410117806 Oct-2007 01-Dec-2006 FL 80.00 142,400.00 Group 5 0410169335 Jul-2007 01-May-2006 FL 95.00 180,500.00 Group 5 0410239119 Jun-2007 01-Dec-2006 CA 85.00 629,000.00 Group 5 0410239154 Sep-2007 01-Dec-2006 CA 85.00 335,750.00 Group 5 0410239160 Oct-2007 01-Jan-2007 CA 100.00 620,000.00 Group 5 0410282224 Sep-2007 01-Oct-2006 MI 77.95 64,700.00 Group 5 0410388441 Aug-2007 01-Jan-2007 AZ 70.00 381,500.00 Group 5 0410388446 Aug-2007 01-Jan-2007 CA 80.00 268,000.00 Group 5 ~~0410388452~~0410388469 ~~Jun~~Jul-2007 01-~~Jan~~Nov-~~2007~~2006 CA 7965.1300 ~~417~~796,~~000~~250.00 Group 5 ~~0410388469~~0410388512 ~~Jul~~Sep-2007 01-~~Nov~~Jan-~~2006~~2007 CA 6580.00 ~~796~~296,~~250~~000.00 Group 5 ~~0410388512~~0410621721 ~~Sep~~Jul-2007 01-Jan-2007 CA 80.00 ~~296~~802,~~000~~800.00 Group 5 ~~0410621721~~0410621723 ~~Jul~~Oct-2007 01-~~Jan~~Nov-~~2007~~2006 CA 80.00 ~~802~~348,~~800~~000.00 Group 5 0410621725 Jun-2007 01-Dec-2006 CA 80.00 317,855.00 Group 5 0410621795 Oct-2007 01-Dec-2006 MI 80.00 168,000.00 Group 5 0410621868 Oct-2007 01-Dec-2006 MD 80.00 271,120.00 Group 5 0410621913 Aug-2007 01-Jan-2007 NC 75.00 1,237,500.00 Group 5 ~~0500804217~~0500794820 ~~Aug~~Oct-2007 01-~~Sep~~Jul-2006 CANJ 7580.00 ~~210~~201,~~000~~600.00 Group 5 0500821526 Oct-2007 01-Oct-2006 IA 70.00 87,500.00 Group 5 0500822896 Jul-2007 01-Oct-2006 HI 80.00 1,000,000.00 Group 5 0500826820 Jul-2007 01-Sep-2006 NY 80.00 528,000.00 Group 5 0500830303 Aug-2007 01-Oct-2006 NJ 80.00 344,000.00 Group 5 0500831566 Oct-2007 01-Oct-2006 FL 75.00 151,500.00 Group 5 0500834513 Oct-2007 01-Oct-2006 FL 80.00 160,000.00 Group 5 0500844680 Sep-2007 01-Oct-2006 NY 80.00 648,000.00 Group 5 ~~0500852808~~0500852312 ~~Jun~~Oct-2007 01-~~Nov~~Oct-2006 NYMN 80.00 ~~524~~200,000.00 Group 5 ~~0500852958~~0500852808 ~~Aug~~Jun-2007 01-~~Oct~~Nov-2006 MNNY 7380.4900 ~~341~~524,~~650~~000.00 Group 5 ~~0500853133~~0500852958 Aug-2007 01-Oct-2006 MN 73.49 341,650.00 Group 5 ~~0500854698~~0500853444 ~~Jun~~Oct-2007 01-Nov-2006 NV 7080.00 ~~414~~198,400.00 Group 5 0500857707 Sep-2007 01-Nov-2006 NV 80.00 284,000.00 Group 5 0500858038 Sep-2007 01-Nov-2006 NY 74.93 502,000.00 Group 5 0500858053 Oct-2007 01-Aug-2006 AZ 80.00 264,000.00 Group 5 0500858891 Sep-2007 01-Aug-2006 CA 80.00 496,000.00 Group 5 0500860885 Jun-2007 01-Nov-2006 NJ 80.00 512,000.00 Group 5 0500862358 Jun-2007 01-Nov-2006 OH 80.00 540,000.00 Group 5 0500862788 Sep-2007 01-Nov-2006 MI 80.00 508,000.00 Group 5 0500863176 Oct-2007 01-Nov-2006 CA 80.00 304,000.00 Group 5 0500864165 Aug-2007 01-Nov-2006 FL 80.00 184,000.00 Group 5 0500866878 Jun-2007 01-Nov-2006 CA 80.00 296,000.00 Group 5 0500867055 Sep-2007 01-Dec-2006 FL 84.98 266,400.00 Group 5 0500868108 Jun-2007 01-Nov-2006 NV 80.00 336,000.00 Group 5 0500870765 Sep-2007 01-Dec-2006 CA 80.00 350,400.00 Group 5 0500871216 Aug-2007 01-Dec-2006 AZ 80.00 308,000.00 Group 5 0500872140 Jul-2007 01-Nov-2006 MN 78.19 165,555.00 Group 5 0500872702 Aug-2007 01-Dec-2006 NJ 75.00 424,102.00 Group 5 0500872906 Jun-2007 01-Nov-2006 MN 80.00 138,272.00 Group 5 0500874309 Jun-2007 01-Dec-2006 NV 80.00 252,000.00 Group 5 0500874444 Aug-2007 01-Nov-2006 NY 75.00 671,250.00 Group 5 0500875284 Jun-2007 01-Nov-2006 NY 80.00 544,000.00 Group 5 0500876223 Sep-2007 01-Dec-2006 FL 80.00 480,000.00 Group 5 0500876238 Sep-2007 01-Dec-2006 FL 80.00 700,000.00 Group 5 0500877294 Sep-2007 01-Nov-2006 AZ 80.00 195,200.00 Group 5 0500880453 Sep-2007 01-Dec-2006 NV 80.00 495,200.00 Group 5 ~~0500883397~~0500880639 ~~Aug~~Oct-2007 01-Dec-2006 FLCA 80.00 ~~663~~724,~~840~~000.00 Group 5 ~~0500884420~~0500883397 ~~Jun~~Aug-2007 01-Dec-2006 CAFL 7980.2900 ~~444~~663,~~000~~840.00 Group 5 ~~0500885754~~0500885653 ~~Sep~~Oct-2007 01-Dec-2006 ALCA 9580.00 ~~266~~204,000.00 Group 5 0500886718 Jul-2007 01-Dec-2006 FL 88.46 230,000.00 Group 5 0500889163 Jul-2007 01-Dec-2006 FL 80.00 164,000.00 Group 5 0500891513 Jul-2007 01-Jan-2007 FL 80.00 80,000.00 Group 5 ~~0500904160~~0500904496 ~~Jun~~Jul-2007 01-Jan-2007 CAID 80.00 ~~596~~220,~~000~~800.00 Group 5 ~~0500904496~~0500904608 ~~Jul~~Oct-2007 01-Jan-2007 IDNV 8079.0099 ~~220~~262,~~800~~150.00 Group 5 0500905765 Sep-2007 01-Jan-2007 NV 80.00 476,000.00 Group 5 ~~0500907169~~0500906235 ~~Jun~~Oct-2007 01-Feb-2007 NV 70.00 395,430.00 Group 5 0500914390 Oct-2007 01-Feb-2007 NV 80.00 ~~608~~248,000.00 Group 5 0500915961 Jul-2007 01-Feb-2007 MN 86.96 1,000,000.00 Group 5 0700356845 Oct-2007 01-Aug-2006 FL 80.00 129,600.00 Group 5 0700371036 Sep-2007 01-Sep-2006 OH 90.00 151,200.00 Group 5 0700386944 Oct-2007 01-Oct-2006 NM 80.55 468,000.00 Group 5 0700398843 Aug-2007 01-Oct-2006 IL 80.00 228,000.00 Group 5 0700406790 Sep-2007 01-Nov-2006 FL 80.00 119,120.00 Group 5 0700410028 Jun-2007 01-Nov-2006 NJ 80.00 487,200.00 Group 5 0700410253 Jul-2007 01-Nov-2006 NJ 75.00 410,250.00 Group 5 0700410476 Jun-2007 01-Nov-2006 KS 79.33 95,200.00 Group 5 0700416003 Sep-2007 01-Nov-2006 FL 70.00 131,670.00 Group 5 ~~0700421687~~0700421872 ~~Jul~~Oct-2007 01-Nov-2006 MINJ 80.00 84424,~~800~~000.00 Group 5 0700432969 Aug-2007 01-Dec-2006 UT 80.00 372,000.00 Group 5 0700433764 Aug-2007 01-Nov-2006 FL 80.00 640,000.00 Group 5 0700435738 Sep-2007 01-Dec-2006 NV 79.05 547,000.00 Group 5 ~~0700445200~~0700440108 ~~Aug~~Oct-2007 01-Dec-2006 ILFL 80.00 ~~286~~238,400.00 Group 5 0700445533 Jul-2007 01-Dec-2006 FL 72.51 262,500.00 Group 5 0700447425 Oct-2007 01-Jan-2007 UT 80.00 358,400.00 Group 5 0700449785 Aug-2007 01-Jan-2007 IL 75.00 281,250.00 Group 5 0700456243 Jun-2007 01-Dec-2006 NY 80.00 520,000.00 Group 5 0700459841 Aug-2007 01-Feb-2007 UT 80.00 424,000.00 Group 5 0700460529 Oct-2007 01-Jan-2007 OH 80.00 103,200.00 Group 5 0700461871 Jul-2007 01-Jan-2007 NY 80.00 467,200.00 Group 5 0700461970 Jul-2007 01-Jan-2007 AZ 80.00 325,600.00 Group 5 0700463049 Sep-2007 01-Jan-2007 NY 80.00 249,600.00 Group 5 0700463103 Sep-2007 01-Feb-2007 FL 80.00 137,600.00 Group 5 0700465236 Jun-2007 01-Feb-2007 NJ 80.00 119,200.00 Group 5 ~~0700466147~~0700466113 ~~Sep~~Oct-2007 01-Jan-2007 VAIL 80.00 ~~479~~300,~~920~~000.00 Group 5 ~~0700467266~~0700467293 Jul-2007 01-Dec-2006 MN 75.00 378,675.00 Group 5 ~~0700467293~~0700467702 ~~Jul~~Sep-2007 01-~~Dec~~Feb-~~2006~~2007 MNNJ 7580.00 ~~378~~400,~~675~~000.00 Group 5 ~~0700467702~~0700471504 Sep-2007 01-~~Feb~~Jan-2007 NJFL 80.00 ~~400~~383,~~000~~200.00 Group 5 ~~0700469575~~0700472095 Sep-2007 01-~~Jan~~Feb-2007 MOFL 80.00 72296,~~000~~800.00 Group 5 ~~0700471504~~0700472611 Sep-2007 01-Jan-2007 FLNJ 80.00 ~~383~~536,~~200~~000.00 Group 5 ~~0700472095~~0700473650 ~~Sep~~Aug-2007 01-~~Feb~~Jan-2007 FLMN 8073.0072 ~~296~~346,~~800~~405.00 Group 5 ~~0700472611~~0700474047 ~~Sep~~Oct-2007 01-~~Jan~~Mar-2007 NJFL 8075.00 ~~536~~300,000.00 Group 5 ~~0700473650~~0700474289 ~~Aug~~Oct-2007 01-Jan-2007 MNNJ 7370.7200 ~~346~~206,~~405~~500.00 Group 5 0700474446 Jun-2007 01-Feb-2007 FL 80.00 452,000.00 Group 5 0700474893 Jun-2007 01-Feb-2007 NY 80.00 424,000.00 Group 5 0700476072 Oct-2007 01-Jan-2007 IL 80.00 144,000.00 Group 5 0700477338 Jun-2007 01-Jan-2007 FL 80.00 180,000.00 Group 5 0700479788 Jul-2007 01-Mar-2007 NJ 80.00 292,000.00 Group 5 ~~0700479896~~0700479921 Sep-2007 01-Jan-2007 MO 80.00 7064,~~400~~000.00 Group 5 ~~0700479921~~0700481017 ~~Sep~~Aug-2007 01-Jan-2007 MOFL 80.00 64424,000.00 Group 5 ~~0700481017~~0700481951 ~~Aug~~Oct-2007 01-~~Jan~~Feb-2007 FLIL 80.00 ~~424~~189,~~000~~120.00 Group 5 0700482437 Jun-2007 01-Feb-2007 NJ 72.57 328,000.00 Group 5 0700483734 Aug-2007 01-Feb-2007 IL 80.00 108,000.00 Group 5 0700483917 Jul-2007 01-Feb-2007 NY 80.00 540,000.00 Group 5 0700484110 Aug-2007 01-Jan-2007 DE 79.53 353,902.00 Group 5 0700485871 Oct-2007 01-Feb-2007 IL 80.00 285,600.00 Group 5 0700486618 Jun-2007 01-Feb-2007 IL 75.00 192,750.00 Group 5 0700486759 Jun-2007 01-Feb-2007 FL 80.00 172,000.00 Group 5 0700487623 Oct-2007 01-Mar-2007 FL 80.00 129,792.00 Group 5 0700488584 Sep-2007 01-Feb-2007 NY 80.00 520,000.00 Group 5 0700488949 Sep-2007 01-Feb-2007 NY 80.00 456,000.00 Group 5 0700489872 Jun-2007 01-Feb-2007 IL 80.00 348,000.00 Group 5 0700490191 Oct-2007 01-Feb-2007 FL 75.00 169,425.00 Group 5 0700491717 Jul-2007 01-Feb-2007 FL 80.00 384,000.00 Group 5 ~~0700492881~~0700492082 ~~Jul~~Oct-2007 01-~~Feb~~Mar-2007 ILNV 80.00 ~~285~~328,~~600~~000.00 Group 5 ~~0700492924~~0700492881 ~~Sep~~Jul-2007 01-Feb-2007 MIIL 80.00 ~~479~~285,~~200~~600.00 Group 5 0700493069 Aug-2007 01-Feb-2007 IL 80.00 200,000.00 Group 5 ~~0700493720~~0700493305 ~~Aug~~Oct-2007 01-Feb-2007 NYMD 8079.0075 ~~492~~315,000.00 Group 5 ~~0700494363~~0700493720 ~~Sep~~Aug-2007 01-~~Mar~~Feb-2007 NJNY 80.00 ~~308~~492,000.00 Group 5 ~~0700495639~~0700494363 ~~Aug~~Sep-2007 01-Mar-2007 MANJ 80.00 ~~480~~308,000.00 Group 5 ~~0700497274~~0700495639 Aug-2007 01-~~Feb~~Mar-2007 GAMA 80.00 ~~264~~480,000.00 Group 5 0700498036 Aug-2007 01-Feb-2007 CA 80.00 344,000.00 Group 5 0700499526 Sep-2007 01-Mar-2007 MA 80.00 392,000.00 Group 5 0700500315 Jul-2007 01-Mar-2007 IL 80.00 460,000.00 Group 5 0700500458 Jul-2007 01-Mar-2007 NY 80.00 560,000.00 Group 5 0700501345 Jul-2007 01-Mar-2007 IL 80.00 543,200.00 Group 5 0700501716 Aug-2007 01-Mar-2007 NY 80.00 680,000.00 Group 5 0700503170 Jul-2007 01-Mar-2007 NY 80.00 504,000.00

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 Grps 1 -4 0409107601 223,999.99 01-May-2007 23 7.375% 56,~~320~~650.00 Grps 1 -4 0409263741 108,000.00 01-Mar-2007 45 7.500% 34,~~847~~488.5075 Grps 1 -4 0409263764 170,000.00 01-Apr-2007 34 6.875% 5,524.98 Grps 1 -4 0410057489 712,~~604~~479.15 01-May-2007 3 6.125% 17,589.30 Grps 1 -4 0410389717 999,845.32 01-Mar-2007 45 7.250% 3440,~~994~~827.7316 Grps 1 -4 0500757470 139,999.99 01-Apr-2007 34 6.875% 34,~~791~~549.6598 Grps 1 -4 0500869134 468,000.00 01-Mar-2007 45 6.875% 1517,~~210~~745.00 Grps 1 -4 0500883861 519,200.00 01-Jan-2007 67 6.625% 1821,~~929~~633.36 Grps 1 -4 0500891109 642,400.00 01-Apr-2007 4 6.500% 19,673.52 Grps 1 -4 0500908163 478,335.00 01-May-2007 3 6.125% 11,460.10 Grps 1 -4 0700354628 357,214.82 01-Apr-2007 34 6.875% 911,~~657~~583.2140 Grps 1 -4 0700409916 329,600.00 01-Feb-2007 56 6.375% 1113,~~536~~184.00 Grps 1 -4 0700496736 320,000.00 01-Apr-2007 34 6.500% 89,~~166~~799.6598 Group 5 0408509990 301,354.50 01-Apr-2007 34 8.375% 10,777.74 Group 5 0408879524 235,898.23 01-May-2007 3 8.125% 7,~~984~~140.52 Group 5 0408879626 172,549.12 01-Feb-2007 56 7.625% 8,483.68 Group 5 0409263621 312,140.97 01-May-2007 3 7.625% 9,~~423~~577.2205 Group 5 0409263652 201,481.71 01-May-2007 23 8.250% 56,~~372~~716.8405 Group 5 ~~0409360261~~0409263867 ~~424~~330,000.00 01-~~Mar~~May-2007 43 8.~~000~~125% 1610,~~430~~828.0410 Group 5 ~~0409650665~~0409360261 ~~480~~424,000.00 01-~~Feb~~Mar-2007 5 78.~~875~~000% 1719,~~010~~168.0038 Group 5 0409833583 120,000.00 01-Jan-2007 67 8.750% 56,~~950~~800.00 Group 5 0410057498 1,499,999.00 01-Feb-2007 56 7.125% 6069,~~593~~249.6892 Group 5 0410057518 552,000.00 01-Apr-2007 34 7.625% 1720,~~077~~493.5000 Group 5 0410117649 172,570.78 01-May-2007 3 7.125% 4,934.92 Group 5 0410117701 339,902.76 01-Mar-2007 45 7.250% 1113,~~872~~845.4042 Group 5 0410117765 250,400.00 01-May-2007 3 6.875% 6,912.05 Group 5 0410117797 267,953.61 01-Mar-2007 45 7.250% 910,~~359~~914.4487 Group 5 0410117806 142,400.00 01-May-2007 3 8.750% 5,043.30 Group 5 0410169335 180,500.00 01-Feb-2007 56 7.625% 78,~~765~~874.3164 Group 5 0410239119 629,000.00 01-Jan-2007 67 7.375% 2327,~~647~~026.7500 Group 5 0410239154 335,750.00 01-Apr-2007 34 7.250% 810,~~841~~609.4068 Group 5 0410239160 620,000.00 01-May-2007 3 7.900% 19,762.50 Group 5 0410282224 64,448.14 01-Mar-2007 45 8.250% 2,~~533~~954.3860 Group 5 0410388441 381,500.00 01-Mar-2007 45 7.375% 1315,~~590~~856.9612 Group 5 0410388446 268,000.00 01-Mar-2007 45 6.875% 810,~~877~~357.5413 Group 5 ~~0410388452~~0410388469 ~~417~~796,~~000~~250.00 01-~~Jan~~Feb-2007 6 7.250% 1737,~~027~~158.5032 Group 5 ~~0410388469~~0410388512 ~~796~~295,~~250~~999.0033 01-~~Feb~~Apr-2007 54 7.~~250~~125% 3210,~~513~~174.5398 Group 5 ~~0410388512~~0410621721 ~~295~~802,~~999~~800.3300 01-~~Apr~~Feb-2007 36 7.~~125~~500% 838,~~479~~132.1596 Group 5 ~~0410621721~~0410621723 ~~802~~348,~~800~~000.00 01-~~Feb~~May-2007 53 7.~~500~~000% 339,~~366~~606.3425 Group 5 0410621725 317,855.00 01-Feb-2007 56 7.250% 1214,~~747~~568.2832 Group 5 0410621795 167,617.78 01-Jun-2007 2 8.250% 4,399.96 Group 5 0410621868 271,120.00 01-Jun-2007 2 8.125% 7,003.92 Group 5 0410621913 1,237,500.00 01-Mar-2007 45 7.375% 4350,~~312~~531.5025 Group 5 ~~0500804217~~0500794820 ~~210~~200,~~000~~206.00 01-~~Mar~~Apr-2007 4 8.000% 7,743.84 Group 5 0500821526 87,003.03 01-May-2007 3 7.875% 82,~~006~~760.2809 Group 5 0500822896 1,000,000.00 01-Feb-2007 56 7.875% 4450,~~479~~833.1936 Group 5 0500826820 528,000.00 01-Feb-2007 56 8.000% 2327,~~870~~280.00 Group 5 0500830303 342,591.82 01-Mar-2007 45 8.000% 1315,~~251~~455.9708 Group 5 0500831566 151,500.00 01-May-2007 3 8.000% 4,892.20 Group 5 0500834513 160,000.00 01-May-2007 3 7.875% 5,083.35 Group 5 0500844680 648,000.00 01-Mar-2007 45 7.750% 2428,~~300~~350.00 Group 5 ~~0500852808~~0500852312 ~~524~~200,000.00 01-~~Jan~~May-2007 63 78.~~250~~000% 216,~~396~~458.6230 Group 5 ~~0500852958~~0500852808 ~~341~~524,~~540~~000.7400 01-~~Mar~~Jan-2007 47 7.~~625~~250% 1224,~~594~~453.3628 Group 5 ~~0500853133~~0500852958 341,~~136~~540.3174 01-Mar-2007 45 7.625% 1214,~~579~~693.4142 Group 5 ~~0500854698~~0500853444 ~~414~~198,~~400~~398.0099 01-~~Jan~~May-2007 63 87.~~000~~375% 185,~~734~~890.3800 Group 5 0500857707 283,966.10 01-Apr-2007 34 8.000% 911,~~169~~003.9691 Group 5 0500858038 502,000.00 01-Mar-2007 45 7.750% 1821,~~825~~962.50 Group 5 0500858053 264,000.00 01-May-2007 3 8.000% 8,525.00 Group 5 0500858891 494,318.50 01-Apr-2007 34 7.125% 1416,~~149~~975.0955 Group 5 0500860885 512,000.00 01-Jan-2007 67 8.500% 2428,~~640~~160.00 Group 5 0500862358 539,591.99 01-Jan-2007 67 8.466% 2529,~~834~~520.0268 Group 5 0500862788 506,720.33 01-Apr-2007 34 10.345% 2125,~~295~~548.2967 Group 5 0500863176 304,000.00 01-May-2007 3 7.625% 9,341.70 Group 5 0500864165 184,000.00 01-Mar-2007 45 8.375% 78,~~475~~720.0488 Group 5 0500866878 296,000.00 01-Jan-2007 67 8.250% 1315,~~813~~786.3164 Group 5 0500867055 265,622.39 01-Apr-2007 34 8.750% 911,~~396~~271.1290 Group 5 0500868108 335,845.07 01-Jan-2007 67 10.121% 1922,~~325~~084.9397 Group 5 0500870765 349,868.64 01-Apr-2007 34 7.937% 1113,~~199~~436.1895 Group 5 0500871216 308,000.00 01-Mar-2007 45 7.875% 1113,~~742~~699.4856 Group 5 0500872140 165,555.00 01-Feb-2007 56 8.625% 89,~~088~~243.0852 Group 5 0500872702 423,005.98 01-Mar-2007 45 8.375% 1720,~~156~~009.8170 Group 5 0500872906 138,272.00 01-Jan-2007 67 8.625% 67,~~755~~720.1416 Group 5 0500874309 252,000.00 01-Jan-2007 67 8.000% 1113,~~392~~020.5000 Group 5 0500874444 671,249.84 01-Mar-2007 45 8.250% 2631,~~850~~325.00 Group 5 0500875284 544,000.00 01-Jan-2007 67 7.250% 2225,~~213~~386.3872 Group 5 0500876223 478,525.36 01-Apr-2007 34 8.500% 1619,~~428~~707.4581 Group 5 0500876238 697,737.25 01-Apr-2007 34 8.250% 2327,~~226~~862.9088 Group 5 0500877294 195,186.00 01-Apr-2007 34 7.875% 67,~~201~~441.2550 Group 5 0500880453 495,040.10 01-Mar-2007 45 7.750% 1821,~~564~~658.00 Group 5 ~~0500883397~~0500880639 ~~663~~724,~~073~~000.3600 01-~~Jan~~May-2007 63 8.750% 3225,~~799~~641.3870 Group 5 ~~0500884420~~0500883397 ~~443~~663,~~345~~073.4936 01-Jan-2007 6 7 8.~~550~~750% 1837,~~822~~473.1462 Group 5 ~~0500885754~~0500885653 ~~265~~204,~~887~~000.8400 01-~~Apr~~May-2007 3 8.750% 97,~~416~~225.9000 Group 5 0500886718 230,000.00 01-Feb-2007 56 7.625% 911,~~894~~308.7832 Group 5 0500889163 164,000.00 01-Feb-2007 56 8.375% 78,~~772~~883.8728 Group 5 0500891513 79,907.61 01-Feb-2007 56 8.750% 34,~~955~~519.6933 Group 5 ~~0500904160~~0500904496 ~~596~~220,~~000~~800.00 01-~~Jan~~Feb-2007 6 87.375% 2810,~~247~~488.8700 Group 5 ~~0500904496~~0500904608 ~~220~~262,~~800~~150.00 01-~~Feb~~May-2007 53 7.375% 97,~~177~~782.0060 Group 5 0500905765 474,608.73 01-Apr-2007 34 7.625% 1417,~~562~~468.4835 Group 5 ~~0500907169~~0500906235 ~~608~~395,~~000~~430.00 01-~~Jan~~May-2007 63 7.500% 11,945.30 Group 5 0500914390 247,439.82 01-May-2007 3 8.~~000~~375% 278,~~486~~376.6285 Group 5 0500915961 1,000,000.00 01-Feb-2007 56 8.190% 4451,~~858~~266.3164 Group 5 0700356845 129,556.80 01-May-2007 3 8.000% 4,183.60 Group 5 0700371036 151,200.00 01-Mar-2007 45 8.000% 6,835.50 Group 5 0700386944 465,~~859~~342.0067 01-May-2007 3 7.875% 14,762.55 Group 5 0700398843 228,000.00 01-Mar-2007 45 7.125% 79,~~837~~143.5075 Group 5 0700406790 118,679.28 01-Apr-2007 34 8.500% 4,~~074~~887.3867 Group 5 0700410028 486,212.75 01-Jan-2007 67 8.000% 2125,~~919~~042.7725 Group 5 0700410253 410,250.00 01-Feb-2007 56 7.625% 1720,~~649~~170.3164 Group 5 0700410476 95,200.00 01-~~Jan~~Mar-2007 65 7.875% 4,234.44 Group 5 0700416003 131,670.00 01-Apr-2007 34 7.250% 34,~~840~~608.4048 Group 5 ~~0700421687~~0700421872 84421,~~564~~699.2555 01-~~Feb~~May-2007 53 7.~~875~~375% 312,~~753~~499.2511 Group 5 0700432969 370,912.74 01-Mar-2007 45 7.625% 1315,~~651~~920.7496 Group 5 0700433764 637,712.10 01-Mar-2007 45 7.750% 2327,~~870~~838.1003 Group 5 0700435738 547,000.00 01-Apr-2007 34 7.625% 1620,~~808~~170.8562 Group 5 ~~0700445200~~0700440108 ~~286~~237,~~304~~495.3328 01-~~Mar~~May-2007 43 8.~~000~~375% 118,~~094~~029.3067 Group 5 0700445533 262,500.00 01-Feb-2007 6 7.250% 12,250.00 Group 5 0700447425 358,400.00 01-May-2007 3 7.250% 10,~~718~~453.7530 Group 5 0700449785 281,250.00 01-Mar-2007 45 7.500% 1011,~~195~~894.3254 Group 5 0700456243 519,351.32 01-Jan-2007 67 8.375% 2428,~~552~~050.0833 Group 5 0700459841 424,000.00 01-Mar-2007 45 8.125% 1619,~~695~~477.0050 Group 5 0700460529 102,849.10 01-May-2007 3 8.000% 3,316.50 Group 5 0700461871 467,200.00 01-Feb-2007 56 6.875% 1820,~~055~~634.3872 Group 5 0700461970 325,600.00 01-Feb-2007 56 7.500% 1315,~~770~~737.1936 Group 5 0700463049 249,600.00 01-Mar-2007 45 8.375% 1011,~~140~~830.00 Group 5 0700463103 137,600.00 01-Apr-2007 34 6.875% 34,~~798~~557.3096 Group 5 0700465236 119,200.00 01-Jan-2007 67 8.250% 56,~~548~~338.2880 Group 5 ~~0700466147~~0700466113 ~~479~~298,~~920~~872.0080 01-~~Apr~~May-2007 3 87.~~000~~500% 159,~~497~~014.4549 Group 5 ~~0700467266~~0700467293 378,~~422~~549.5890 01-Feb-2007 56 7.875% 1619,~~831~~242.94 Group 5 ~~0700467293~~0700467702 ~~378~~400,~~549~~000.9000 01-~~Feb~~Apr-2007 54 7.~~875~~375% 1614,~~837~~250.5700 Group 5 ~~0700467702~~0700471504 ~~400~~383,~~000~~200.00 01-Apr-2007 34 7.~~375~~750% 1114,~~875~~370.00 Group 5 ~~0700469575~~0700472095 71296,~~819~~800.1200 01-Apr-2007 34 87.~~375~~750% 211,~~428~~130.2600 Group 5 ~~0700471504~~0700472611 ~~383~~536,~~200~~000.00 01-Apr-2007 34 7.750% 1120,~~975~~100.00 Group 5 ~~0700472095~~0700473650 ~~296~~346,~~800~~183.0042 01-~~Apr~~Mar-2007 35 7.~~750~~625% 914,~~275~~892.0044 Group 5 ~~0700472611~~0700474047 ~~536~~300,000.00 01-~~Apr~~May-2007 3 7.~~750~~000% 168,~~750~~437.0050 Group 5 ~~0700473650~~0700474289 ~~346~~205,~~183~~761.4270 01-~~Mar~~May-2007 43 7.~~625~~750% 126,~~764~~420.8559 Group 5 0700474446 452,000.00 01-Jan-2007 67 7.625% 1922,~~445~~223.3728 Group 5 0700474893 424,000.00 01-Jan-2007 67 7.375% 1720,~~622~~140.5000 Group 5 ~~0700477338~~0700476072 ~~180~~142,~~000~~860.00 01-~~Jan~~May-2007 63 8.250% 84,~~400~~762.0094 Group 5 ~~0700479788~~0700477338 ~~292~~180,000.00 01-~~Feb~~Jan-2007 57 8.~~375~~250% 139,~~813~~600.4700 Group 5 ~~0700479896~~0700479788 70292,~~223~~000.1300 01-~~Apr~~Feb-2007 36 8.375% 215,~~374~~781.2877 Group 5 0700479921 63,839.20 01-Apr-2007 34 8.375% 2,~~158~~589.4327 Group 5 0700481017 424,000.00 01-Mar-2007 45 7.750% 1518,~~900~~550.00 Group 5 0700481951 188,539.08 01-May-2007 3 7.375% 5,588.43 Group 5 0700482437 328,000.00 01-Jan-2007 67 8.250% 1517,~~267~~442.0731 Group 5 0700483734 107,850.87 01-Mar-2007 45 7.875% 4,~~104~~786.5897 Group 5 0700483917 540,000.00 01-Feb-2007 56 8.750% 2630,~~775~~600.00 Group 5 0700484110 353,166.51 01-Mar-2007 45 7.875% 1315,~~440~~675.6005 Group 5 0700485871 285,600.00 01-May-2007 3 8.000% 9,222.50 Group 5 0700486618 192,750.00 01-Jan-2007 67 7.750% 89,~~432~~637.7644 Group 5 0700486759 172,000.00 01-Jan-2007 67 7.875% 8,715.82 Group 5 0700487623 129,792.00 01-May-2007 3 7.500% 3,~~629~~920.0680 Group 5 0700488584 520,000.00 01-Apr-2007 34 7.250% 1518,~~166~~200.7004 Group 5 0700488949 451,001.04 01-Apr-2007 34 7.250% 1315,~~154~~785.2004 Group 5 0700489872 348,000.00 01-Jan-2007 67 7.625% 1417,~~927~~053.3645 Group 5 0700490191 169,425.00 01-May-2007 3 7.375% 5,029.80 Group 5 0700491717 384,000.00 01-Feb-2007 56 7.375% 1518,~~960~~240.00 Group 5 ~~0700492881~~0700492082 ~~285~~327,~~600~~188.0071 01-~~Jan~~May-2007 63 7.~~250~~000% 119,~~661~~186.7370 Group 5 ~~0700492924~~0700492881 ~~479~~285,~~200~~600.00 01-~~Apr~~Jan-2007 37 7.~~750~~250% 1413,~~975~~327.0073 Group 5 0700493069 200,000.00 01-Mar-2007 45 7.625% 78,~~374~~604.9612 Group 5 ~~0700493720~~0700493305 ~~491~~315,~~997~~000.0400 01-~~Mar~~May-2007 43 76.~~875~~750% 188,~~757~~531.3825 Group 5 ~~0700494363~~0700493720 ~~307~~491,~~574~~997.6904 01-~~Apr~~Mar-2007 35 7.875% 921,~~758~~883.1761 Group 5 ~~0700495639~~0700494363 ~~480~~307,~~000~~574.0069 01-~~Mar~~Apr-2007 4 7.~~250~~875% 1611,~~800~~705.0064 Group 5 ~~0700497274~~0700495639 ~~264~~480,000.00 01-Mar-2007 45 7.~~625~~250% 919,~~735~~600.00 Group 5 0700498036 343,888.72 01-Feb-2007 56 7.764% 1517,~~073~~227.9325 Group 5 0700499526 391,547.28 01-Apr-2007 34 8.750% 1316,~~850~~616.9620 Group 5 0700500315 460,000.00 01-Feb-2007 56 8.500% 2225,~~137~~300.5000 Group 5 0700500458 560,000.00 01-Feb-2007 56 8.000% 2528,~~265~~864.1346 Group 5 0700501345 543,200.00 01-Feb-2007 56 7.835% 2327,~~983~~400.7522 Group 5 0700501716 680,000.00 01-Feb-2007 56 7.750% 2933,~~686~~914.3493 Group 5 0700503170 504,000.00 01-Feb-2007 56 7.750% 2225,~~002~~136.7992

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 54 ~~Oct~~Nov-06 0.000% Original Principal Balance 1,~~640~~086,400.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 1,~~632~~085,~~651~~047.8804 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 1114 ~~Mar~~Apr-07 0.000% Original Principal Balance 34,~~088~~096,483.00 ~~Apr~~May-07 0.000% Current Actual Balance 34,~~079~~089,~~050~~752.6893 ~~May-07 0.000%~~ Jun-07 0.030% Jul-07 0.104% Aug-07 0.147% Sep-07 0.241% Oct-07 0.321% *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. Grps 1 -4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Oct~~Nov-06 0.000% Original Principal Balance 0488,000.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 0488,000.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 01 ~~Mar~~Apr-07 0.000% Original Principal Balance 0488,000.00 ~~Apr~~May-07 0.000% Current Actual Balance 0488,000.00 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.026% Aug-07 0.027% Sep-07 0.000% Oct-07 0.087% *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 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 53 ~~Oct~~Nov-06 0.000% Original Principal Balance 1598,~~640,~~400.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 1597,~~632,651~~047.8804 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 1113 ~~Mar~~Apr-07 0.000% Original Principal Balance 3,~~088~~608,483.00 ~~Apr~~May-07 0.000% Current Actual Balance 3,~~079~~601,~~050~~752.6893 ~~May-07 0.000%~~ Jun-07 0.052% Jul-07 0.164% Aug-07 0.241% Sep-07 0.429% Oct-07 0.505% *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~~Grps 51 ~~0407157715~~-4 ~~Sep~~0410677807 Oct-2007 01-~~Jun~~Jan-~~2002~~2007 NJCA 7880.4000 78488,~~400~~000.00 Group 5 0409263661 Aug-2007 01-Jun-2006 MN 75.00 221,250.00 Group 5 0410117663 Jul-2007 01-Nov-2006 ID 80.00 170,720.00 Group 5 0410621696 Jul-2007 01-Dec-2006 FL 80.00 340,000.00 Group 5 0410621746 Aug-2007 01-Dec-2006 FL 80.00 200,113.00 Group 5 0500776871 Sep-2007 01-Aug-2006 CA 79.27 650,000.00 Group 5 0500870555 Sep-2007 01-Nov-2006 MD 80.00 284,000.00 Group 5 0500880454 Oct-2007 01-Dec-2006 VA 80.00 192,000.00 Group 5 0500886474 Sep-2007 01-Jan-2007 FL 80.00 168,000.00 Group 5 0700279630 Oct-2007 01-Jul-2006 WI 80.00 120,000.00 Group 5 0700424136 Aug-2007 01-Feb-2007 GA 80.00 120,000.00 Group 5 0700445200 Oct-2007 01-Dec-2006 IL 80.00 286,400.00 Group 5 0700462682 Sep-2007 01-Dec-2006 IL 80.00 460,000.00 Group 5 0700492479 Jun-2007 01-Feb-2007 FL 80.00 396,000.00

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~~Grps 51 ~~0407157715~~-4 730410677807 488,~~241~~000.9400 01-~~Aug~~Jul-2007 01 106.~~250~~875% 18,~~221~~173.1598 Group 5 0409263661 221,118.66 01-~~Jul~~Aug-2007 0 7.125% 2,533.64 Group 5 0410117663 169,453.75 01-Jul-2007 01 7.875% 23,~~152~~227.6780 Group 5 0410621696 340,000.00 01-Dec-2006 78 7.500% 1416,~~131~~150.2500 Group 5 0410621746 200,113.00 01-Mar-2007 45 7.875% 78,~~504~~754.2090 Group 5 0500776871 650,000.00 01-May-2007 23 7.875% 1620,~~520~~651.8405 Group 5 0500870555 283,999.99 01-May-2007 23 8.750% 810,~~046~~058.6430 Group 5 0500880454 191,954.00 01-May-2007 3 7.750% 5,998.55 Group 5 0500886474 167,905.78 01-Jan-2007 67 8.873% 89,~~426~~627.4034 Group 5 0700279630 118,788.71 01-Jul-2007 1 7.625% 2,188.41 Group 5 0700424136 120,000.00 01-~~Apr~~May-2007 3 7.375% 3,562.50 Group 5 0700445200 286,304.33 01-Mar-2007 5 8.000% 12,943.35 Group 5 0700462682 ~~457~~456,~~504~~401.1732 01-~~Jun~~Sep-2007 10 7.375% 85,~~142~~421.2343 Group 5 0700492479 395,713.39 01-Feb-2007 56 7.625% 1619,~~986~~405.3165

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 Grps 1 -4 0 0.00 0.00 0.000% Group 5 2 ~~395,108~~0.9500 49(1,~~789~~008.2370) 0.~~007~~000% Total 2 ~~395,108~~0.9500 49(1,~~789~~008.2370) 0.~~004~~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 Group 5 ~~0500870529~~0700451135 ~~264~~196,000.00 87.~~500~~750% FLRI 80.00 360 Group 5 ~~0500891006~~0700468102 ~~131~~465,~~920~~600.00 87.750% NVNJ 80.00 360

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) Group 5 ~~0500870529~~0700451135 ~~263,188~~0.9500 ~~21,827~~(511.7835) 218,~~827~~333.78 Group 5 ~~0500891006~~0700468102 ~~131,920~~0.00 ~~27,961~~(497.4535) 2733,~~961~~470.4557

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~030~~000% Current Month 10.~~769~~000% 3 Month Average 0.~~035~~019% 3 Month Average 21.~~293~~153% 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 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 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.049% N/A Jul-2007 3.422% N/A Aug-2007 0.027% N/A Aug-2007 1.689% N/A Sep-2007 0.030% N/A Sep-2007 1.769% N/A Oct-2007 0.000% N/A Oct-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.~~365~~000% Current Month 12.~~519~~447% 3 Month Average 0.~~425~~228% 3 Month Average 1012.~~498~~484% 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 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.588% N/A Jul-2007 6.488% N/A Aug-2007 0.321% N/A Aug-2007 12.487% N/A Sep-2007 0.365% N/A Sep-2007 12.519% N/A Oct-2007 0.000% N/A Oct-2007 12.447% 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. Grps 1 -4 - No Realized Loss Information to report this period. Group 5 MDR SDA Current Month 0.~~054~~000% Current Month 30.~~172~~000% 3 Month Average 0.~~063~~034% 3 Month Average 42.~~033~~049% 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 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 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.087% N/A Jul-2007 5.951% N/A Aug-2007 0.047% N/A Aug-2007 2.976% N/A Sep-2007 0.054% N/A Sep-2007 3.172% N/A Oct-2007 0.000% N/A Oct-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.~~648~~000% Current Month 12.~~519~~447% 3 Month Average 0.~~751~~405% 3 Month Average 1012.~~498~~484% 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 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 1.038% N/A Jul-2007 6.488% N/A Aug-2007 0.567% N/A Aug-2007 12.487% N/A Sep-2007 0.648% N/A Sep-2007 12.519% N/A Oct-2007 0.000% N/A Oct-2007 12.447% 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 Grps 1 -4 97 41,~~361~~832,~~537~~035.00 41,~~354~~829,~~911~~798.2538 0 0.00 0.00 Group 5 2824 114,~~659~~150,~~397~~530.00 104,~~766~~134,~~865~~911.7344 0 0.00 0.00 Total 3731 165,~~020~~982,~~934~~565.00 155,~~121~~964,~~776~~709.9882 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 Grps 1 -4 0 0.00 0.00 0 0.00 0.00 ~~188~~244,~~264~~916.3003 Group 5 0 0.00 0.00 20 ~~395,920~~0.00 ~~394,268~~0.7600 6934,~~110~~573.4088 Total 0 0.00 0.00 20 ~~395,920~~0.00 ~~394,268~~0.7600 ~~257~~279,~~374~~489.7091

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Grps 1 -4 ~~0408759670~~0406600787 COMO 8075.00 01-~~Jul~~Dec-~~2006~~2005 ~~460~~98,~~000~~035.00 ~~460~~96,~~000~~779.0076 Grps 1 -4 ~~0409269910~~0409066607 OHCA 6854.0215 01-~~Oct~~Jun-2006 1300,~~500,~~000.00 1300,~~500,~~000.00 Grps 1 -4 ~~0410239185~~0410169332 CA 6661.1377 01-~~Dec~~May-2006 ~~307~~417,~~500~~000.00 ~~307~~417,~~500~~000.00 Grps 1 -4 ~~0410282702~~0410169343 CANY 8016.0066 01-~~Dec~~May-2006 ~~484~~150,~~537~~000.00 ~~481~~150,~~307~~000.00 Grps 1 -4 ~~0410638661~~0410677635 GACA ~~100~~77.0042 01-~~Feb~~Jan-2007 ~~130~~480,000.00 ~~129~~480,~~999.99 Grps 1 -4 0410677766 CA 59.10 01-Feb-2007 458,~~000.00 ~~454,109.81~~ Grps 1 -4 ~~0500882921~~0500898749 NYOR 80.00 01-~~Dec~~Jan-~~2006~~2007 ~~364~~192,000.00 ~~364~~191,~~000~~246.0035 Grps 1 -4 ~~0500886299~~0700386201 RINJ 6260.2300 01-~~Dec~~Nov-2006 ~~292~~195,~~500.00 292,500.00 Grps 1 -4 0700497452 FL 48.47 01-Feb-2007 365,~~000.00 ~~365~~194,~~000~~772.0027 Group 5 ~~0405939061~~0405939100 CAFL 1780.~~04 01-Aug-2002 1,150,000.~~00 ~~1,147,422.18 Group 5 0405939068 CA 48.49~~ 01-Aug-2002 ~~775~~344,~~900.00 774,160.75 Group 5 0405939160 CA 64.52 01-Aug-2002 1,~~000~~,001~~.00 ~~403~~342,~~885~~839.~~30 Group 5 0405939177 MD 80.00 01-Aug-2002 468,200.00 452,242.~~62 Group 5 ~~0405939263~~0407157715 MANJ 3678.6740 01-~~Sep~~Jun-2002 178,~~100,000~~400.00 173,~~098,795~~131.5553 Group 5 ~~0405939270~~0408510023 CAFL 8078.0040 01-~~Sep~~Jul-~~2002~~2006 ~~433~~255,~~200~~600.00 ~~431~~255,~~024~~600.~~13 Group 5 0407160596 MO 52.50 01-Dec-1994 140,000.~~00 ~~93,322.07~~ Group 5 ~~0409263768~~0409263848 MIIL ~~75.00 01-Sep-2006 120,000.00 119,066.86 Group 5 0409263894 MN~~ 65.00 01-Sep-2006 ~~178~~137,~~750~~150.00 ~~178~~136,~~750~~433.0099 Group 5 ~~0409263916~~0409263884 SCWI 9070.00 01-Sep-2006 ~~161~~72,~~550~~100.00 ~~160~~71,~~008~~285.97 Group 5 ~~0409833656~~0410116862 ILUT 9580.00 01-Dec-2006 ~~309~~224,~~700~~800.00 ~~308~~224,~~785~~800.7800 Group 5 ~~0410282211~~0410169351 MATN 6880.8400 01-~~Oct~~May-2006 ~~963~~76,~~700~~880.00 ~~955~~76,~~031~~714.2105 Group 5 ~~0410389715~~0410621769 MNGA 7480.2800 01-~~Jul~~Nov-2006 ~~130~~141,~~000~~600.00 ~~128~~141,~~333~~600.8300 Group 5 ~~0410621860~~0410621806 MAIL 80.00 01-Dec-2006 ~~280~~344,000.00 ~~277~~343,~~965~~955.4005 Group 5 ~~0410621898~~0500773826 MEWY 80.00 01-~~Jan~~Aug-~~2007~~2006 ~~520~~220,000.00 ~~520~~216,~~000~~505.0011 Group 5 ~~0500782365~~0500781487 NJ 80.00 01-~~Sep~~Aug-2006 ~~380~~316,000.00 ~~380~~316,000.00 Group 5 ~~0500831540~~0500784802 NVAZ ~~75.00 01-Oct-2006 408,750.00 405,249.58 Group 5 0500845652 IL~~ 80.00 01-~~Jul~~Aug-2006 ~~364~~146,~~800~~400.00 ~~364~~146,~~800~~399.0099 Group 5 ~~0500870529~~0500806221 FL 80.00 01-~~Nov~~Sep-2006 ~~264~~248,000.00 ~~262~~248,~~177~~000.1300 Group 5 ~~0500891006~~0500810680 NVDE 80.00 01-~~Dec~~Sep-2006 ~~131~~212,~~920~~720.00 ~~131~~212,~~920~~720.00 Group 5 ~~0500910649~~0500837091 NJTX 7080.00 01-~~Feb~~Oct-~~2007~~2006 ~~507~~82,~~500~~400.00 ~~507~~81,~~500~~612.0078 Group 5 ~~0700327209~~0500873485 MAMD 6580.00 01-~~Aug~~Dec-2006 ~~585~~168,000.00 ~~370~~168,~~923~~000.2400 Group 5 ~~0700398669~~0500876706 ILOH 75.00 01-~~Oct~~Dec-2006 ~~179~~56,250.00 ~~179~~56,250.00 Group 5 ~~0700405827~~0500911853 NYNV 7580.00 01-~~Oct~~Feb-~~2006~~2007 ~~450~~212,000.00 ~~450~~212,000.00 Group 5 ~~0700435976~~0700353158 NJNY 8075.00 01-~~Jan~~Sep-~~2007~~2006 92131,~~000~~250.00 91129,~~509~~962.5413 Group 5 ~~0700464701~~0700423996 UTMD 8070.00 01-~~Jan~~Nov-~~2007~~2006 ~~161~~55,~~504~~300.00 ~~161~~54,~~504~~837.0077 Group 5 ~~0700486889~~0700443872 AZWA 80.00 01-~~Mar~~Jan-2007 ~~182~~99,~~192~~680.00 ~~182~~99,~~192~~680.00 Group 5 ~~0700494547~~0700486769 TXRI 9580.00 01-~~Feb~~Jan-2007 ~~247~~244,000.00 ~~247~~242,~~000~~142.0095 Group 5 ~~0700495816~~0700490849 COSC 80.00 01-Feb-2007 ~~186~~184,~~400~~000.00 ~~186~~183,~~400~~564.0021 Group 5 ~~0700497659~~0700500226 VTNY 8050.00 01-~~Feb~~Mar-2007 ~~184~~100,000.00 ~~182~~100,~~963~~000.3800

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Grps 1 -4 ~~0408759670~~0406600787 Loan Paid in Full 0 6.~~875~~750% 360 1422 Grps 1 -4 ~~0409269910~~0409066607 Loan Paid in Full 0 6.~~375~~350% 360 1116 Grps 1 -4 ~~0410239185~~0410169332 Loan Paid in Full 0 6.~~625~~750% 360 917 Grps 1 -4 ~~0410282702~~0410169343 Loan Paid in Full ~~(1) 6.250% 360 9 Grps 1 -4 0410638661 Loan Paid in Full~~ 0 6.~~875~~500% 360 717 Grps 1 -4 ~~0410677766~~0410677635 Loan Paid in Full 0 ~~5.750% 360 7 Grps 1 -4 0500882921 Loan Paid in Full 0~~ 6.~~750~~375% 360 9 Grps 1 -4 ~~0500886299~~0500898749 Loan Paid in Full 0 6.~~250~~500% 360 9 Grps 1 -4 ~~0700497452~~0700386201 Loan Paid in Full 0 6.~~125~~500% 360 711 Group 5 ~~0405939061~~0405939100 Loan Paid in Full 0 7.625% 360 6162 Group 5 ~~0405939068~~0407157715 Loan Paid in Full 0 710.~~625~~250% 360 6164 Group 5 ~~0405939160~~0408510023 Loan Paid in Full 0 7.~~625~~875% 360 6115 Group 5 ~~0405939177~~0409263848 Loan Paid in Full ~~(1)~~0 78.~~625~~000% 360 6113 Group 5 ~~0405939263~~0409263884 Loan Paid in Full 0 78.~~750~~000% 360 6013 Group 5 ~~0405939270~~0410116862 Loan Paid in Full 0 78.~~750~~000% 360 6010 Group 5 ~~0407160596~~0410169351 Loan Paid in Full 0 76.~~500~~875% ~~300~~360 ~~153~~17 Group 5 ~~0409263768~~0410621769 Loan Paid in Full ~~(1)~~0 7.~~375~~875% 360 1211 Group 5 ~~0409263894~~0410621806 Loan Paid in Full 0 78.~~125~~250% 360 1210 Group 5 ~~0409263916~~0500773826 Loan Paid in Full 0 7.~~750~~375% 360 1214 Group 5 ~~0409833656~~0500781487 Loan Paid in Full 0 86.~~000~~750% 360 914 Group 5 ~~0410282211~~0500784802 Loan Paid in Full 0 7.~~625~~875% 360 1114 Group 5 ~~0410389715~~0500806221 Loan Paid in Full 0 7.~~000~~500% 360 1413 Group 5 ~~0410621860~~0500810680 Loan Paid in Full ~~(1)~~0 7.750% 360 913 Group 5 ~~0410621898~~0500837091 Loan Paid in Full 0 7.750% 360 812 Group 5 ~~0500782365~~0500873485 Loan Paid in Full 0 8.000% 360 1210 Group 5 ~~0500831540~~0500876706 Loan Paid in Full ~~1 7.875% 360 11 Group 5 0500845652 Loan Paid in Full~~ 0 7.~~625% 360 14 Group 5 0500870529 Liquidation 3 8.~~500% 360 10 Group 5 ~~0500891006~~0500911853 ~~Liquidation 5 8.750% 360 9 Group 5 0500910649~~ Loan Paid in Full 0 7.~~125~~500% 360 78 Group 5 ~~0700327209~~0700353158 Loan Paid in Full 0 78.000% 360 13 Group 5 ~~0700398669~~0700423996 Loan Paid in Full 0 78.~~750~~000% 360 11 Group 5 ~~0700405827~~0700443872 Loan Paid in Full 0 7.~~500~~750% 360 119 Group 5 ~~0700435976~~0700486769 Loan Paid in Full 01 87.~~750~~625% 360 89 Group 5 ~~0700464701~~0700490849 Loan Paid in Full 0 7.750% 360 8 Group 5 ~~0700486889~~0700500226 Loan Paid in Full 0 7.~~081~~250% 360 ~~6 Group 5 0700494547 Loan Paid in Full 0~~ 7~~.375% 360 7 Group 5 0700495816 Loan Paid in Full 2 6.750% 360 7 Group 5 0700497659 Loan Paid in Full (1) 7.875% 360 7~~

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Grps 1 -4 1 ~~307~~191,~~500~~246.0035 89,~~148~~562.7532 0.00 Group 5 13 0326,389.0066 16,~~877~~314.4887 0.00 Total 24 ~~307~~517,~~500~~636.0001 1015,~~026~~877.2319 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 Grps 1 -4 ~~0410239185~~0500898749 0810/2301/2007 ~~307~~191,~~500~~246.35 9,562.32 0.00 8Group 5 0410169351 09/14/2007 76,~~148~~714.7505 2,108.50 0.00 Group 5 ~~0700354421~~0500837091 0410/2403/2007 81,675.61 2,526.37 0.00 Group 5 0500873485 10/01/2007 168,000.00 1,~~877~~680.4800 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~218~~488% Current Month 135.~~673~~705% Current Month ~~663~~252.~~077~~688% 3 Month Average 1.~~532~~024% 3 Month Average 1611.~~848~~535% 3 Month Average ~~908~~572.~~252~~757% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 12.128% N/A Mar-2007 1,248.774% N/A Apr-2007 19.720% N/A Apr-2007 1,704.749% N/A May-2007 15.798% N/A May-2007 1,169.405% N/A Jun-2007 19.008% N/A Jun-2007 1,235.695% N/A Jul-2007 21.645% N/A Jul-2007 1,259.172% N/A Aug-2007 15.226% N/A Aug-2007 802.508% N/A Sep-2007 13.673% N/A Sep-2007 663.077% N/A Oct-2007 5.705% N/A Oct-2007 252.688% 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. Grps 1 -4 SMM CPR PSA Current Month 0.~~802~~369% Current Month 94.~~209~~342% Current Month ~~441~~189.~~145~~934% 3 Month Average 10.~~162~~678% 3 Month Average 127.~~960~~812% 3 Month Average ~~712~~384.~~849~~995% 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. ~~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 9.689% N/A Mar-2007 1,077.495% N/A Apr-2007 14.727% N/A Apr-2007 1,339.550% N/A May-2007 11.257% N/A May-2007 868.459% N/A Jun-2007 13.639% N/A Jun-2007 913.618% N/A Jul-2007 19.787% N/A Jul-2007 1,173.495% N/A Aug-2007 9.884% N/A Aug-2007 523.907% N/A Sep-2007 9.209% N/A Sep-2007 441.145% N/A Oct-2007 4.342% N/A Oct-2007 189.934% 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 5 SMM CPR PSA Current Month 10.~~542~~582% Current Month 176.~~008~~762% Current Month ~~832~~302.~~810~~451% 3 Month Average 1.~~819~~293% 3 Month Average 1914.~~733~~305% 3 Month Average ~~1,052~~713.~~916~~327% 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. ~~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 13.908% N/A Mar-2007 1,356.701% N/A Apr-2007 23.281% N/A Apr-2007 1,939.963% N/A May-2007 19.086% N/A May-2007 1,370.499% N/A Jun-2007 22.888% N/A Jun-2007 1,454.946% N/A Jul-2007 23.046% N/A Jul-2007 1,321.220% N/A Aug-2007 19.145% N/A Aug-2007 1,004.719% N/A Sep-2007 17.008% N/A Sep-2007 832.810% N/A Oct-2007 6.762% N/A Oct-2007 302.451% 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 Grps 1 -4 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 1 ~~144~~143,~~158~~935.4214 0.011 1 ~~144~~143,~~158~~935.4214 0.026 4.250 4.499 2 1,521,942.99 0.~~119~~120 2 1,521,942.99 0.~~271~~272 4.500 4.749 2 897,831.00 0.~~070~~071 2 897,831.00 0.160 4.750 4.999 9 4,~~224~~223,~~910~~713.7281 0.~~330~~332 8 4,~~099~~098,~~794~~762.2318 0.~~729~~732 5.000 5.249 12 5,~~226~~225,~~378~~229.9181 0.~~409~~411 11 5,~~061~~060,~~578~~429.9181 0.~~901~~904 5.250 5.499 42 16,~~417~~415,~~273~~860.5704 1.~~284~~290 39 15,~~078~~077,~~798~~385.5704 2.~~683~~693 5.500 5.749 68 29,~~094~~075,~~440~~839.0380 2.~~275~~285 62 26,~~434~~418,~~908~~574.9317 4.~~704~~719 5.750 5.999 148 64,~~025~~012,~~735~~595.3972 5.~~007~~031 131 57,~~630~~618,~~094~~819.0730 10.~~254~~292 6.000 6.249 196 85,~~761~~752,~~893~~798.1987 6.~~707~~740 187 82,~~829~~821,~~718~~852.3679 14.~~738~~794 6.250 6.499 ~~278~~276 ~~112~~111,~~273~~438,~~055~~038.4167 8.~~780~~759 ~~257~~255 102,~~953~~119,~~978~~498.4838 18.~~319~~241 6.500 6.749 ~~372~~369 ~~148~~147,~~416~~674,~~308~~708.2638 11.607 ~~307~~304 ~~128~~127,~~180~~441,~~456~~066.5277 22.~~808~~764 6.750 6.999 ~~435~~431 ~~148~~147,~~055~~118,~~942~~704.7752 11.~~578~~564 ~~293~~291 ~~104~~103,~~530~~991,~~288~~599.4556 18.~~600~~575 7.000 7.249 323 99,~~166~~141,~~890~~569.8288 7.~~755~~793 47 12,~~983~~980,~~040~~433.8343 2.~~310~~319 7.250 7.499 ~~443~~441 128,~~973~~636,~~229~~143.2866 10.~~086~~111 38 11,~~146~~145,~~498~~226.3736 1.~~983~~991 7.500 7.749 ~~459~~454 ~~131~~130,~~281~~129,~~956~~435.7893 10.~~267~~228 21 6,~~343~~342,~~599~~329.4742 1.~~129~~133 7.750 7.999 ~~473~~467 ~~129~~128,~~069~~219,~~560~~562.2230 10.~~094~~078 12 2,164,~~581~~211.9136 0.~~385~~387 8.000 8.249 ~~317~~310 8988,~~263~~159,~~023~~134.5904 6.~~981~~929 0 0.00 0.000 8.250 8.499 ~~179~~178 44,~~488~~134,~~195~~629.1819 3.~~479~~469 0 0.00 0.000 8.500 8.749 86 18,~~614~~609,~~851~~497.4458 1.~~456~~463 0 0.00 0.000 8.750 8.999 64 15,~~326~~322,~~970~~112.8135 1.~~199~~204 0 0.00 0.000 9.000 9.249 5 1,~~106~~105,~~318~~873.2139 0.087 0 0.00 0.000 9.250 9.499 5 761,~~747~~687.3763 0.060 0 0.00 0.000 9.500 9.749 5 895,~~691~~280.5917 0.070 0 0.00 0.000 9.750 9.999 6 1,037,~~885~~677.4865 0.~~081~~082 0 0.00 0.000 10.000 10.249 1 335,~~412~~356.3114 0.026 0 0.00 0.000 10.250 10.499 1312 2,~~103~~029,~~853~~593.4530 0.~~165~~160 0 0.00 0.000 10.500 10.749 2 160,~~442~~410.3997 0.013 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 1 69,~~840~~799.0317 0.005 0 0.00 0.000 Total 3,~~947~~916 1,~~278~~272,~~715~~248,~~739~~962.6110 100.000 1,~~418~~411 ~~562~~559,~~001~~843,~~269~~897.5170 100.000

Interest Rate Stratification (continued) Group 5 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.500 0 0.00 0.000 3.500 3.749 0 0.00 0.000 3.750 3.999 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 1 ~~125~~124,~~116~~951.4963 0.~~017~~018 5.000 5.249 1 164,800.00 0.023 5.250 5.499 3 1,338,475.00 0.~~187~~188 5.500 5.749 6 2,~~659~~657,~~531~~265.1063 0.~~371~~373 5.750 5.999 17 6,~~395~~393,~~641~~776.3242 0.~~892~~897 6.000 6.249 9 2,~~932~~930,~~174~~946.8308 0.~~409~~411 6.250 6.499 21 9,~~319~~318,~~076~~540.9329 1.~~300~~308 6.500 6.749 65 20,~~235~~233,~~851~~641.7461 2.~~823~~840 6.750 6.999 ~~142~~140 43,~~525~~127,~~654~~104.3296 6.~~073~~054 7.000 7.249 276 86,~~183~~161,~~849~~136.9945 12.~~025~~094 7.250 7.499 ~~405~~403 117,~~826~~490,~~730~~917.9130 16.~~440~~492 7.500 7.749 ~~438~~433 ~~124~~123,~~938~~787,~~357~~106.3151 17.~~432~~376 7.750 7.999 ~~461~~455 126,~~904~~055,~~978~~350.3194 17.~~706~~694 8.000 8.249 ~~317~~310 8988,~~263~~159,~~023~~134.5904 12.~~454~~375 8.250 8.499 ~~179~~178 44,~~488~~134,~~195~~629.1819 6.~~207~~195 8.500 8.749 86 18,~~614~~609,~~851~~497.4458 2.~~597~~612 8.750 8.999 64 15,~~326~~322,~~970~~112.8135 2.~~139~~151 9.000 9.249 5 1,~~106~~105,~~318~~873.2139 0.~~154~~155 9.250 9.499 5 761,~~747~~687.3763 0.~~106~~107 9.500 9.749 5 895,~~691~~280.5917 0.~~125~~126 9.750 9.999 6 1,037,~~885~~677.4865 0.~~145~~146 10.000 10.249 1 335,~~412~~356.3114 0.047 10.250 10.499 1312 2,~~103~~029,~~853~~593.4530 0.~~294~~285 10.500 10.749 2 160,~~442~~410.3997 0.~~022~~023 10.750 10.999 0 0.00 0.000 >= 11.000 1 69,~~840~~799.0317 0.010 Total 2,~~529~~505 ~~716~~712,~~714~~405,~~470~~064.1040 100.000

Filing Compare · Adjustable Rate Mortgage Trust 2007-1